{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Budget","Projektdata","Opslag","FU+","FU-","RE+","RE-"],"not_rendered":{"charts":4,"images":1,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Budget","index":0,"n_rows":63,"n_cols":9,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
["Timebehov"]
["Nuværende projekter","Areal","Lodsejere","Medarbejdere","Fase","Timebehov","Justeringsfaktor","Timebehov justeret","Note"]
["Projekt 2",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A3,Projektdata!$A$1:$A$184,0),2),0)","v":22.399033126825099},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A3,Projektdata!$A$1:$A$184,0),4),\"-\")","v":4},2,"RE+",{"$f":"IF(E3=\"FU\",ForUnd2(B3,C3,D3),IF(E3=\"FU+\",ForUnd1(B3,C3,D3),IF(E3=\"RE\",Real2(B3,C3,D3),IF(E3=\"RE+\",Real1(B3,C3,D3),0))))","v":146.63651925657038},1,{"$f":"F3*G3","v":146.63651925657038}]
["Projekt 7",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A4,Projektdata!$A$1:$A$184,0),2),0)","v":11.313715004597199},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A4,Projektdata!$A$1:$A$184,0),4),\"-\")","v":4},2,"FU+",{"$f":"IF(E4=\"FU\",ForUnd2(B4,C4,D4),IF(E4=\"FU+\",ForUnd1(B4,C4,D4),IF(E4=\"RE\",Real2(B4,C4,D4),IF(E4=\"RE+\",Real1(B4,C4,D4),0))))","v":350.16657753907623},0.5,{"$f":"F4*G4","v":175.08328876953811},"Næsten færdig"]
["Projekt 10",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A5,Projektdata!$A$1:$A$184,0),2),0)","v":637.58582049298502},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A5,Projektdata!$A$1:$A$184,0),4),\"-\")","v":65},2,"RE",{"$f":"IF(E5=\"FU\",ForUnd2(B5,C5,D5),IF(E5=\"FU+\",ForUnd1(B5,C5,D5),IF(E5=\"RE\",Real2(B5,C5,D5),IF(E5=\"RE+\",Real1(B5,C5,D5),0))))","v":1608.9302230352687},1,1608.9302230352687]
["Projekt 15",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A6,Projektdata!$A$1:$A$184,0),2),0)","v":625.21722624945596},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A6,Projektdata!$A$1:$A$184,0),4),\"-\")","v":42},2,"RE",{"$f":"IF(E6=\"FU\",ForUnd2(B6,C6,D6),IF(E6=\"FU+\",ForUnd1(B6,C6,D6),IF(E6=\"RE\",Real2(B6,C6,D6),IF(E6=\"RE+\",Real1(B6,C6,D6),0))))","v":1490.9561751238575},1,1490.9561751238575]
["Projekt 24",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A7,Projektdata!$A$1:$A$184,0),2),0)","v":5.6564972130627398},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A7,Projektdata!$A$1:$A$184,0),4),\"-\")","v":4},2,"RE",{"$f":"IF(E7=\"FU\",ForUnd2(B7,C7,D7),IF(E7=\"FU+\",ForUnd1(B7,C7,D7),IF(E7=\"RE\",Real2(B7,C7,D7),IF(E7=\"RE+\",Real1(B7,C7,D7),0))))","v":37.87864414743175},1,37.87864414743175]
["Projekt 31",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A8,Projektdata!$A$1:$A$184,0),2),0)","v":13.085905648941999},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A8,Projektdata!$A$1:$A$184,0),4),\"-\")","v":4},1,"FU+",{"$f":"IF(E8=\"FU\",ForUnd2(B8,C8,D8),IF(E8=\"FU+\",ForUnd1(B8,C8,D8),IF(E8=\"RE\",Real2(B8,C8,D8),IF(E8=\"RE+\",Real1(B8,C8,D8),0))))","v":323.23019801600702},1.2,387.87623761920844]
[null,{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A9,Projektdata!$A$1:$A$184,0),2),0)","v":0},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A9,Projektdata!$A$1:$A$184,0),4),\"-\")","v":"-"},null,null,{"$f":"IF(E9=\"FU\",ForUnd2(B9,C9,D9),IF(E9=\"FU+\",ForUnd1(B9,C9,D9),IF(E9=\"RE\",Real2(B9,C9,D9),IF(E9=\"RE+\",Real1(B9,C9,D9),0))))","v":0},1,0]
[null,{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A10,Projektdata!$A$1:$A$184,0),2),0)","v":0},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A10,Projektdata!$A$1:$A$184,0),4),\"-\")","v":"-"},null,null,{"$f":"IF(E10=\"FU\",ForUnd2(B10,C10,D10),IF(E10=\"FU+\",ForUnd1(B10,C10,D10),IF(E10=\"RE\",Real2(B10,C10,D10),IF(E10=\"RE+\",Real1(B10,C10,D10),0))))","v":0},1,0]
[null,{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A11,Projektdata!$A$1:$A$184,0),2),0)","v":0},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A11,Projektdata!$A$1:$A$184,0),4),\"-\")","v":"-"},null,null,{"$f":"IF(E11=\"FU\",ForUnd2(B11,C11,D11),IF(E11=\"FU+\",ForUnd1(B11,C11,D11),IF(E11=\"RE\",Real2(B11,C11,D11),IF(E11=\"RE+\",Real1(B11,C11,D11),0))))","v":0},1,0]
[null,{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A12,Projektdata!$A$1:$A$184,0),2),0)","v":0},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A12,Projektdata!$A$1:$A$184,0),4),\"-\")","v":"-"},null,null,{"$f":"IF(E12=\"FU\",ForUnd2(B12,C12,D12),IF(E12=\"FU+\",ForUnd1(B12,C12,D12),IF(E12=\"RE\",Real2(B12,C12,D12),IF(E12=\"RE+\",Real1(B12,C12,D12),0))))","v":0},1,0]
[null,{"$f":"SUM(B3:B12)","v":1315.258197735868},null,null,null,null,null,{"$f":"SUM(H3:H12)","v":3847.3610879518747}]
[]
[]
["Nye projekter - screeninger","Areal","Lodsejere",null,"Fase","Timebehov","Justeringsfaktor","Timebehov justeret","Note"]
["Projekt 1",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A17,Projektdata!$A$1:$A$184,0),2),\"-\")","v":36.283889189961101},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A17,Projektdata!$A$1:$A$184,0),4),\"-\")","v":8},null,"SCR",{"$f":"IF(E17=\"SCRANS\",100,IF(E17=\"SCR\",50,0))","v":50},0.5,{"$f":"F17*G17","v":25}]
["Projekt 3",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A18,Projektdata!$A$1:$A$184,0),2),\"-\")","v":65.082921692752805},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A18,Projektdata!$A$1:$A$184,0),4),\"-\")","v":2},null,"SCR",{"$f":"IF(E18=\"SCRANS\",100,IF(E18=\"SCR\",50,0))","v":50},1,50]
["Projekt 4",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A19,Projektdata!$A$1:$A$184,0),2),\"-\")","v":290.36072732496899},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A19,Projektdata!$A$1:$A$184,0),4),\"-\")","v":16},null,"SCR",50,0.4,20]
["Projekt 5",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A20,Projektdata!$A$1:$A$184,0),2),\"-\")","v":326.08365465053998},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A20,Projektdata!$A$1:$A$184,0),4),\"-\")","v":18},null,"SCR",50,1,50]
["Projekt 6",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A21,Projektdata!$A$1:$A$184,0),2),\"-\")","v":66.830792359554806},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A21,Projektdata!$A$1:$A$184,0),4),\"-\")","v":11},null,"SCR",50,1,50]
["Projekt 12",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A22,Projektdata!$A$1:$A$184,0),2),\"-\")","v":856.14370493916101},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A22,Projektdata!$A$1:$A$184,0),4),\"-\")","v":73},null,"SCR",50,1.5,75]
["Projekt 13",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A23,Projektdata!$A$1:$A$184,0),2),\"-\")","v":152.903514198762},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A23,Projektdata!$A$1:$A$184,0),4),\"-\")","v":29},null,"SCR",50,1,50]
["Projekt 61",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A24,Projektdata!$A$1:$A$184,0),2),\"-\")","v":415.04698197329799},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A24,Projektdata!$A$1:$A$184,0),4),\"-\")","v":32},null,"SCR",50,1.2,60]
["Projekt 62",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A25,Projektdata!$A$1:$A$184,0),2),\"-\")","v":116.71648175274601},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A25,Projektdata!$A$1:$A$184,0),4),\"-\")","v":14},null,"SCR",50,1,50]
["Projekt 63",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A26,Projektdata!$A$1:$A$184,0),2),\"-\")","v":100.360322920096},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A26,Projektdata!$A$1:$A$184,0),4),\"-\")","v":10},null,"SCR",50,1,50]
[null,{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A27,Projektdata!$A$1:$A$184,0),2),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A27,Projektdata!$A$1:$A$184,0),4),\"-\")","v":"-"},null,null,0,1,0]
[null,{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A28,Projektdata!$A$1:$A$184,0),2),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A28,Projektdata!$A$1:$A$184,0),4),\"-\")","v":"-"},null,null,0,1,0]
[null,{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A29,Projektdata!$A$1:$A$184,0),2),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A29,Projektdata!$A$1:$A$184,0),4),\"-\")","v":"-"},null,null,0,1,0]
[null,{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A30,Projektdata!$A$1:$A$184,0),2),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A30,Projektdata!$A$1:$A$184,0),4),\"-\")","v":"-"},null,null,0,1,0]
[null,{"$f":"SUM(B17:B30)","v":2425.8129910018406},null,null,null,null,null,{"$f":"SUM(H17:H30)","v":480}]
[]
["Nye projekter","Areal","Lodsejere",null,"Fase","Timebehov","Justeringsfaktor","Timebehov justeret","Note"]
["Projekt 34",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A34,Projektdata!$A$1:$A$184,0),2),0)","v":54.747126681934098},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A34,Projektdata!$A$1:$A$184,0),4),\"-\")","v":14},2,"FU",{"$f":"IF(E34=\"KØ\",20,IF(E34=\"FU\",ForUnd2(B34,C34,D34),IF(E34=\"FU+\",ForUnd1(B34,C34,D34),IF(E34=\"RE\",Real2(B34,C34,D34),IF(E34=\"RE+\",Real1(B34,C34,D34),0)))))","v":304},1,{"$f":"IFERROR(F34*G34,0)","v":304}]
["Projekt 35",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A35,Projektdata!$A$1:$A$184,0),2),0)","v":146.67794735576399},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A35,Projektdata!$A$1:$A$184,0),4),\"-\")","v":6},2,"FU",{"$f":"IF(E35=\"KØ\",20,IF(E35=\"FU\",ForUnd2(B35,C35,D35),IF(E35=\"FU+\",ForUnd1(B35,C35,D35),IF(E35=\"RE\",Real2(B35,C35,D35),IF(E35=\"RE+\",Real1(B35,C35,D35),0)))))","v":184},1.2,{"$f":"IFERROR(F35*G35,0)","v":220.79999999999998}]
["Projekt 46",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A36,Projektdata!$A$1:$A$184,0),2),0)","v":11.898407626986501},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A36,Projektdata!$A$1:$A$184,0),4),\"-\")","v":5},2,"FU",{"$f":"IF(E36=\"KØ\",20,IF(E36=\"FU\",ForUnd2(B36,C36,D36),IF(E36=\"FU+\",ForUnd1(B36,C36,D36),IF(E36=\"RE\",Real2(B36,C36,D36),IF(E36=\"RE+\",Real1(B36,C36,D36),0)))))","v":169},1,169,"ca. 34 unikke lodsejere"]
["Projekt 47",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A37,Projektdata!$A$1:$A$184,0),2),0)","v":83.580954415651902},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A37,Projektdata!$A$1:$A$184,0),4),\"-\")","v":10},2,"FU",{"$f":"IF(E37=\"KØ\",20,IF(E37=\"FU\",ForUnd2(B37,C37,D37),IF(E37=\"FU+\",ForUnd1(B37,C37,D37),IF(E37=\"RE\",Real2(B37,C37,D37),IF(E37=\"RE+\",Real1(B37,C37,D37),0)))))","v":244},1,244]
["Projekt 58",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A38,Projektdata!$A$1:$A$184,0),2),0)","v":234.37314805403801},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A38,Projektdata!$A$1:$A$184,0),4),\"-\")","v":18},2,"FU",{"$f":"IF(E38=\"KØ\",20,IF(E38=\"FU\",ForUnd2(B38,C38,D38),IF(E38=\"FU+\",ForUnd1(B38,C38,D38),IF(E38=\"RE\",Real2(B38,C38,D38),IF(E38=\"RE+\",Real1(B38,C38,D38),0)))))","v":364},1.5,546]
["Projekt 65",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A39,Projektdata!$A$1:$A$184,0),2),0)","v":44.808196000866403},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A39,Projektdata!$A$1:$A$184,0),4),\"-\")","v":6},2,"KØ",{"$f":"IF(E39=\"KØ\",20,IF(E39=\"FU\",ForUnd2(B39,C39,D39),IF(E39=\"FU+\",ForUnd1(B39,C39,D39),IF(E39=\"RE\",Real2(B39,C39,D39),IF(E39=\"RE+\",Real1(B39,C39,D39),0)))))","v":20},1,20]
["Projekt 67",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A40,Projektdata!$A$1:$A$184,0),2),0)","v":100.674834524094},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A40,Projektdata!$A$1:$A$184,0),4),\"-\")","v":9},2,"KØ",{"$f":"IF(E40=\"KØ\",20,IF(E40=\"FU\",ForUnd2(B40,C40,D40),IF(E40=\"FU+\",ForUnd1(B40,C40,D40),IF(E40=\"RE\",Real2(B40,C40,D40),IF(E40=\"RE+\",Real1(B40,C40,D40),0)))))","v":20},1,20]
["Projekt 71",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A41,Projektdata!$A$1:$A$184,0),2),0)","v":85.506133340969697},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A41,Projektdata!$A$1:$A$184,0),4),\"-\")","v":11},3,"KØ",{"$f":"IF(E41=\"KØ\",20,IF(E41=\"FU\",ForUnd2(B41,C41,D41),IF(E41=\"FU+\",ForUnd1(B41,C41,D41),IF(E41=\"RE\",Real2(B41,C41,D41),IF(E41=\"RE+\",Real1(B41,C41,D41),0)))))","v":20},1,20]
["Projekt 76",{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A42,Projektdata!$A$1:$A$184,0),2),0)","v":258.59932096906999},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A42,Projektdata!$A$1:$A$184,0),4),\"-\")","v":28},2,"KØ",{"$f":"IF(E42=\"KØ\",20,IF(E42=\"FU\",ForUnd2(B42,C42,D42),IF(E42=\"FU+\",ForUnd1(B42,C42,D42),IF(E42=\"RE\",Real2(B42,C42,D42),IF(E42=\"RE+\",Real1(B42,C42,D42),0)))))","v":20},1.2,24]
[null,{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A43,Projektdata!$A$1:$A$184,0),2),0)","v":0},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A43,Projektdata!$A$1:$A$184,0),4),\"-\")","v":"-"},null,null,{"$f":"IF(E43=\"KØ\",20,IF(E43=\"FU\",ForUnd2(B43,C43,D43),IF(E43=\"FU+\",ForUnd1(B43,C43,D43),IF(E43=\"RE\",Real2(B43,C43,D43),IF(E43=\"RE+\",Real1(B43,C43,D43),0)))))","v":0},null,0]
[null,{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A44,Projektdata!$A$1:$A$184,0),2),0)","v":0},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A44,Projektdata!$A$1:$A$184,0),4),\"-\")","v":"-"},null,null,{"$f":"IF(E44=\"KØ\",20,IF(E44=\"FU\",ForUnd2(B44,C44,D44),IF(E44=\"FU+\",ForUnd1(B44,C44,D44),IF(E44=\"RE\",Real2(B44,C44,D44),IF(E44=\"RE+\",Real1(B44,C44,D44),0)))))","v":0},null,0]
[null,{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A45,Projektdata!$A$1:$A$184,0),2),0)","v":0},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A45,Projektdata!$A$1:$A$184,0),4),\"-\")","v":"-"},null,null,{"$f":"IF(E45=\"KØ\",20,IF(E45=\"FU\",ForUnd2(B45,C45,D45),IF(E45=\"FU+\",ForUnd1(B45,C45,D45),IF(E45=\"RE\",Real2(B45,C45,D45),IF(E45=\"RE+\",Real1(B45,C45,D45),0)))))","v":0},null,0]
[null,{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A46,Projektdata!$A$1:$A$184,0),2),0)","v":0},{"$f":"IFERROR(INDEX(Projektdata!$A$1:$D$184,MATCH(Budget!$A46,Projektdata!$A$1:$A$184,0),4),\"-\")","v":"-"},null,null,{"$f":"IF(E46=\"KØ\",20,IF(E46=\"FU\",ForUnd2(B46,C46,D46),IF(E46=\"FU+\",ForUnd1(B46,C46,D46),IF(E46=\"RE\",Real2(B46,C46,D46),IF(E46=\"RE+\",Real1(B46,C46,D46),0)))))","v":0},null,0]
[null,{"$f":"SUM(B34:B46)","v":1020.8660689693745},null,null,null,null,null,{"$f":"SUM(H34:H46)","v":1567.8}]
[]
[]
["Årsnorm",1640]
[null,null,"I gang + planlagt"]
["Måltal - ha FU",1500,{"$f":"SUMIF($E$3:$E$12,\"FU\",$B$3:$B$12)+SUMIF($E$34:$E$46,\"FU\",$B$34:$B$46)+SUMIF($E$3:$E$12,\"FU+\",$B$3:$B$12)+SUMIF($E$34:$E$46,\"FU+\",$B$34:$B$46)","v":555.67720478791364},null,null,{"$f":"725/0.05","v":14500}]
["Måltal - ha RE",500,{"$f":"SUMIF($E$3:$E$12,\"RE\",$B$3:$B$12)+SUMIF($E$34:$E$46,\"RE\",$B$34:$B$46)+SUMIF($E$3:$E$12,\"RE+\",$B$3:$B$12)+SUMIF($E$34:$E$46,\"RE+\",$B$34:$B$46)","v":1290.8585770823288}]
[]
["Projektmedarbejdere","Projektandel af årsværk",null,null,"Årstimetal"]
["Anne",0.5,null,null,{"$f":"B56*$B$50","v":820}]
["Anders ",0.8,null,null,1312]
["Anette",0.1,null,null,164]
["Abelone",0.4,null,null,656]
["Abel ",0.8,null,null,1312]
["Anker",0.1,null,null,164]
["Annie",0.5,null,null,820,"Behov","Behov dækket %"]
[null,null,null,null,{"$f":"SUM(E56:E62)","v":5248},{"$f":"H13+H31+H47","v":5895.1610879518748},{"$f":"ROUND(E63/F63*100,1)","v":89}]

{"sheet":"Projektdata","index":1,"n_rows":78,"n_cols":5,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
["Projekt","Areal","Antal lodsejere","Antal lodsejere > 0,5ha","Antal ha pr. lodsejer"]
["Projekt 1",36.283889189961101,9,8,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":4.0315432433290113}]
["Projekt 2",22.399033126825099,9,4,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":2.4887814585361223}]
["Projekt 3",65.082921692752805,3,2,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":21.694307230917602}]
["Projekt 4",290.36072732496899,20,16,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":14.518036366248449}]
["Projekt 5",326.08365465053998,22,18,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":14.821984302297272}]
["Projekt 6",66.830792359554806,14,11,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":4.7736280256824859}]
["Projekt 7",11.313715004597199,5,4,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":2.26274300091944}]
["Projekt 8",96.1194055098414,16,12,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":6.0074628443650875}]
["Projekt 9",331.23215977228301,19,16,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":17.433271566962265}]
["Projekt 10",637.58582049298502,80,65,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":7.9698227561623129}]
["Projekt 11",8.0681798196017702,5,4,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":1.6136359639203541}]
["Projekt 12",856.14370493916101,94,73,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":9.1079117546719264}]
["Projekt 13",152.903514198762,37,29,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":4.1325274107773513}]
["Projekt 14",79.757280130732397,14,10,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":5.6969485807666}]
["Projekt 15",625.21722624945596,71,42,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":8.805876426048675}]
["Projekt 16",3.9770528574943498,3,3,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":1.3256842858314499}]
["Projekt 17",5.9906865018311901,5,2,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":1.1981373003662381}]
["Projekt 18",75.157138594136299,16,13,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":4.6973211621335187}]
["Projekt 19",45.185994038773302,21,12,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":2.1517140018463476}]
["Projekt 20",52.685127377498098,19,15,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":2.7729014409209527}]
["Projekt 21",48.977706340065602,12,11,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":4.0814755283388005}]
["Projekt 22",182.378311519237,32,23,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":5.6993222349761563}]
["Projekt 23",32.413953599684703,8,6,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":4.0517441999605879}]
["Projekt 24",5.6564972130627398,6,4,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":0.94274953551045659}]
["Projekt 25",67.896217111965299,8,7,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":8.4870271389956624}]
["Projekt 26",214.09808242758001,5,5,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":42.819616485516001}]
["Projekt 27",77.228663186854106,13,11,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":5.9406663989887774}]
["Projekt 28",94.442452953115094,24,19,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":3.9351022063797956}]
["Projekt 29",306.79301358309601,41,19,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":7.4827564288560007}]
["Projekt 30",142.529338640937,15,14,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":9.5019559093958001}]
["Projekt 31",13.085905648941999,5,4,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":2.6171811297884}]
["Projekt 32",489.16795978857101,54,44,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":9.0586659220105741}]
["Projekt 33",134.65308400880099,15,11,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":8.9768722672534}]
["Projekt 34",54.747126681934098,14,14,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":3.9105090487095784}]
["Projekt 35",146.67794735576399,8,6,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":18.334743419470499}]
["Projekt 36",79.574231069577607,7,4,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":11.367747295653944}]
["Projekt 37",53.6419837268758,8,6,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":6.705247965859475}]
["Projekt 38",1.73798849196136,1,1,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":1.73798849196136}]
["Projekt 39",154.56175526220301,26,18,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":5.944682894700116}]
["Projekt 40",46.202390772120999,13,10,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":3.5540300593939231}]
["Projekt 41",691.20191305154594,30,28,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":23.040063768384865}]
["Projekt 42",1110.35085384079,53,51,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":20.950016110203585}]
["Projekt 43",280.29709940077998,37,29,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":7.5755972811021621}]
["Projekt 44",257.88257730306901,45,36,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":5.7307239400682004}]
["Projekt 45",27.680062059314199,5,4,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":5.5360124118628402}]
["Projekt 46",11.898407626986501,7,5,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":1.6997725181409287}]
["Projekt 47",83.580954415651902,13,10,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":6.4293041858193769}]
["Projekt 48",24.750693821317,13,10,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":1.9038995247166923}]
["Projekt 49",156.801318384524,29,21,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":5.4069420132594477}]
["Projekt 50",0.60189916380124597,1,1,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":0.60189916380124597}]
["Projekt 51",157.942650325166,13,10,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":12.149434640397384}]
["Projekt 52",94.365572514735007,9,5,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":10.485063612748334}]
["Projekt 53",357.37510523393598,50,43,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":7.1475021046787193}]
["Projekt 54",79.974327542309496,10,8,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":7.9974327542309496}]
["Projekt 55",638.36780723094205,63,48,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":10.13282233699908}]
["Projekt 56",189.01012184043199,15,10,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":12.600674789362133}]
["Projekt 57",227.93225759187399,14,13,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":16.280875542276714}]
["Projekt 58",234.37314805403801,21,18,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":11.160626097811335}]
["Projekt 59",1297.6770735612699,34,31,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":38.166972751802057}]
["Projekt 60",90.059734778305895,11,10,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":8.1872486162096276}]
["Projekt 61",415.04698197329799,40,32,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":10.37617454933245}]
["Projekt 62",116.71648175274601,15,14,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":7.7810987835164003}]
["Projekt 63",100.360322920096,11,10,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":9.1236657200087272}]
["Projekt 64",42.9104694154912,11,10,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":3.9009517650446544}]
["Projekt 65",44.808196000866403,8,6,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":5.6010245001083003}]
["Projekt 66",7.2082064333677298,2,1,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":3.6041032166838649}]
["Projekt 67",100.674834524094,13,9,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":7.744218040314923}]
["Projekt 68",824.26183356599802,44,39,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":18.733223490136318}]
["Projekt 69",1694.4126272348401,56,51,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":30.257368343479289}]
["Projekt 70",101.63438164251301,20,15,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":5.0817190821256499}]
["Projekt 71",85.506133340969697,14,11,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":6.1075809529264067}]
["Projekt 72",1259.51688907627,87,50,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":14.477205621566322}]
["Projekt 73",1016.69688668017,133,111,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":7.6443374938358648}]
["Projekt 74",3.2297954128920998,3,1,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":1.0765984709640333}]
["Projekt 75",224.38379100756001,25,23,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":8.9753516403023994}]
["Projekt 76",258.59932096906999,42,28,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":6.1571266897397621}]
["Projekt 77",215.68532070324699,14,11,{"$f":"projektoversigt_arealerOgLodsejere3[[#This Row],[Areal]]/projektoversigt_arealerOgLodsejere3[[#This Row],[Antal lodsejere]]","v":15.406094335946213}]

{"sheet":"Opslag","index":2,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Faser"]
["FU"]
["FU+"]
["RE"]
["RE+"]
["SCR"]
["SCRANS"]
["KØ"]

{"sheet":"FU+","index":3,"n_rows":22,"n_cols":10,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,"Forundersøgelse"]
["Projekt","Med TFU"]
["Areal",1000,500,250,100,75,50,25,10,5]
["Lodsejere pr ha",7.0000000000000007E-2,0.08,0.1,0.125,0.15,0.2,0.3,0.5,0.5]
["Lodsejere",{"$f":"B4*B3","v":70},{"$f":"C4*C3","v":40},25,12.5,11.25,10,7.5,5,2.5]
["Medarbejdere",2,2,2,2,2,2,2,2,2]
[]
["TFU",{"$f":"IF(ISBLANK(B$4),0,4*B3+20)","v":4020},{"$f":"IF(ISBLANK(C$4),0,4*C3+20)","v":2020},1020,420,320,220,120,60,40]
["EFU",{"$f":"IF(ISBLANK(B$4),0,5*B5+40)","v":390},{"$f":"IF(ISBLANK(C$4),0,5*C5+40)","v":240},165,102.5,96.25,90,77.5,65,52.5]
["Feltmålinger",{"$f":"IF(ISBLANK(B$4),0,2.5*B3+30*B6)","v":2560},{"$f":"IF(ISBLANK(C$4),0,2.5*C3+30*C6)","v":1310},685,310,247.5,185,122.5,85,72.5]
["Modeller, beregninger",{"$f":"IF(ISBLANK(B$4),0,2*B3+20)","v":2020},{"$f":"IF(ISBLANK(C$4),0,2*C3+20)","v":1020},520,220,170,120,70,40,30]
["Lodsejerkontakt",{"$f":"IF(ISBLANK(B$4),0,5*B5*B6)","v":700},{"$f":"IF(ISBLANK(C$4),0,5*C5*C6)","v":400},250,125,112.5,100,75,50,25]
["KS",{"$f":"IF(ISBLANK(B$4),0,7*B6)","v":14},{"$f":"IF(ISBLANK(C$4),0,7*C6)","v":14},14,14,14,14,14,14,14]
["Afrapportering",{"$f":"IF(ISBLANK(B$4),0,15*B6+10)","v":40},{"$f":"IF(ISBLANK(C$4),0,15*C6+10)","v":40},40,40,40,40,40,40,40]
[null,{"$f":"SUM(B8:B14)","v":9744},{"$f":"SUM(C8:C14)","v":5044},2694,1231.5,1000.25,769,519,354,274]
["timer pr. ha",{"$f":"B15/B3","v":9.7439999999999998},{"$f":"C15/C3","v":10.087999999999999},10.776,12.315,13.336666666666666,15.38,20.76,35.4,54.8]
[]
[]
[]
[]
["a",66.736000000000004]
["b",-0.32100000000000001]

{"sheet":"FU-","index":4,"n_rows":22,"n_cols":10,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,"Forundersøgelse"]
["Projekt","Uden TFU"]
["Areal",1000,500,250,100,75,50,25,10,5]
["Lodsejere pr ha",7.0000000000000007E-2,0.08,0.1,0.125,0.15,0.2,0.3,0.5,0.5]
["Lodsejere",{"$f":"B4*B3","v":70},{"$f":"C4*C3","v":40},25,12.5,11.25,10,7.5,5,2.5]
["Medarbejdere",2,2,2,2,2,2,2,2,2]
[]
["TFU","-","-","-","-","-","-","-","-","-"]
["EFU",{"$f":"IF(ISBLANK(B$4),0,5*B5+40)","v":390},{"$f":"IF(ISBLANK(C$4),0,5*C5+40)","v":240},165,102.5,96.25,90,77.5,65,52.5]
["Feltmålinger","-","-","-","-","-","-","-","-","-"]
["Modeller, beregninger","-","-","-","-","-","-","-","-","-"]
["Lodsejerkontakt",{"$f":"IF(ISBLANK(B$4),0,5*B5*B6)","v":700},{"$f":"IF(ISBLANK(C$4),0,5*C5*C6)","v":400},250,125,112.5,100,75,50,25]
["KS",{"$f":"IF(ISBLANK(B$4),0,7*B6)","v":14},{"$f":"IF(ISBLANK(C$4),0,7*C6)","v":14},14,14,14,14,14,14,14]
["Afrapportering",{"$f":"IF(ISBLANK(B$4),0,15*B6+10)","v":40},{"$f":"IF(ISBLANK(C$4),0,15*C6+10)","v":40},40,40,40,40,40,40,40]
[null,{"$f":"SUM(B8:B14)","v":1144},{"$f":"SUM(C8:C14)","v":694},469,281.5,262.75,244,206.5,169,131.5]
["timer pr. ha",{"$f":"B15/B3","v":1.1439999999999999},{"$f":"C15/C3","v":1.3879999999999999},1.8759999999999999,2.8149999999999999,3.5033333333333334,4.88,8.26,16.899999999999999,26.3]
[]
[]
[]
[]
["a",60.426000000000002]
["b",-0.61499999999999999]

{"sheet":"RE+","index":5,"n_rows":22,"n_cols":10,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,"Realisering"]
[null,"Med detailprojekt"]
["Areal",1000,500,250,100,75,50,25,10,5]
["Lodsejere pr ha",7.0000000000000007E-2,0.08,0.1,0.125,0.15,0.2,0.3,0.5,0.5]
["Lodsejere",{"$f":"B4*B3","v":70},{"$f":"C4*C3","v":40},25,12.5,11.25,10,7.5,5,2.5]
["Medarbejdere",2,2,2,2,2,2,2,2,2]
[]
["Detailprojekt",{"$f":"B3+20","v":1020},{"$f":"C3+20","v":520},270,120,95,70,45,30,25]
["Udbudsmateriale",{"$f":"0.5*B3+20","v":520},{"$f":"0.5*C3+20","v":270},145,70,57.5,45,32.5,25,22.5]
["Besigtigelse og licitation",{"$f":"0.1*B3+10","v":110},{"$f":"0.1*C3+10","v":60},35,20,17.5,15,12.5,11,10.5]
["Lodsejeraftaler",{"$f":"B5*2*B6","v":280},{"$f":"C5*2*C6","v":160},100,50,45,40,30,20,10]
["Anlæg og tilsyn",{"$f":"B3*2","v":2000},{"$f":"C3*2","v":1000},500,200,150,100,50,20,10]
[]
[]
[null,{"$f":"SUM(B8:B14)","v":3930},{"$f":"SUM(C8:C14)","v":2010},1050,460,365,270,170,106,78]
["timer pr. ha",{"$f":"B15/B3","v":3.93},{"$f":"C15/C3","v":4.0199999999999996},4.2,4.5999999999999996,4.8666666666666663,5.4,6.8,10.6,15.6]
[]
[]
[]
[]
["a",16.222000000000001]
["b",-0.24]

{"sheet":"RE-","index":6,"n_rows":22,"n_cols":10,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,"Realisering"]
[null,"Med detailprojekt"]
["Areal",1000,500,250,100,75,50,25,10,5]
["Lodsejere pr ha",7.0000000000000007E-2,0.08,0.1,0.125,0.15,0.2,0.3,0.5,0.5]
["Lodsejere",{"$f":"B4*B3","v":70},{"$f":"C4*C3","v":40},25,12.5,11.25,10,7.5,5,2.5]
["Medarbejdere",2,2,2,2,2,2,2,2,2]
[]
["Detailprojekt","-","-","-","-","-","-","-","-","-"]
["Udbudsmateriale","-","-","-","-","-","-","-","-","-"]
["Besigtigelse og licitation",{"$f":"0.1*B3+10","v":110},{"$f":"0.1*C3+10","v":60},35,20,17.5,15,12.5,11,10.5]
["Lodsejeraftaler",{"$f":"B5*2*B6","v":280},{"$f":"C5*2*C6","v":160},100,50,45,40,30,20,10]
["Anlæg og tilsyn",{"$f":"B3*2","v":2000},{"$f":"C3*2","v":1000},500,200,150,100,50,20,10]
[]
[]
[null,{"$f":"SUM(B8:B14)","v":2390},{"$f":"SUM(C8:C14)","v":1220},635,270,212.5,155,92.5,51,30.5]
["timer pr. ha",{"$f":"B15/B3","v":2.39},{"$f":"C15/C3","v":2.44},2.54,2.7,2.8333333333333335,3.1,3.7,5.0999999999999996,6.1]
[]
[]
[]
[]
["a",5.9077000000000002]
["b",-0.15]