{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Ark til TE inkl. brændstofpris","Resultat - niveau I","Personbiler - Benzin","Personbiler - Diesel","Personbiler - Hybrid","Personbiler - El","Varebiler - Benzin","Varebiler - Diesel","Lastbiler - Diesel"," Fælles forudsætninger","PB_B_2015","PB_D_2015","VB_B_2015","VB_D_2015","VB_B_2019","VB_D_2019","PB_B_2019","PB_D_2019","GronEjerafgift"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":6,"comments":9,"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":"Ark til TE inkl. brændstofpris","index":0,"n_rows":267,"n_cols":32,"rows_kept":267,"cut":false,"hidden":false,"merged":[]}
[null,null,"Personbiler, varebiler og lastbiler "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Personbiler","benzin"]
[null,null,null,null,null,null,null,null,1,2,3,4,5]
[null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.]",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per år]"]
[null,null,"Benzinpris ekskl. afgifter og moms [2015-kr. per liter]","Benzinpris inkl. afgifter og moms [2015-kr. per liter]","Årlig vækst i reel invers brændstof-effektivitet","Brændstof-effektivitet [liter/km]","Trafikarbejde, i alt [mio. km]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Motorolie, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Motorolie, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Motorolie, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Motorolie, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,2014,5.6527610705341926,12.714034401879148,1.0829726996384847E-2,{"$f":"F18*(1+E17)","v":8.2195820104642464E-2},{"$f":"G18","v":22094.234478448845},{"$f":"SUM(I17:N17)","v":3.2003981051690387},{"$f":"F17*D17","v":1.0450404845010941},{"$f":"J18","v":0},{"$f":"K18","v":0.90594822411413223},{"$f":"L18","v":0.95994027222834466},0.20650789321122046,{"$f":"N18","v":8.2961231114247289E-2},{"$f":"SUM(P17:T17)","v":1.6491084010231036},{"$f":"C17*F17","v":0.46463333204815466},{"$f":"Q18","v":0},{"$f":"R18","v":0.37252140662464278},{"$f":"S18","v":0.74558467745890844},{"$f":"T18","v":6.6368984891397836E-2},{"$f":"SUM(V17:Z17)","v":1.5189581850778093},{"$f":"D17*F17","v":1.0450404845010941},{"$f":"W18","v":0},{"$f":"X18","v":0.14163334818564963},{"$f":"Y18","v":0.24932312127681838},{"$f":"Z18","v":8.2961231114247289E-2},{"$f":"SUM(AB17:AF17)","v":0.78505548285605431},{"$f":"C17*F17","v":0.46463333204815466},{"$f":"AC18","v":0},{"$f":"AD18","v":6.0404139682079694E-2},{"$f":"AE18","v":0.19364902623442204},{"$f":"AF18","v":6.6368984891397836E-2}]
[null,2015,4.7078804347826066,11.594850543478257,6.9763601106838102E-3,8.1315198702042554E-2,22094.234478448845,3.098195196531365,0.94283757586342054,0,0.90594822411413223,0.95994027222834466,0.20650789321122046,8.2961231114247289E-2,1.5672973019947551,0.38282223301980617,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.4167552764401359,0.94283757586342054,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.70324438382770571,0.38282223301980617,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2016,4.0168834822439656,10.684121204184866,8.9664018006756496E-3,8.0751844753440521E-2,22094.234478448845,3.018120117475223,0.86276249680727823,0,0.90594822411413223,0.95994027222834466,0.20650789321122046,8.2961231114247289E-2,1.5088458203257733,0.32437075135082427,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3366801973839935,0.86276249680727823,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.64479290215872387,0.32437075135082427,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2017,4.3121629227702494,10.9585940338361,1.0111725250917747E-2,8.0034225727759464E-2,22094.234478448845,3.0324202092308612,0.87706258856291652,0,0.90594822411413223,0.95994027222834466,0.20650789321122046,8.2961231114247289E-2,1.5295956897108181,0.34512062073586913,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3509802891396319,0.87706258856291652,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.66554277154376873,0.34512062073586913,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2018,4.3997733062231035,11.068107013152169,1.3064576421869978E-2,{"$f":"F22*(1+E21)","v":7.9233042966488171E-2},{"$f":"G22","v":22094.234478448845},3.0323174191987197,{"$f":"F21*D21","v":0.87695979853077488},{"$f":"J22","v":0},{"$f":"K22","v":0.90594822411413223},{"$f":"L22","v":0.95994027222834466},0.20650789321122046,8.2961231114247289E-2,{"$f":"SUM(P21:T21)","v":1.533082496389732},0.3486074274147829,{"$f":"Q22","v":0},0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,{"$f":"SUM(V21:Z21)","v":1.3508774991074901},0.87695979853077488,{"$f":"W22","v":0},0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,{"$f":"SUM(AB21:AF21)","v":0.6690295782226825},0.3486074274147829,{"$f":"AC22","v":0},6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2019,4.4419560834411431,11.120835484674716,null,{"$f":"'Resultat - niveau I'!$E$12","v":7.8211246163929826E-2},{"$f":"'Resultat - niveau I'!$F$12","v":22094.234478448845},3.0251320223084046,{"$f":"F22*D22","v":0.86977440164046005},{"$f":"'Resultat - niveau I'!$I$12","v":0},{"$f":"'Resultat - niveau I'!$J$12","v":0.90594822411413223},{"$f":"'Resultat - niveau I'!$K$12","v":0.95994027222834466},{"$f":"'Resultat - niveau I'!$L$12","v":0.20650789321122046},{"$f":"'Resultat - niveau I'!$M$12","v":8.2961231114247289E-2},{"$f":"SUM(P22:T22)","v":1.5318859896663299},0.34741092069138085,{"$f":"'Resultat - niveau I'!$P$12","v":0},{"$f":"'Resultat - niveau I'!$Q$12","v":0.37252140662464278},{"$f":"'Resultat - niveau I'!$R$12","v":0.74558467745890844},{"$f":"'Resultat - niveau I'!$S$12","v":6.6368984891397836E-2},{"$f":"SUM(V22:Z22)","v":1.3436921022171753},0.86977440164046005,{"$f":"'Resultat - niveau I'!$V$12","v":0},{"$f":"'Resultat - niveau I'!$W$12","v":0.14163334818564963},{"$f":"'Resultat - niveau I'!$X$12","v":0.24932312127681838},{"$f":"'Resultat - niveau I'!$Y$12","v":8.2961231114247289E-2},{"$f":"SUM(AB22:AF22)","v":0.66783307149928051},0.34741092069138085,{"$f":"'Resultat - niveau I'!$AB$12","v":0},{"$f":"'Resultat - niveau I'!$AC$12","v":6.0404139682079694E-2},{"$f":"'Resultat - niveau I'!$AD$12","v":0.19364902623442204},{"$f":"'Resultat - niveau I'!$AE$12","v":6.6368984891397836E-2}]
[null,2020,4.5847285601791272,11.299301080597196,-1.4288621975563465E-2,{"$f":"F22*(1+E23)","v":7.70937152332557E-2},{"$f":"G22","v":22094.234478448845},3.0264627205103234,{"$f":"F23*D23","v":0.87110509984237861},{"$f":"J22","v":0},{"$f":"K22","v":0.90594822411413223},{"$f":"L22","v":0.95994027222834466},{"$f":"M22","v":0.20650789321122046},{"$f":"N22","v":8.2961231114247289E-2},{"$f":"SUM(P23:T23)","v":1.537928827015173},0.35345375804022405,{"$f":"Q22","v":0},{"$f":"R22","v":0.37252140662464278},{"$f":"S22","v":0.74558467745890844},{"$f":"T22","v":6.6368984891397836E-2},{"$f":"SUM(V23:Z23)","v":1.3450228004190938},0.87110509984237861,{"$f":"W22","v":0},{"$f":"X22","v":0.14163334818564963},{"$f":"Y22","v":0.24932312127681838},{"$f":"Z22","v":8.2961231114247289E-2},{"$f":"SUM(AB23:AF23)","v":0.67387590884812365},0.35345375804022405,{"$f":"AC22","v":0},{"$f":"AD22","v":6.0404139682079694E-2},{"$f":"AE22","v":0.19364902623442204},{"$f":"AF22","v":6.6368984891397836E-2}]
[null,2021,4.7631941561016076,11.522383075500297,-1.703961908170748E-2,{"$f":"F23*(1+E24)","v":7.5780067692087394E-2},{"$f":"G23","v":22094.234478448845},3.0285245901035194,0.8731669694355747,{"$f":"J23","v":0},0.90594822411413223,0.95994027222834466,{"$f":"M23","v":0.20650789321122046},8.2961231114247289E-2,1.5454302445548838,0.36095517557993489,{"$f":"Q23","v":0},0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.34708467001229,0.8731669694355747,{"$f":"W23","v":0},0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.68137732638783455,0.36095517557993489,{"$f":"AC23","v":0},6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2022,4.8800080007054119,11.668400381255053,-1.8388663090678548E-2,7.4386573558308786E-2,22094.234478448845,3.023329943935972,0.8679723232680272,0,0.90594822411413223,0.95994027222834466,{"$f":"M24","v":0.20650789321122046},8.2961231114247289E-2,1.5474821430845573,0.36300707410960853,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3418900238447424,0.8679723232680272,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.68342922491750813,0.36300707410960853,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2023,4.993577016292444,11.810361650738843,-1.5081170696564672E-2,7.3264736944943371E-2,22094.234478448845,3.020640660233973,0.86528303956602848,0,0.90594822411413223,0.95994027222834466,{"$f":"M25","v":0.20650789321122046},8.2961231114247289E-2,1.5503281754879301,0.36585310651298109,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3392007401427437,0.86528303956602848,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.68627525732088068,0.36585310651298109,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2024,5.1006563738459318,11.944210847680703,-1.2482658554696879E-2,7.235019824955996E-2,22094.234478448845,3.0195236434321879,0.86416602276424348,0,0.90594822411413223,0.95994027222834466,{"$f":"M26","v":0.20650789321122046},8.2961231114247289E-2,1.5535085688255836,0.36903349985063477,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3380837233409588,0.86416602276424348,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.68945565065853442,0.36903349985063477,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2025,5.2044909023826467,12.074004008351595,-7.9409645253413208E-3,7.1775667891858796E-2,22094.234478448845,3.0219773224963604,0.86661970182841597,0,0.90594822411413223,0.95994027222834466,{"$f":"M27","v":0.20650789321122046},8.2961231114247289E-2,1.5580308795305664,0.37355581055561737,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3405374024051313,0.86661970182841597,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.69397796136351697,0.37355581055561737,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2026,5.3018357728858181,12.19568509648056,-7.6291341119052447E-3,7.1228081695540235E-2,22094.234478448845,3.0240328750531442,0.86867525438519977,0,0.90594822411413223,0.95994027222834466,{"$f":"M28","v":0.20650789321122046},8.2961231114247289E-2,1.5621146605423977,0.37763959156744875,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3425929549619151,0.86867525438519977,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.69806174237534835,0.37763959156744875,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2027,5.3926909853554443,12.309254112067594,-4.2069508858447735E-3,7.0928428654154163E-2,22094.234478448845,3.0284336727415848,0.87307605207364003,0,0.90594822411413223,0.95994027222834466,{"$f":"M29","v":0.20650789321122046},8.2961231114247289E-2,1.5669701667836329,0.38249509780868396,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3469937526503553,0.87307605207364003,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.70291724861658356,0.38249509780868396,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2028,5.4803013688082975,12.418767091383661,-3.6775549791484563E-3,7.0667585458193904E-2,22094.234478448845,3.0329619053837056,0.87760428471576102,0,0.90594822411413223,0.95994027222834466,{"$f":"M30","v":0.20650789321122046},8.2961231114247289E-2,1.5717547342918665,0.38727966531691738,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3515219852924762,0.87760428471576102,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.70770181612481697,0.38727966531691738,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2029,5.5646669232443786,12.524224034428762,-3.9846311245775867E-3,7.0386001197678433E-2,22094.234478448845,3.0368876685552406,0.88153004788729583,0,0.90594822411413223,0.95994027222834466,{"$f":"M31","v":0.20650789321122046},8.2961231114247289E-2,1.5761497216991094,0.39167465272416041,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3554477484640111,0.88153004788729583,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.71209680353205995,0.39167465272416041,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2030,5.6425428196469145,12.62156890493193,-4.209257978191383E-3,7.0089728360584122E-2,22094.234478448845,3.039999956699019,0.88464233603107423,0,0.90594822411413223,0.95994027222834466,{"$f":"M32","v":0.20650789321122046},8.2961231114247289E-2,1.5799593624669657,0.39548429349201664,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3585600366077895,0.88464233603107423,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.71590644429991623,0.39548429349201664,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2031,5.7106842289991349,12.706745666622208,0,7.0089728360584122E-2,22094.234478448845,3.0459699727885248,0.89061235212057999,0,0.90594822411413223,0.95994027222834466,{"$f":"M33","v":0.20650789321122046},8.2961231114247289E-2,1.58473537533857,0.40026030636362114,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3645300526972952,0.89061235212057999,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.7206824571715208,0.40026030636362114,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2032,5.769091151301037,12.779754319499585,0,7.0089728360584122E-2,22094.234478448845,3.0510871294366719,0.89572950876872748,0,0.90594822411413223,0.95994027222834466,{"$f":"M34","v":0.20650789321122046},8.2961231114247289E-2,1.5888291006570883,0.40435403168213918,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3696472093454428,0.89572950876872748,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.72477618249003883,0.40435403168213918,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2033,5.821008415569394,12.844650899835031,0,7.0089728360584122E-2,22094.234478448845,3.0556357131239142,0.90027809245596979,0,0.90594822411413223,0.95994027222834466,{"$f":"M35","v":0.20650789321122046},8.2961231114247289E-2,1.592467967606882,0.407992898631933,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3741957930326851,0.90027809245596979,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.7284150494398326,0.407992898631933,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2034,5.8696808508209797,12.905491443899512,0,7.0089728360584122E-2,22094.234478448845,3.0599000103307041,0.90454238966275935,0,0.90594822411413223,0.95994027222834466,{"$f":"M36","v":0.20650789321122046},8.2961231114247289E-2,1.5958794053723138,0.41140433639736473,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3784600902394746,0.90454238966275935,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.73182648720526433,0.41140433639736473,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2035,5.9183532860725645,12.966331987963994,0,7.0089728360584122E-2,22094.234478448845,3.0641643075374936,0.90880668686954902,0,0.90594822411413223,0.95994027222834466,{"$f":"M37","v":0.20650789321122046},8.2961231114247289E-2,1.5992908431377455,0.41481577416279647,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3827243874462642,0.90880668686954902,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.73523792497069607,0.41481577416279647,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2036,5.9183532860725645,12.966331987963994,0,7.0089728360584122E-2,22094.234478448845,3.0641643075374936,0.90880668686954902,0,0.90594822411413223,0.95994027222834466,{"$f":"M38","v":0.20650789321122046},8.2961231114247289E-2,1.5992908431377455,0.41481577416279647,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3827243874462642,0.90880668686954902,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.73523792497069607,0.41481577416279647,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2037,5.9183532860725645,12.966331987963994,0,7.0089728360584122E-2,22094.234478448845,3.0641643075374936,0.90880668686954902,0,0.90594822411413223,0.95994027222834466,{"$f":"M39","v":0.20650789321122046},8.2961231114247289E-2,1.5992908431377455,0.41481577416279647,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3827243874462642,0.90880668686954902,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.73523792497069607,0.41481577416279647,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2038,5.9183532860725645,12.966331987963994,0,7.0089728360584122E-2,22094.234478448845,3.0641643075374936,0.90880668686954902,0,0.90594822411413223,0.95994027222834466,{"$f":"M40","v":0.20650789321122046},8.2961231114247289E-2,1.5992908431377455,0.41481577416279647,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3827243874462642,0.90880668686954902,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.73523792497069607,0.41481577416279647,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2039,5.9183532860725645,12.966331987963994,0,7.0089728360584122E-2,22094.234478448845,3.0641643075374936,0.90880668686954902,0,0.90594822411413223,0.95994027222834466,{"$f":"M41","v":0.20650789321122046},8.2961231114247289E-2,1.5992908431377455,0.41481577416279647,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3827243874462642,0.90880668686954902,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.73523792497069607,0.41481577416279647,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2040,5.9183532860725645,12.966331987963994,0,7.0089728360584122E-2,22094.234478448845,3.0641643075374936,0.90880668686954902,0,0.90594822411413223,0.95994027222834466,{"$f":"M42","v":0.20650789321122046},8.2961231114247289E-2,1.5992908431377455,0.41481577416279647,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3827243874462642,0.90880668686954902,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.73523792497069607,0.41481577416279647,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2041,5.9183532860725645,12.966331987963994,0,7.0089728360584122E-2,22094.234478448845,3.0641643075374936,0.90880668686954902,0,0.90594822411413223,0.95994027222834466,{"$f":"M43","v":0.20650789321122046},8.2961231114247289E-2,1.5992908431377455,0.41481577416279647,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3827243874462642,0.90880668686954902,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.73523792497069607,0.41481577416279647,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2042,5.9183532860725645,12.966331987963994,0,7.0089728360584122E-2,22094.234478448845,3.0641643075374936,0.90880668686954902,0,0.90594822411413223,0.95994027222834466,{"$f":"M44","v":0.20650789321122046},8.2961231114247289E-2,1.5992908431377455,0.41481577416279647,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3827243874462642,0.90880668686954902,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.73523792497069607,0.41481577416279647,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2043,5.9183532860725645,12.966331987963994,0,7.0089728360584122E-2,22094.234478448845,3.0641643075374936,0.90880668686954902,0,0.90594822411413223,0.95994027222834466,{"$f":"M45","v":0.20650789321122046},8.2961231114247289E-2,1.5992908431377455,0.41481577416279647,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3827243874462642,0.90880668686954902,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.73523792497069607,0.41481577416279647,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,2044,5.9183532860725645,12.966331987963994,0,7.0089728360584122E-2,22094.234478448845,3.0641643075374936,0.90880668686954902,0,0.90594822411413223,0.95994027222834466,{"$f":"M46","v":0.20650789321122046},8.2961231114247289E-2,1.5992908431377455,0.41481577416279647,0,0.37252140662464278,0.74558467745890844,6.6368984891397836E-2,1.3827243874462642,0.90880668686954902,0,0.14163334818564963,0.24932312127681838,8.2961231114247289E-2,0.73523792497069607,0.41481577416279647,0,6.0404139682079694E-2,0.19364902623442204,6.6368984891397836E-2]
[null,null,"Kilde: 2010-2015: Oliebranchens fællesråd","Kilde: 2010-2015: Oliebranchens fællesråd","Kilde til 2030: ENS, 2015"]
[]
[null,null,"Personbiler","diesel"]
[]
[null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.]",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per år]"]
[null,null,"Dieselpris ekskl. afgifter og moms [2015-kr. per liter]","Dieselpris inkl. afgifter og moms [2015-kr. per liter]","Årlig vækst i invers brændstof-effektivitet","Brændstof-effektivitet [liter/km]","Trafikarbejde, i alt [mio. km]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Motorolie, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Motorolie, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Motorolie, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Motorolie, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,2014,5.9735047826393712,11.331690044399425,1.082972699638507E-2,{"$f":"F55*(1+E54)","v":6.2869025499531245E-2},{"$f":"G55","v":17291.699373980857},{"$f":"SUM(I54:N54)","v":3.1175923153563474},{"$f":"F54*D54","v":0.71241231035413177},{"$f":"J55","v":0},{"$f":"K55","v":0.81926442230115493},{"$f":"L55","v":1.3040198319902454},0.18469091105926455,{"$f":"N55","v":9.720483965155062E-2},{"$f":"SUM(P54:T54)","v":1.7966672068078797},{"$f":"C54*F54","v":0.37554842450132647},{"$f":"Q55","v":0},{"$f":"R55","v":0.33052397311716109},{"$f":"S55","v":1.0128309374681517},{"$f":"T55","v":7.7763871721240482E-2},{"$f":"SUM(V54:Z54)","v":1.8407347214293104},{"$f":"D54*F54","v":0.71241231035413177},{"$f":"W55","v":0},{"$f":"X55","v":0.3278486011447323},{"$f":"Y55","v":0.70326897027889557},{"$f":"Z55","v":9.720483965155062E-2},{"$f":"SUM(AB54:AF54)","v":1.1382099067774032},{"$f":"C54*F54","v":0.37554842450132647},{"$f":"AC55","v":0},{"$f":"AD55","v":0.13866928412462592},{"$f":"AE55","v":0.54622832643021024},{"$f":"AF55","v":7.7763871721240482E-2}]
[null,2015,4.8291111111111089,9.9451388888888861,6.9763601106838102E-3,6.2195465586812992E-2,17291.699373980857,3.0237225485221799,0.61854254351996429,0,0.81926442230115493,1.3040198319902454,0.18469091105926455,9.720483965155062E-2,1.7214675962325605,0.30034881392600721,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7468649545951429,0.61854254351996429,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.063010296202084,0.30034881392600721,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2016,4.4656840802263194,9.4492300928746094,8.9664018006756496E-3,6.1764573678747187E-2,17291.699373980857,2.9888076732810047,0.58362766827878898,0,0.81926442230115493,1.3040198319902454,0.18469091105926455,9.720483965155062E-2,1.6969398557057001,0.27582107339914685,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7119500793539673,0.58362766827878898,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.0384825556752235,0.27582107339914685,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2017,4.7880914766584892,9.779761576312481,1.0111725250917747E-2,6.1215689212760292E-2,17291.699373980857,3.003854850232655,0.59867484523043957,0,0.81926442230115493,1.3040198319902454,0.18469091105926455,9.720483965155062E-2,1.7142251020639458,0.2931063197573926,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.726997256305618,0.59867484523043957,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.0557678020334693,0.2931063197573926,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2018,4.8837508140614405,9.8993357480661697,1.3064576421869978E-2,{"$f":"F59*(1+E58)","v":6.0602889445277898E-2},{"$f":"G59","v":17291.699373980857},3.0051083549239572,0.59992834992174149,{"$f":"J59","v":0},{"$f":"K59","v":0.81926442230115493},1.3040198319902454,0.18469091105926455,9.720483965155062E-2,1.7170881929694048,0.29596941066285143,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7282507609969198,0.59992834992174149,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.0586308929389281,0.29596941066285143,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2019,4.9298090135517505,9.9569084974290565,null,{"$f":"'Resultat - niveau I'!$E$13","v":5.9821348861418551E-2},{"$f":"'Resultat - niveau I'!$F$13","v":17291.699373980857},3.0008157018081421,{"$f":"F59*D59","v":0.59563569680592643},{"$f":"'Resultat - niveau I'!$I$13","v":0},{"$f":"'Resultat - niveau I'!$J$13","v":0.81926442230115493},{"$f":"'Resultat - niveau I'!$K$13","v":1.3040198319902454},{"$f":"'Resultat - niveau I'!$L$13","v":0.18469091105926455},{"$f":"'Resultat - niveau I'!$M$13","v":9.720483965155062E-2},{"$f":"SUM(P59:T59)","v":1.7160266071263983},0.2949078248198449,{"$f":"'Resultat - niveau I'!$P$13","v":0},{"$f":"'Resultat - niveau I'!$Q$13","v":0.33052397311716109},{"$f":"'Resultat - niveau I'!$R$13","v":1.0128309374681517},{"$f":"'Resultat - niveau I'!$S$13","v":7.7763871721240482E-2},{"$f":"SUM(V59:Z59)","v":1.723958107881105},0.59563569680592643,{"$f":"'Resultat - niveau I'!$V$13","v":0},{"$f":"'Resultat - niveau I'!$W$13","v":0.3278486011447323},{"$f":"'Resultat - niveau I'!$X$13","v":0.70326897027889557},{"$f":"'Resultat - niveau I'!$Y$13","v":9.720483965155062E-2},{"$f":"SUM(AB59:AF59)","v":1.0575693070959216},0.2949078248198449,{"$f":"'Resultat - niveau I'!$AB$13","v":0},{"$f":"'Resultat - niveau I'!$AC$13","v":0.13866928412462592},{"$f":"'Resultat - niveau I'!$AD$13","v":0.54622832643021024},{"$f":"'Resultat - niveau I'!$AE$13","v":7.7763871721240482E-2}]
[null,2020,5.0856983041343389,10.151770110657292,-1.4288621975563354E-2,{"$f":"F59*(1+E60)","v":5.8966584221469442E-2},{"$f":"G59","v":17291.699373980857},3.003795212229285,{"$f":"F60*D60","v":0.5986152072270694},{"$f":"J59","v":0},{"$f":"K59","v":0.81926442230115493},{"$f":"L59","v":1.3040198319902454},{"$f":"M59","v":0.18469091105926455},{"$f":"N59","v":9.720483965155062E-2},{"$f":"SUM(P60:T60)","v":1.7210050396822751},0.29988625737572183,{"$f":"Q59","v":0},{"$f":"R59","v":0.33052397311716109},{"$f":"S59","v":1.0128309374681517},{"$f":"T59","v":7.7763871721240482E-2},{"$f":"SUM(V60:Z60)","v":1.726937618302248},0.5986152072270694,{"$f":"W59","v":0},{"$f":"X59","v":0.3278486011447323},{"$f":"Y59","v":0.70326897027889557},{"$f":"Z59","v":9.720483965155062E-2},{"$f":"SUM(AB60:AF60)","v":1.0625477396517986},0.29988625737572183,{"$f":"AC59","v":0},{"$f":"AD59","v":0.13866928412462592},{"$f":"AE59","v":0.54622832643021024},{"$f":"AF59","v":7.7763871721240482E-2}]
[null,2021,5.2805599173625719,10.395347127192585,-1.7039619081707369E-2,{"$f":"F60*(1+E61)","v":5.7961816087786187E-2},{"$f":"G60","v":17291.699373980857},3.0077132033572487,0.60253319835503305,{"$f":"J60","v":0},0.81926442230115493,1.3040198319902454,{"$f":"M60","v":0.18469091105926455},9.720483965155062E-2,1.727189625077258,0.30607084277070484,{"$f":"Q60","v":0},0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7308556094302117,0.60253319835503305,{"$f":"W60","v":0},0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.0687323250467815,0.30607084277070484,{"$f":"AC60","v":0},0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2022,5.4081057005665079,10.554779356197503,-1.8388663090678659E-2,5.6895975779624006E-2,17291.699373980857,3.0057044756117044,0.60052447060948866,0,0.81926442230115493,1.3040198319902454,{"$f":"M61","v":0.18469091105926455},9.720483965155062E-2,1.7288182332596318,0.30769945095307855,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7288468816846669,0.60052447060948866,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.0703609332291553,0.30769945095307855,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2023,5.5321085453481107,10.709782912174507,-1.5081170696564672E-2,5.6037917856943883E-2,17291.699373980857,3.005333940100352,0.6001539350981363,0,0.81926442230115493,1.3040198319902454,{"$f":"M62","v":0.18469091105926455},9.720483965155062E-2,1.731126626546468,0.31000784423991473,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7284763461733146,0.6001539350981363,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.0726693265159915,0.31000784423991473,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2024,5.6490255132850526,10.855929122095684,-1.2482658554696657E-2,5.5338415662219517E-2,17291.699373980857,3.0059299231603407,{"$f":"F64*D64","v":0.60074991815812484},0,0.81926442230115493,1.3040198319902454,{"$f":"M63","v":0.18469091105926455},9.720483965155062E-2,1.7337269042472045,0.31260812194065118,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7290723292333032,0.60074991815812484,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.0752696042167278,0.31260812194065118,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2025,5.7588566043773293,10.993217985961032,-7.9409645253413208E-3,5.4898975266557237E-2,17291.699373980857,3.0086964073133626,0.60351640231114678,0,0.81926442230115493,1.3040198319902454,{"$f":"M64","v":0.18469091105926455},9.720483965155062E-2,1.7372741085939141,0.31615532628736082,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7318388133863252,0.60351640231114678,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.0788168085634375,0.31615532628736082,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2026,5.8651447570472754,11.126078176798464,-7.6291341119051337E-3,5.448014362164251E-2,17291.699373980857,3.0113303420198183,0.60615033701760279,0,0.81926442230115493,1.3040198319902454,{"$f":"M65","v":0.18469091105926455},9.720483965155062E-2,1.7406527110322125,0.31953392872565911,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7344727480927813,0.60615033701760279,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.0821954110017358,0.31953392872565911,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2027,5.9678899712948894,11.254509694607982,-4.2069508858447735E-3,5.425094833317249E-2,17291.699373980857,3.015747828959582,0.61056782395736653,0,0.81926442230115493,1.3040198319902454,{"$f":"M66","v":0.18469091105926455},9.720483965155062E-2,1.7448824727973307,0.3237636904907773,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.738890235032545,0.61056782395736653,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.0864251727668539,0.3237636904907773,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2028,6.0635493086978407,11.374083866361671,-3.6775549791482343E-3,5.4051437488006317E-2,17291.699373980857,3.0199655880882048,0.61478558308598907,0,0.81926442230115493,1.3040198319902454,{"$f":"M67","v":0.18469091105926455},9.720483965155062E-2,1.7488623387210787,0.32774355641452524,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7431079941611674,0.61478558308598907,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.0904050386906019,0.32774355641452524,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2029,6.1521227692561284,11.484800692059531,-3.9846311245779198E-3,5.3836062447863431E-2,17291.699373980857,3.0234764522611974,0.61829644725898203,0,0.81926442230115493,1.3040198319902454,{"$f":"M68","v":0.18469091105926455},9.720483965155062E-2,1.7523248478991487,0.33120606559259541,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7466188583341604,0.61829644725898203,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.0938675478686721,0.33120606559259541,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2030,6.240696229814418,11.595517517757392,-4.20925797819105E-3,5.3609452572490369E-2,17291.699373980857,3.0268093514239118,0.62162934642169609,0,0.81926442230115493,1.3040198319902454,{"$f":"M69","v":0.18469091105926455},9.720483965155062E-2,1.7556790908581088,0.3345603085515555,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7499517574968744,0.62162934642169609,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.0972217908276323,0.3345603085515555,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2031,6.3150979366833795,11.688519651343594,0,5.3609452572490369E-2,17291.699373980857,3.0317951448935418,0.626615139891326,0,0.81926442230115493,1.3040198319902454,{"$f":"M70","v":0.18469091105926455},9.720483965155062E-2,1.7596677256338127,0.33854894332725943,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7549375509665044,0.626615139891326,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.1012104256033362,0.33854894332725943,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2032,6.3753278898630157,11.763807092818139,0,5.3609452572490369E-2,17291.699373980857,3.0358312634165756,0.63065125841435987,0,0.81926442230115493,1.3040198319902454,{"$f":"M71","v":0.18469091105926455},9.720483965155062E-2,1.7628966204522398,0.34177783814568646,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7589736694895381,0.63065125841435987,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.1044393204217631,0.34177783814568646,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2033,6.4355578430426519,11.839094534292684,0,5.3609452572490369E-2,17291.699373980857,3.0398673819396094,0.63468737693739363,0,0.81926442230115493,1.3040198319902454,{"$f":"M72","v":0.18469091105926455},9.720483965155062E-2,1.7661255152706667,0.34500673296411349,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7630097880125719,0.63468737693739363,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.1076682152401902,0.34500673296411349,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2034,6.4887019193776245,11.905524629711399,0,5.3609452572490369E-2,17291.699373980857,3.0434286629893448,0.63824865798712926,0,0.81926442230115493,1.3040198319902454,{"$f":"M73","v":0.18469091105926455},9.720483965155062E-2,1.7689745401104553,0.34785575780390199,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7665710690623078,0.63824865798712926,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.1105172400799788,0.34785575780390199,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2035,6.5418459957125963,11.971954725130116,0,5.3609452572490369E-2,17291.699373980857,3.0469899440390806,0.6418099390368649,0,0.81926442230115493,1.3040198319902454,{"$f":"M74","v":0.18469091105926455},9.720483965155062E-2,1.7718235649502438,0.35070478264369048,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7701323501120432,0.6418099390368649,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.1133662649197671,0.35070478264369048,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2036,6.5418459957125963,11.971954725130116,0,5.3609452572490369E-2,17291.699373980857,3.0469899440390806,0.6418099390368649,0,0.81926442230115493,1.3040198319902454,{"$f":"M75","v":0.18469091105926455},9.720483965155062E-2,1.7718235649502438,0.35070478264369048,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7701323501120432,0.6418099390368649,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.1133662649197671,0.35070478264369048,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2037,6.5418459957125963,11.971954725130116,0,5.3609452572490369E-2,17291.699373980857,3.0469899440390806,0.6418099390368649,0,0.81926442230115493,1.3040198319902454,{"$f":"M76","v":0.18469091105926455},9.720483965155062E-2,1.7718235649502438,0.35070478264369048,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7701323501120432,0.6418099390368649,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.1133662649197671,0.35070478264369048,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2038,6.5418459957125963,11.971954725130116,0,5.3609452572490369E-2,17291.699373980857,3.0469899440390806,0.6418099390368649,0,0.81926442230115493,1.3040198319902454,{"$f":"M77","v":0.18469091105926455},9.720483965155062E-2,1.7718235649502438,0.35070478264369048,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7701323501120432,0.6418099390368649,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.1133662649197671,0.35070478264369048,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2039,6.5418459957125963,11.971954725130116,0,5.3609452572490369E-2,17291.699373980857,3.0469899440390806,0.6418099390368649,0,0.81926442230115493,1.3040198319902454,{"$f":"M78","v":0.18469091105926455},9.720483965155062E-2,1.7718235649502438,0.35070478264369048,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7701323501120432,0.6418099390368649,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.1133662649197671,0.35070478264369048,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2040,6.5418459957125963,11.971954725130116,0,5.3609452572490369E-2,17291.699373980857,3.0469899440390806,0.6418099390368649,0,0.81926442230115493,1.3040198319902454,{"$f":"M79","v":0.18469091105926455},9.720483965155062E-2,1.7718235649502438,0.35070478264369048,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7701323501120432,0.6418099390368649,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.1133662649197671,0.35070478264369048,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2041,6.5418459957125963,11.971954725130116,0,5.3609452572490369E-2,17291.699373980857,3.0469899440390806,0.6418099390368649,0,0.81926442230115493,1.3040198319902454,{"$f":"M80","v":0.18469091105926455},9.720483965155062E-2,1.7718235649502438,0.35070478264369048,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7701323501120432,0.6418099390368649,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.1133662649197671,0.35070478264369048,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2042,6.5418459957125963,11.971954725130116,0,5.3609452572490369E-2,17291.699373980857,3.0469899440390806,0.6418099390368649,0,0.81926442230115493,1.3040198319902454,{"$f":"M81","v":0.18469091105926455},9.720483965155062E-2,1.7718235649502438,0.35070478264369048,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7701323501120432,0.6418099390368649,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.1133662649197671,0.35070478264369048,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2043,6.5418459957125963,11.971954725130116,0,5.3609452572490369E-2,17291.699373980857,3.0469899440390806,0.6418099390368649,0,0.81926442230115493,1.3040198319902454,{"$f":"M82","v":0.18469091105926455},9.720483965155062E-2,1.7718235649502438,0.35070478264369048,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7701323501120432,0.6418099390368649,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.1133662649197671,0.35070478264369048,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,2044,6.5418459957125963,11.971954725130116,0,5.3609452572490369E-2,17291.699373980857,3.0469899440390806,0.6418099390368649,0,0.81926442230115493,1.3040198319902454,{"$f":"M83","v":0.18469091105926455},9.720483965155062E-2,1.7718235649502438,0.35070478264369048,0,0.33052397311716109,1.0128309374681517,7.7763871721240482E-2,1.7701323501120432,0.6418099390368649,0,0.3278486011447323,0.70326897027889557,9.720483965155062E-2,1.1133662649197671,0.35070478264369048,0,0.13866928412462592,0.54622832643021024,7.7763871721240482E-2]
[null,null,"Kilde: 2010-2015: Oliebranchens fællesråd","Kilde: 2010-2015: Oliebranchens fællesråd","Kilde til 2030: ENS, 2015"]
[]
[null,null,"Personbiler","hybrid"]
[]
[null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.]",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per år]"]
[null,null,"Benzinpris ekskl. afgifter og moms [2015-kr. per liter]","Benzinpris inkl. afgifter og moms [2015-kr. per liter]","Årlig vækst i invers brændstof-effektivitet","Brændstof-effektivitet [liter/km]","Trafikarbejde, i alt [mio. km]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Motorolie, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Motorolie, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Motorolie, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Motorolie, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,2014,5.6527610705341926,12.714034401879148,1.0829726996384847E-2,{"$f":"F92*(1+E91)","v":5.2757173956807284E-2},{"$f":"G92","v":39.848379999999999},{"$f":"SUM(I91:N91)","v":3.4758561853012875},{"$f":"F91*D91","v":0.67075652463277047},{"$f":"J92","v":8.9715064953707027E-2},{"$f":"K92","v":1.3901490632989726},{"$f":"L92","v":1.1261625610407109},0.10385838107582085,{"$f":"N92","v":9.521459029930554E-2},{"$f":"SUM(P91:T91)","v":1.913298698328215},{"$f":"C91*F91","v":0.29822369913444058},{"$f":"Q92","v":7.1772051962965627E-2},{"$f":"R92","v":0.59244190719275402},{"$f":"S92","v":0.87468936779861017},{"$f":"T92","v":7.6171672239444432E-2},{"$f":"SUM(V91:Z91)","v":1.3781309288113925},{"$f":"D91*F91","v":0.67075652463277047},{"$f":"W92","v":2.9487983411230705E-2},{"$f":"X92","v":0.2125192486753508},{"$f":"Y92","v":0.37015258179273497},{"$f":"Z92","v":9.521459029930554E-2},{"$f":"SUM(AB91:AF91)","v":0.77675133454415002},{"$f":"C91*F91","v":0.29822369913444058},{"$f":"AC92","v":2.3590386728984565E-2},{"$f":"AD92","v":9.1268425534301825E-2},{"$f":"AE92","v":0.28749715090697858},{"$f":"AF92","v":7.6171672239444432E-2}]
[null,2015,4.7078804347826066,11.594850543478257,6.9763601106840323E-3,5.2191949393466906E-2,39.848379999999999,3.4102575134585464,0.60515785279002943,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,0.10385838107582085,9.521459029930554E-2,1.860788456596441,0.24571345740266679,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.3125322569686515,0.60515785279002943,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.72424109281237625,0.24571345740266679,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2016,4.0168834822439656,10.684121204184866,8.9664018006756496E-3,5.1830362122632263E-2,39.848379999999999,3.3588615316435124,0.55376187097499552,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,0.10385838107582085,9.521459029930554E-2,1.823271524682899,0.20819652548912482,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2611362751536175,0.55376187097499552,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.68672416089883426,0.20819652548912482,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2017,4.3121629227702494,10.9585940338361,1.0111725250917747E-2,5.1369760212165626E-2,39.848379999999999,3.368040008449146,0.56294034778062929,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,0.10385838107582085,9.521459029930554E-2,1.8365897745322735,0.221514775338499,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2703147519592513,0.56294034778062929,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.70004241074820839,0.221514775338499,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2018,4.3997733062231035,11.068107013152169,1.3064576421869978E-2,{"$f":"F96*(1+E95)","v":5.0855523134735486E-2},{"$f":"G96","v":39.848379999999999},3.3679740329336045,0.56287437226508819,{"$f":"J96","v":8.9715064953707027E-2},{"$f":"K96","v":1.3901490632989726},1.1261625610407109,0.10385838107582085,9.521459029930554E-2,1.8388277723559949,0.22375277316222067,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2702487764437103,0.56287437226508819,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.70228040857193008,0.22375277316222067,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2019,4.4419560834411431,11.120835484674716,null,{"$f":"'Resultat - niveau I'!$E$14","v":5.0199685507074474E-2},{"$f":"'Resultat - niveau I'!$F$14","v":39.848379999999999},3.3633621045751019,{"$f":"F96*D96","v":0.55826244390658486},{"$f":"'Resultat - niveau I'!$I$14","v":8.9715064953707027E-2},{"$f":"'Resultat - niveau I'!$J$14","v":1.3901490632989726},{"$f":"'Resultat - niveau I'!$K$14","v":1.1261625610407109},{"$f":"'Resultat - niveau I'!$L$14","v":0.10385838107582085},{"$f":"'Resultat - niveau I'!$M$14","v":9.521459029930554E-2},{"$f":"SUM(P96:T96)","v":1.8380597976187558},0.22298479842498165,{"$f":"'Resultat - niveau I'!$P$14","v":7.1772051962965627E-2},{"$f":"'Resultat - niveau I'!$Q$14","v":0.59244190719275402},{"$f":"'Resultat - niveau I'!$R$14","v":0.87468936779861017},{"$f":"'Resultat - niveau I'!$S$14","v":7.6171672239444432E-2},{"$f":"SUM(V96:Z96)","v":1.2656368480852069},0.55826244390658486,{"$f":"'Resultat - niveau I'!$V$14","v":2.9487983411230705E-2},{"$f":"'Resultat - niveau I'!$W$14","v":0.2125192486753508},{"$f":"'Resultat - niveau I'!$X$14","v":0.37015258179273497},{"$f":"'Resultat - niveau I'!$Y$14","v":9.521459029930554E-2},{"$f":"SUM(AB96:AF96)","v":0.70151243383469108},0.22298479842498165,{"$f":"'Resultat - niveau I'!$AB$14","v":2.3590386728984565E-2},{"$f":"'Resultat - niveau I'!$AC$14","v":9.1268425534301825E-2},{"$f":"'Resultat - niveau I'!$AD$14","v":0.28749715090697858},{"$f":"'Resultat - niveau I'!$AE$14","v":7.6171672239444432E-2}]
[null,2020,4.5847285601791272,11.299301080597196,-1.4288621975563354E-2,{"$f":"F96*(1+E97)","v":4.9482401177571723E-2},{"$f":"G96","v":39.848379999999999},3.3642162097647965,{"$f":"F97*D97","v":0.55911654909628017},{"$f":"J96","v":8.9715064953707027E-2},{"$f":"K96","v":1.3901490632989726},{"$f":"L96","v":1.1261625610407109},{"$f":"M96","v":0.10385838107582085},{"$f":"N96","v":9.521459029930554E-2},{"$f":"SUM(P97:T97)","v":1.8419383770988289},0.22686337790505437,{"$f":"Q96","v":7.1772051962965627E-2},{"$f":"R96","v":0.59244190719275402},{"$f":"S96","v":0.87468936779861017},{"$f":"T96","v":7.6171672239444432E-2},{"$f":"SUM(V97:Z97)","v":1.2664909532749022},0.55911654909628017,{"$f":"W96","v":2.9487983411230705E-2},{"$f":"X96","v":0.2125192486753508},{"$f":"Y96","v":0.37015258179273497},{"$f":"Z96","v":9.521459029930554E-2},{"$f":"SUM(AB97:AF97)","v":0.70539101331476373},0.22686337790505437,{"$f":"AC96","v":2.3590386728984565E-2},{"$f":"AD96","v":9.1268425534301825E-2},{"$f":"AE96","v":0.28749715090697858},{"$f":"AF96","v":7.6171672239444432E-2}]
[null,2021,4.7631941561016076,11.522383075500297,-1.703961908170748E-2,{"$f":"F97*(1+E98)","v":4.8639239910257669E-2},{"$f":"G97","v":39.848379999999999},3.3655396154156687,0.56043995474715158,{"$f":"J97","v":8.9715064953707027E-2},1.3901490632989726,1.1261625610407109,{"$f":"M97","v":0.10385838107582085},9.521459029930554E-2,1.8467531424915378,0.2316781432977634,{"$f":"Q97","v":7.1772051962965627E-2},0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2678143589257735,0.56043995474715158,{"$f":"W97","v":2.9487983411230705E-2},0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.71020577870747281,0.2316781432977634,{"$f":"AC97","v":2.3590386728984565E-2},9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2022,4.8800080007054119,11.668400381255053,-1.8388663090678659E-2,4.7744829314561248E-2,39.848379999999999,3.3622054452455004,0.5571057845769839,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M98","v":0.10385838107582085},9.521459029930554E-2,1.8480701482411477,0.23299514904737317,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2644801887556059,0.5571057845769839,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.7115227844570825,0.23299514904737317,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2023,4.993577016292444,11.810361650738843,-1.5081170696564672E-2,4.7024781393790002E-2,39.848379999999999,3.3604793354761116,0.55537967480759487,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M99","v":0.10385838107582085},9.521459029930554E-2,1.8498968667579807,0.23482186756420631,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2627540789862168,0.55537967480759487,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.71334950297391575,0.23482186756420631,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2024,5.1006563738459318,11.944210847680703,-1.2482658554696768E-2,4.6437787104042061E-2,39.848379999999999,3.3597623811389026,{"$f":"F101*D101","v":0.55466272047038623},8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M100","v":0.10385838107582085},9.521459029930554E-2,1.8519381939733068,0.23686319477953255,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2620371246490083,0.55466272047038623,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.71539083018924188,0.23686319477953255,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2025,5.2044909023826467,12.074004008351595,-7.9409645253412098E-3,4.6069026284013513E-2,39.848379999999999,3.3613372686825507,0.55623760801403421,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M101","v":0.10385838107582085},9.521459029930554E-2,1.8548408273705497,0.23976582817677536,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2636120121926562,0.55623760801403421,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.71829346358648472,0.23976582817677536,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2026,5.3018357728858181,12.19568509648056,-7.6291341119051337E-3,4.5717559504087894E-2,39.848379999999999,3.362656619759985,0.55755695909146785,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M102","v":0.10385838107582085},9.521459029930554E-2,1.8574619916215838,0.24238699242780923,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2649313632700898,0.55755695909146785,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.72091462783751858,0.24238699242780923,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2027,5.3926909853554443,12.309254112067594,-4.2069508858446625E-3,4.5525227976633519E-2,39.848379999999999,3.3654812603427073,0.56038159967419077,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M103","v":0.10385838107582085},9.521459029930554E-2,1.8605784857096173,0.24550348651584306,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2677560038528128,0.56038159967419077,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.72403112192555252,0.24550348651584306,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2028,5.4803013688082975,12.418767091383661,-3.6775549791481232E-3,4.5357806447811198E-2,39.848379999999999,3.368387694719944,0.56328803405142736,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M104","v":0.10385838107582085},9.521459029930554E-2,1.8636494479558561,0.24857444876208154,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2706624382300493,0.56328803405142736,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.7271020841717909,0.24857444876208154,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2029,5.5646669232443786,12.524224034428762,-3.9846311245778088E-3,4.5177072320496676E-2,39.848379999999999,3.3709074356300075,0.56580777496149082,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M105","v":0.10385838107582085},9.521459029930554E-2,1.8664703592246612,0.25139536003088703,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2731821791401128,0.56580777496149082,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.72992299544059647,0.25139536003088703,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2030,5.6425428196469145,12.62156890493193,-4.2092579781909389E-3,4.4986910368400315E-2,39.848379999999999,3.3729050497032782,0.5678053890347613,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M106","v":0.10385838107582085},9.521459029930554E-2,1.8689155672710909,0.25384056807731653,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2751797932133833,0.5678053890347613,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.73236820348702591,0.25384056807731653,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2031,5.7106842289991349,12.706745666622208,0,4.4986910368400315E-2,39.848379999999999,3.3767368890469092,0.57163722837839237,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M107","v":0.10385838107582085},9.521459029930554E-2,1.8719810387459956,0.25690603955222135,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2790116325570144,0.57163722837839237,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.73543367496193068,0.25690603955222135,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2032,5.769091151301037,12.779754319499585,0,4.4986910368400315E-2,39.848379999999999,3.3800213227700215,0.57492166210150453,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M108","v":0.10385838107582085},9.521459029930554E-2,1.8746085857244856,0.25953358653071112,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2822960662801266,0.57492166210150453,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.73806122194042045,0.25953358653071112,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2033,5.821008415569394,12.844650899835031,0,4.4986910368400315E-2,39.848379999999999,3.3829408194127879,0.577841158744271,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M109","v":0.10385838107582085},9.521459029930554E-2,1.8769441830386984,0.26186918384492425,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.285215562922893,0.577841158744271,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.74039681925463363,0.26186918384492425,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2034,5.8696808508209797,12.905491443899512,0,4.4986910368400315E-2,39.848379999999999,3.3856778475153817,0.58057818684686457,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M110","v":0.10385838107582085},9.521459029930554E-2,1.8791338055207736,0.26405880632699913,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2879525910254865,0.58057818684686457,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.74258644173670851,0.26405880632699913,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2035,5.9183532860725645,12.966331987963994,0,4.4986910368400315E-2,39.848379999999999,3.3884148756179746,0.58331521494945804,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M111","v":0.10385838107582085},9.521459029930554E-2,1.8813234280028484,0.26624842880907396,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2906896191280801,0.58331521494945804,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.7447760642187834,0.26624842880907396,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2036,5.9183532860725645,12.966331987963994,0,4.4986910368400315E-2,39.848379999999999,3.3884148756179746,0.58331521494945804,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M112","v":0.10385838107582085},9.521459029930554E-2,1.8813234280028484,0.26624842880907396,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2906896191280801,0.58331521494945804,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.7447760642187834,0.26624842880907396,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2037,5.9183532860725645,12.966331987963994,0,4.4986910368400315E-2,39.848379999999999,3.3884148756179746,0.58331521494945804,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M113","v":0.10385838107582085},9.521459029930554E-2,1.8813234280028484,0.26624842880907396,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2906896191280801,0.58331521494945804,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.7447760642187834,0.26624842880907396,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2038,5.9183532860725645,12.966331987963994,0,4.4986910368400315E-2,39.848379999999999,3.3884148756179746,0.58331521494945804,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M114","v":0.10385838107582085},9.521459029930554E-2,1.8813234280028484,0.26624842880907396,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2906896191280801,0.58331521494945804,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.7447760642187834,0.26624842880907396,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2039,5.9183532860725645,12.966331987963994,0,4.4986910368400315E-2,39.848379999999999,3.3884148756179746,0.58331521494945804,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M115","v":0.10385838107582085},9.521459029930554E-2,1.8813234280028484,0.26624842880907396,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2906896191280801,0.58331521494945804,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.7447760642187834,0.26624842880907396,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2040,5.9183532860725645,12.966331987963994,0,4.4986910368400315E-2,39.848379999999999,3.3884148756179746,0.58331521494945804,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M116","v":0.10385838107582085},9.521459029930554E-2,1.8813234280028484,0.26624842880907396,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2906896191280801,0.58331521494945804,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.7447760642187834,0.26624842880907396,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2041,5.9183532860725645,12.966331987963994,0,4.4986910368400315E-2,39.848379999999999,3.3884148756179746,0.58331521494945804,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M117","v":0.10385838107582085},9.521459029930554E-2,1.8813234280028484,0.26624842880907396,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2906896191280801,0.58331521494945804,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.7447760642187834,0.26624842880907396,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2042,5.9183532860725645,12.966331987963994,0,4.4986910368400315E-2,39.848379999999999,3.3884148756179746,0.58331521494945804,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M118","v":0.10385838107582085},9.521459029930554E-2,1.8813234280028484,0.26624842880907396,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2906896191280801,0.58331521494945804,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.7447760642187834,0.26624842880907396,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2043,5.9183532860725645,12.966331987963994,0,4.4986910368400315E-2,39.848379999999999,3.3884148756179746,0.58331521494945804,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M119","v":0.10385838107582085},9.521459029930554E-2,1.8813234280028484,0.26624842880907396,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2906896191280801,0.58331521494945804,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.7447760642187834,0.26624842880907396,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2044,5.9183532860725645,12.966331987963994,0,4.4986910368400315E-2,39.848379999999999,3.3884148756179746,0.58331521494945804,8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,{"$f":"M120","v":0.10385838107582085},9.521459029930554E-2,1.8813234280028484,0.26624842880907396,7.1772051962965627E-2,0.59244190719275402,0.87468936779861017,7.6171672239444432E-2,1.2906896191280801,0.58331521494945804,2.9487983411230705E-2,0.2125192486753508,0.37015258179273497,9.521459029930554E-2,0.7447760642187834,0.26624842880907396,2.3590386728984565E-2,9.1268425534301825E-2,0.28749715090697858,7.6171672239444432E-2]
[null,null,"Kilde: 2010-2015: Oliebranchens fællesråd","Kilde: 2010-2015: Oliebranchens fællesråd","Kilde til 2030: ENS, 2015"]
[]
[null,null,"Personbiler","elektricitet"]
[]
[null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.]",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per år]"]
[null,null,"Elpris ekskl. afgifter og moms [2015-kr. per liter]","Elpris inkl. afgifter og moms [2015-kr. per liter]","Årlig vækst i invers brændstof-effektivitet","Brændstof-effektivitet [liter/km]","Trafikarbejde, i alt [mio. km]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Motorolie, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Motorolie, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Motorolie, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Motorolie, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,2014,0.77857747339042782,2.021540289169319,0,{"$f":"F129*(1+E128)","v":0.18445515394912987},{"$f":"G129","v":138.28501305431973},{"$f":"SUM(I128:N128)","v":2.8148099498397348},{"$f":"F128*D128","v":0.37288352525309526},{"$f":"J129","v":0.34794098611265672},{"$f":"K129","v":1.3677123102993285},{"$f":"L129","v":0.59225000000000005},5.2036606736690492E-2,{"$f":"N129","v":8.1986521437964144E-2},{"$f":"SUM(P128:T128)","v":2.0333354519440783},{"$f":"C128*F128","v":0.14361262771555594},{"$f":"Q129","v":0.27835278889012538},{"$f":"R129","v":1.0857808181880257},{"$f":"S129","v":0.46000000000000008},{"$f":"T129","v":6.5589217150371304E-2},{"$f":"SUM(V128:Z128)","v":1.2507020040523109},{"$f":"D128*F128","v":0.37288352525309526},{"$f":"W129","v":0.15100611134449216},{"$f":"X129","v":0.3831244594753882},{"$f":"Y129","v":0.26170138654137109},{"$f":"Z129","v":8.1986521437964144E-2},{"$f":"SUM(AB128:AF128)","v":0.83619212499613838},{"$f":"C128*F128","v":0.14361262771555594},{"$f":"AC129","v":0.12080488907559372},{"$f":"AD129","v":0.30292217820695061},{"$f":"AE129","v":0.20326321284766688},{"$f":"AF129","v":6.5589217150371304E-2}]
[null,2015,0.74012,2.0226500000000001,0,{"$f":"F130*(1+E129)","v":0.18445515394912987},138.28501305431973,2.8150146417218473,0.37308821713520757,0.34794098611265672,1.3677123102993285,0.59225000000000005,5.2036606736690492E-2,8.1986521437964144E-2,2.0262417727693522,0.13651894854082999,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.2509066959344231,0.37308821713520757,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.82909844582141257,0.13651894854082999,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2016,0.53240877931211539,1.7630109741401443,0,0.18445515394912987,138.28501305431973,2.7671228852356653,0.32519646064902574,0.34794098611265672,1.3677123102993285,0.59225000000000005,5.2036606736690492E-2,8.1986521437964144E-2,1.9879283675804069,9.8205543351884556E-2,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.2030149394482414,0.32519646064902574,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.79078504063246702,9.8205543351884556E-2,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2017,0.53142100792192604,1.7867762599024075,0,0.18445515394912987,138.28501305431973,2.7715065146795888,0.32958009009294909,0.34794098611265672,1.3677123102993285,0.59225000000000005,5.2036606736690492E-2,8.1986521437964144E-2,1.9877461680565631,9.8023343828040635E-2,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.2073985688921645,0.32958009009294909,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.79060284110862322,9.8023343828040635E-2,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2018,0.53833540765325216,1.7954192595665652,0,0.18445515394912987,{"$f":"G133","v":138.28501305431973},2.773100760513223,0.33117433592658357,{"$f":"J133","v":0.34794098611265672},{"$f":"K133","v":1.3677123102993285},0.59225000000000005,5.2036606736690492E-2,8.1986521437964144E-2,1.9890215647234706,9.9298740494948218E-2,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.2089928147257991,0.33117433592658357,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.79187823777553068,9.9298740494948218E-2,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2019,0.55809083545704119,1.8201135443213015,null,{"$f":"'Resultat - niveau I'!$E$15","v":0.18445515394912987},{"$f":"'Resultat - niveau I'!$F$15","v":138.28501305431973},2.7776557486093219,{"$f":"D133*F133","v":0.33572932402268207},{"$f":"'Resultat - niveau I'!$I$15","v":0.34794098611265672},{"$f":"'Resultat - niveau I'!$J$15","v":1.3677123102993285},{"$f":"'Resultat - niveau I'!$K$15","v":0.59225000000000005},{"$f":"'Resultat - niveau I'!$L$15","v":5.2036606736690492E-2},{"$f":"'Resultat - niveau I'!$M$15","v":8.1986521437964144E-2},{"$f":"SUM(P133:T133)","v":1.9926655552003496},0.10294273097182705,{"$f":"'Resultat - niveau I'!$P$15","v":0.27835278889012538},{"$f":"'Resultat - niveau I'!$Q$15","v":1.0857808181880257},{"$f":"'Resultat - niveau I'!$R$15","v":0.46000000000000008},{"$f":"'Resultat - niveau I'!$S$15","v":6.5589217150371304E-2},{"$f":"SUM(V133:Z133)","v":1.2135478028218976},0.33572932402268207,{"$f":"'Resultat - niveau I'!$V$15","v":0.15100611134449216},{"$f":"'Resultat - niveau I'!$W$15","v":0.3831244594753882},{"$f":"'Resultat - niveau I'!$X$15","v":0.26170138654137109},{"$f":"'Resultat - niveau I'!$Y$15","v":8.1986521437964144E-2},{"$f":"SUM(AB133:AF133)","v":0.79552222825240948},0.10294273097182705,{"$f":"'Resultat - niveau I'!$AB$15","v":0.12080488907559372},{"$f":"'Resultat - niveau I'!$AC$15","v":0.30292217820695061},{"$f":"'Resultat - niveau I'!$AD$15","v":0.20326321284766688},{"$f":"'Resultat - niveau I'!$AE$15","v":6.5589217150371304E-2}]
[null,2020,0.57685849187064087,1.8435731148383012,0,{"$f":"F133*(1+E134)","v":0.18445515394912987},{"$f":"G133","v":138.28501305431973},2.7819829873006152,{"$f":"D134*F134","v":0.34005656271397572},{"$f":"J133","v":0.34794098611265672},{"$f":"K133","v":1.3677123102993285},{"$f":"L133","v":0.59225000000000005},{"$f":"M133","v":5.2036606736690492E-2},{"$f":"N133","v":8.1986521437964144E-2},{"$f":"SUM(P134:T134)","v":1.9961273461533844},0.10640452192486194,{"$f":"Q133","v":0.27835278889012538},{"$f":"R133","v":1.0857808181880257},{"$f":"S133","v":0.46000000000000008},{"$f":"T133","v":6.5589217150371304E-2},{"$f":"SUM(V134:Z134)","v":1.2178750415131914},0.34005656271397572,{"$f":"W133","v":0.15100611134449216},{"$f":"X133","v":0.3831244594753882},{"$f":"Y133","v":0.26170138654137109},{"$f":"Z133","v":8.1986521437964144E-2},{"$f":"SUM(AB134:AF134)","v":0.79898401920544448},0.10640452192486194,{"$f":"AC133","v":0.12080488907559372},{"$f":"AD133","v":0.30292217820695061},{"$f":"AE133","v":0.20326321284766688},{"$f":"AF133","v":6.5589217150371304E-2}]
[null,2021,0.6222959758193557,1.9003699697741947,0,{"$f":"F134*(1+E135)","v":0.18445515394912987},{"$f":"G134","v":138.28501305431973},2.7924594599216417,0.35053303533500235,{"$f":"J134","v":0.34794098611265672},1.3677123102993285,0.59225000000000005,{"$f":"M134","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0045085242502054,0.11478570002168326,{"$f":"Q134","v":0.27835278889012538},1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.2283515141342178,0.35053303533500235,{"$f":"W134","v":0.15100611134449216},0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.80736519730226575,0.11478570002168326,{"$f":"AC134","v":0.12080488907559372},0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2022,0.64699026057409215,1.9312378257176153,0,0.18445515394912987,138.28501305431973,2.7981531950417651,0.35622677045512557,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M135","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0090635123463043,0.11934068811778181,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.2340452492543412,0.35622677045512557,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.81192018539836441,0.11934068811778181,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2023,0.66378237420731268,1.952227967759141,0,0.18445515394912987,138.28501305431973,2.8020249349234487,0.36009851033680929,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M136","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0121609042516511,0.1224380800231288,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.2379169891360249,0.36009851033680929,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.81501757730371138,0.1224380800231288,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2024,0.67168454532882838,1.9621056816610354,0,0.18445515394912987,138.28501305431973,2.8038469301618885,0.36192050557524869,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M137","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0136185004424028,0.12389567621388034,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.2397389843744642,0.36192050557524869,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.81647517349446286,0.12389567621388034,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2025,0.68551334479148074,1.9793916809893508,0,0.18445515394912987,138.28501305431973,2.8070354218291573,0.36510899724251766,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M138","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0161692937762177,0.12644646954769553,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.242927476041733,0.36510899724251766,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.819025966828278,0.12644646954769553,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2026,0.7072443153756488,2.0065553942195611,0,0.18445515394912987,138.28501305431973,2.8120459087348659,0.3701194841482261,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M139","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0201776833007847,0.13045485907226226,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.2479379629474416,0.3701194841482261,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.82303435635284483,0.13045485907226226,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2027,0.72897528595981675,2.0337191074497709,0,0.18445515394912987,138.28501305431973,2.8170563956405741,0.37512997105393447,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M140","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0241860728253513,0.13446324859682895,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.2529484498531502,0.37512997105393447,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.82704274587741144,0.13446324859682895,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2028,0.75070625654398471,2.0608828206799807,0,0.18445515394912987,138.28501305431973,2.8220668825462822,0.38014045795964285,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M141","v":5.2036606736690492E-2},8.1986521437964144E-2,2.028194462349918,0.13847163812139568,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.2579589367588584,0.38014045795964285,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.83105113540197828,0.13847163812139568,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2029,0.77243722712815266,2.088046533910191,0,0.18445515394912987,138.28501305431973,2.8270773694519908,0.38515094486535129,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M142","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0322028518744846,0.1424800276459624,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.262969423664567,0.38515094486535129,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.83505952492654489,0.1424800276459624,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2030,0.79515596910251007,2.1164449613781375,0,0.18445515394912987,138.28501305431973,2.8323156057625041,0.39038918117586457,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M143","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0363934409228954,0.14667061669437306,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.2682076599750802,0.39038918117586457,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.83925011397495553,0.14667061669437306,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2031,0.81688693968667803,2.1436086746083478,0,0.18445515394912987,138.28501305431973,2.8373260926682127,0.39539966808157301,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M144","v":5.2036606736690492E-2},8.1986521437964144E-2,2.040401830447462,0.15067900621893976,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.2732181468807884,0.39539966808157301,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.84325850349952236,0.15067900621893976,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2032,0.83861791027084609,2.1707723878385576,0,0.18445515394912987,138.28501305431973,2.8423365795739213,0.40041015498728139,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M145","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0444102199720287,0.15468739574350648,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.278228633786497,0.40041015498728139,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.84726689302408897,0.15468739574350648,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2033,0.86034888085501415,2.1979361010687675,0,0.18445515394912987,138.28501305431973,2.8473470664796294,0.40542064189298976,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M146","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0484186094965957,0.15869578526807324,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.2832391206922051,0.40542064189298976,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.85127528254865581,0.15869578526807324,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2034,0.88306762282937146,2.2263345285367144,0,0.18445515394912987,138.28501305431973,2.8525853027901427,0.41065887820350311,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M147","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0526091985450061,0.16288637431648387,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.2884773570027188,0.41065887820350311,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.85546587159706644,0.16288637431648387,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2035,0.90479859341353952,2.2534982417669243,0,0.18445515394912987,138.28501305431973,2.8575957896958513,0.41566936510921149,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M148","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0566175880695727,0.16689476384105059,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.293487843908427,0.41566936510921149,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.85947426112163305,0.16689476384105059,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2036,0.90479859341353952,2.2534982417669243,0,0.18445515394912987,138.28501305431973,2.8575957896958513,0.41566936510921149,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M149","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0566175880695727,0.16689476384105059,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.293487843908427,0.41566936510921149,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.85947426112163305,0.16689476384105059,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2037,0.90479859341353952,2.2534982417669243,0,0.18445515394912987,138.28501305431973,2.8575957896958513,0.41566936510921149,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M150","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0566175880695727,0.16689476384105059,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.293487843908427,0.41566936510921149,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.85947426112163305,0.16689476384105059,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2038,0.90479859341353952,2.2534982417669243,0,0.18445515394912987,138.28501305431973,2.8575957896958513,0.41566936510921149,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M151","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0566175880695727,0.16689476384105059,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.293487843908427,0.41566936510921149,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.85947426112163305,0.16689476384105059,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2039,0.90479859341353952,2.2534982417669243,0,0.18445515394912987,138.28501305431973,2.8575957896958513,0.41566936510921149,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M152","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0566175880695727,0.16689476384105059,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.293487843908427,0.41566936510921149,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.85947426112163305,0.16689476384105059,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2040,0.90479859341353952,2.2534982417669243,0,0.18445515394912987,138.28501305431973,2.8575957896958513,0.41566936510921149,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M153","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0566175880695727,0.16689476384105059,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.293487843908427,0.41566936510921149,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.85947426112163305,0.16689476384105059,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2041,0.90479859341353952,2.2534982417669243,0,0.18445515394912987,138.28501305431973,2.8575957896958513,0.41566936510921149,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M154","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0566175880695727,0.16689476384105059,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.293487843908427,0.41566936510921149,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.85947426112163305,0.16689476384105059,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2042,0.90479859341353952,2.2534982417669243,0,0.18445515394912987,138.28501305431973,2.8575957896958513,0.41566936510921149,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M155","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0566175880695727,0.16689476384105059,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.293487843908427,0.41566936510921149,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.85947426112163305,0.16689476384105059,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2043,0.90479859341353952,2.2534982417669243,0,0.18445515394912987,138.28501305431973,2.8575957896958513,0.41566936510921149,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M156","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0566175880695727,0.16689476384105059,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.293487843908427,0.41566936510921149,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.85947426112163305,0.16689476384105059,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,2044,0.90479859341353952,2.2534982417669243,0,0.18445515394912987,138.28501305431973,2.8575957896958513,0.41566936510921149,0.34794098611265672,1.3677123102993285,0.59225000000000005,{"$f":"M157","v":5.2036606736690492E-2},8.1986521437964144E-2,2.0566175880695727,0.16689476384105059,0.27835278889012538,1.0857808181880257,0.46000000000000008,6.5589217150371304E-2,1.293487843908427,0.41566936510921149,0.15100611134449216,0.3831244594753882,0.26170138654137109,8.1986521437964144E-2,0.85947426112163305,0.16689476384105059,0.12080488907559372,0.30292217820695061,0.20326321284766688,6.5589217150371304E-2]
[null,null,"Kilde: ENS …","Kilde: ENS …","Kilde til 2030: ENS, 2015"]
[]
[null,null,"Varebiler","benzin"]
[null,null,null,null,null,null,null,null,null,1,{"$f":"J162+1","v":2},{"$f":"K162+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Benzinpris ekskl. afgifter og moms [2015-kr. per liter]","Benzinpris inkl. afgifter og moms [2015-kr. per liter]","Årlig ændring i real BNP per capita","Årlig ændring i brændstofforbrug per km","Brændstof-effektivitet [liter/km]","Trafikarbejde, i alt [mio. km]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.]","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,2014,5.3197494585601568,12.297769886911606,-5.0405207932727736E-3,2.5597075802801239E-3,{"$f":"G165*(1+F164)","v":5.9474310101947848E-2},{"$f":"H165","v":796.70785952416213},{"$f":"NAF*J164","v":1.799090022448866},{"$f":"K164+N164","v":1.357803790527446},{"$f":"SUM(L164:M164)","v":0.31866386904838162},{"$f":"L165","v":4.9931194158195906E-2},{"$f":"(D164/(1+Moms)-C164)*G164","v":0.26873267489018571},{"$f":"SUM(O164:S164)","v":1.0391399214790644},{"$f":"O165","v":0.12688581278403513},{"$f":"C164*G164","v":0.31638842896307595},{"$f":"Q165","v":0},{"$f":"R165","v":9.6620420236557106E-2},{"$f":"S165","v":0.49924525949539628},{"$f":"NAF*U164","v":472.56722608923724},{"$f":"V164+Y164","v":356.65451025602812},{"$f":"SUM(W164:X164)","v":3.1659943551072844},{"$f":"W165","v":1.9309356782965268},{"$f":"X165","v":1.2350586768107574},{"$f":"SUM(Z164:AC164)","v":353.48851590092085},{"$f":"Z165","v":4.7727608422190828},{"$f":"AA165/(1+E164)","v":297.35197181039115},{"$f":"AB165","v":11.363783248310577},{"$f":"AC165","v":40}]
[null,2015,4.3748688228085708,11.178586028510713,-3.3246699042545069E-3,1.5422071010884331E-4,{"$f":"G166*(1+F165)","v":5.9322461946422711E-2},796.70785952416213,1.7267342787919018,1.3031956821070958,0.32091620032945484,4.9931194158195906E-2,0.27098500617125892,0.98227948177764102,0.12688581278403513,0.25952798926165255,0,9.6620420236557106E-2,0.49924525949539628,470.58130443343629,355.15570145919719,3.1659943551072844,1.9309356782965268,1.2350586768107574,351.98970710408992,4.7727608422190828,295.85316301356022,11.363783248310577,40]
[null,2016,3.6838718702699298,10.267856689217323,-9.0105006623963924E-3,1.7971128735481123E-3,5.9313314604925428E-2,796.70785952416213,1.6693664108166795,1.2598991779748525,0.31864503425330859,4.9931194158195906E-2,0.26871384009511268,0.94125414372154381,0.12688581278403513,0.21850265120555537,0,9.6620420236557106E-2,0.49924525949539628,469.27801574146298,354.17208735204753,3.1659943551072844,1.9309356782965268,1.2350586768107574,351.00609299694025,4.7727608422190828,294.86954890641056,11.363783248310577,40]
[null,2017,3.9791513107962135,10.542329518868556,-1.422350414180229E-2,2.9581836341021628E-3,5.9206913099191828E-2,796.70785952416213,1.6854340747911913,1.2720257168235407,0.31368095844070559,4.9931194158195906E-2,0.26374976428250968,0.95834475838283517,0.12688581278403513,0.23559326586684667,0,9.6620420236557106E-2,0.49924525949539628,465.75759373935517,351.51516508630579,3.1659943551072844,1.9309356782965268,1.2350586768107574,348.34917073119851,4.7727608422190828,{"$f":"AA168/(1+E167)","v":292.21262664066882},11.363783248310577,40]
[null,2018,4.0667616942490676,10.651842498184623,-1.4776064807788036E-2,4.9870363568382814E-3,5.9032284760529574E-2,{"$f":"H169","v":796.70785952416213},{"$f":"NAF*J168","v":1.6903353153950684},{"$f":"K168+N168","v":1.2757247663359008},{"$f":"SUM(L168:M168)","v":0.31290303943178754},{"$f":"L169","v":4.9931194158195906E-2},{"$f":"(D168/(1+Moms)-C168)*G168","v":0.26297184527359163},{"$f":"SUM(O168:S168)","v":0.96282172690411316},{"$f":"O169","v":0.12688581278403513},{"$f":"C168*G168","v":0.24007023438812466},{"$f":"Q169","v":0},9.6620420236557106E-2,0.49924525949539628,{"$f":"NAF*U168","v":460.25051279481875},{"$f":"V168+Y168","v":347.35887758099528},{"$f":"SUM(W168:X168)","v":3.1659943551072844},{"$f":"W169","v":1.9309356782965268},1.2350586768107574,{"$f":"SUM(Z168:AC168)","v":344.19288322588801},{"$f":"Z169","v":4.7727608422190828},{"$f":"AA169/(1+E168)","v":288.05633913535831},11.363783248310577,40]
[null,2019,4.1089444714671073,10.704570969707174,null,null,{"$f":"'Resultat - niveau I'!$E$26","v":5.873934948905065E-2},{"$f":"'Resultat - niveau I'!$F$26","v":796.70785952416213},{"$f":"NAF*J169","v":1.6903108672824683},{"$f":"K169+N169","v":1.2757063149301648},{"$f":"SUM(L169:M169)","v":0.31159809707356745},{"$f":"'Resultat - niveau I'!$J$26","v":4.9931194158195906E-2},{"$f":"(D169/(1+Moms)-C169)*G169","v":0.26166690291537154},{"$f":"SUM(O169:S169)","v":0.96410821785659739},{"$f":"'Resultat - niveau I'!$M$26","v":0.12688581278403513},{"$f":"C169*G169","v":0.24135672534060892},{"$f":"'Resultat - niveau I'!$O$26","v":0},{"$f":"'Resultat - niveau I'!$P$26","v":9.6620420236557106E-2},{"$f":"'Resultat - niveau I'!$Q$26","v":0.49924525949539628},{"$f":"NAF*U169","v":454.61086344046907},{"$f":"V169+Y169","v":343.10253844563704},{"$f":"SUM(W169:X169)","v":3.1659943551072844},{"$f":"'Resultat - niveau I'!$U$26","v":1.9309356782965268},{"$f":"'Resultat - niveau I'!$V$26","v":1.2350586768107574},{"$f":"SUM(Z169:AC169)","v":339.93654409052976},{"$f":"'Resultat - niveau I'!$X$26","v":4.7727608422190828},{"$f":"'Resultat - niveau I'!$Y$26","v":283.80000000000007},{"$f":"'Resultat - niveau I'!$Z$26","v":11.363783248310577},{"$f":"'Resultat - niveau I'!$AA$26","v":40}]
[null,2020,4.2517169482050914,10.883036565629654,1.2492640039097669E-2,-6.2569111375787578E-3,{"$f":"G169*(1+F170)","v":5.8371822599018477E-2},{"$f":"H169","v":796.70785952416213},1.6971830003757136,{"$f":"K170+N170","v":1.2808928304722367},{"$f":"SUM(L170:M170)","v":0.30996087051438043},{"$f":"L169","v":4.9931194158195906E-2},0.26002967635618451,{"$f":"SUM(O170:S170)","v":0.97093195995785631},{"$f":"O169","v":0.12688581278403513},0.24818046744186784,{"$f":"Q169","v":0},{"$f":"R169","v":9.6620420236557106E-2},{"$f":"S169","v":0.49924525949539628},459.30853333757119,{"$f":"V170+Y170","v":346.64794968873298},{"$f":"SUM(W170:X170)","v":3.1659943551072844},{"$f":"W169","v":1.9309356782965268},{"$f":"X169","v":1.2350586768107574},{"$f":"SUM(Z170:AC170)","v":343.48195533362571},{"$f":"Z169","v":4.7727608422190828},{"$f":"AA169*(1+E170)","v":287.34541124309601},{"$f":"AB169","v":11.363783248310577},{"$f":"AC169","v":40}]
[null,2021,4.4301825441275717,11.106118560532753,1.0932582328343488E-2,-8.2312592337280277E-3,{"$f":"G170*(1+F171)","v":5.7891348995260772E-2},{"$f":"H170","v":796.70785952416213},1.7053296365480717,{"$f":"K171+N171","v":1.2870412351306202},{"$f":"SUM(L171:M171)","v":0.30782049883983026},{"$f":"L170","v":4.9931194158195906E-2},0.25788930468163435,{"$f":"SUM(O171:S171)","v":0.97922073629078998},{"$f":"O170","v":0.12688581278403513},0.25646924377480151,{"$f":"Q170","v":0},{"$f":"R170","v":9.6620420236557106E-2},{"$f":"S170","v":0.49924525949539628},463.47092459631131,{"$f":"V171+Y171","v":349.78937705381986},{"$f":"SUM(W171:X171)","v":3.1659943551072844},{"$f":"W170","v":1.9309356782965268},{"$f":"X170","v":1.2350586768107574},{"$f":"SUM(Z171:AC171)","v":346.62338269871259},{"$f":"Z170","v":4.7727608422190828},{"$f":"AA170*(1+E171)","v":290.48683860818289},{"$f":"AB170","v":11.363783248310577},{"$f":"AC170","v":40}]
[null,2022,4.546996388731376,11.25213586628751,1.3297329217217602E-2,-9.4589280408261533E-3,5.7343758890928249E-2,796.70785952416213,1.7077587119351127,1.2888744995736701,0.30538114246434805,4.9931194158195906E-2,0.25544994830615214,0.98349335710932195,0.12688581278403513,0.26074186459333348,0,9.6620420236557106E-2,0.49924525949539628,468.58900093858165,353.65207618006161,3.1659943551072844,1.9309356782965268,1.2350586768107574,350.48608182495434,4.7727608422190828,294.34953773442464,11.363783248310577,40]
[null,2023,4.6605654043184082,11.3940971357713,8.3302941943617093E-3,-8.2043053507362407E-3,5.6873293183028077E-2,796.70785952416213,1.7107055764194332,1.2910985482410817,0.30328535308661458,4.9931194158195906E-2,0.25335415892841867,0.98781319515446708,0.12688581278403513,0.26506170263847861,0,9.6620420236557106E-2,0.49924525949539628,471.83792511360696,356.10409442536377,3.1659943551072844,1.9309356782965268,1.2350586768107574,352.9381000702565,4.7727608422190828,296.8015559797268,11.363783248310577,40]
[null,2024,4.767644761871896,11.52794633271316,6.3230699761156473E-3,-7.227230901312387E-3,5.6462256761076295E-2,796.70785952416213,1.713752057554786,1.2933977792866309,0.30145430408023105,4.9931194158195906E-2,0.25152310992203514,0.99194347520639992,0.12688581278403513,0.26919198269041145,0,9.6620420236557106E-2,0.49924525949539628,474.32454864851775,357.9807914328436,3.1659943551072844,1.9309356782965268,1.2350586768107574,354.81479707773633,4.7727608422190828,298.67825298720663,11.363783248310577,40]
[null,2025,4.8714792904086108,11.657739493384053,7.2330095288475338E-3,-5.1032706475739875E-3,5.6174114583451708E-2,796.70785952416213,1.7179595455738037,1.2965732419424933,0.30017071357617947,4.9931194158195906E-2,0.25023951941798356,0.99640252836631382,0.12688581278403513,0.2736510358503253,0,9.6620420236557106E-2,0.49924525949539628,477.18700265965646,360.14113408275961,3.1659943551072844,1.9309356782965268,1.2350586768107574,356.97513972765233,4.7727608422190828,300.83859563712264,11.363783248310577,40]
[null,2026,4.9688241609117823,11.779420581513019,6.8788602811342692E-3,-5.0205920001854532E-3,5.5892087273156532E-2,796.70785952416213,1.7216835472025849,1.299383809209498,0.29891436304685931,4.9931194158195906E-2,0.2489831688886634,1.0004694461626387,0.12688581278403513,0.27771795364665008,0,9.6620420236557106E-2,0.49924525949539628,479.92899299284898,362.21056074932,3.1659943551072844,1.9309356782965268,1.2350586768107574,359.04456639421272,4.7727608422190828,302.90802230368303,11.363783248310577,40]
[null,2027,5.0596793733814085,11.892989597100049,6.6973853408638373E-3,-3.2447514984783599E-3,5.5710731339223878E-2,796.70785952416213,1.7261257370033729,1.3027364052855646,0.2981064745365119,4.9931194158195906E-2,0.24817528037831599,1.0046299307490527,0.12688581278403513,0.28187843823306424,0,9.6620420236557106E-2,0.49924525949539628,482.61700955922294,364.23925249752676,3.1659943551072844,1.9309356782965268,1.2350586768107574,361.07325814241949,4.7727608422190828,304.93671405188979,11.363783248310577,40]
[null,2028,5.1472897568342617,12.002502576416116,7.9741667831909613E-3,-2.8722606996433031E-3,5.5550715595049836E-2,796.70785952416213,1.7305570233177197,1.3060807723152601,0.29739365043205829,4.9931194158195906E-2,0.24746245627386237,1.0086871218832019,0.12688581278403513,0.28593562936721328,0,9.6620420236557106E-2,0.49924525949539628,485.83890104564551,366.67086871369474,3.1659943551072844,1.9309356782965268,1.2350586768107574,363.50487435858747,4.7727608422190828,307.36833026805778,11.363783248310577,40]
[null,2029,5.2316553112703428,12.107959519461218,8.0552998543477194E-3,-2.8493073969833027E-3,5.5392434530197147E-2,796.70785952416213,1.7347352761178894,1.3092341706550108,0.29668855382492149,4.9931194158195906E-2,0.2467573596667256,1.0125456168300893,0.12688581278403513,0.28979412431410062,0,9.6620420236557106E-2,0.49924525949539628,489.11952693314771,369.14681277973415,3.1659943551072844,1.9309356782965268,1.2350586768107574,365.98081842462688,4.7727608422190828,309.84427433409718,11.363783248310577,40]
[null,2030,5.3095312076728787,12.20530438996439,7.9773353722691898E-3,-2.7854726628033788E-3,5.523814041808716E-2,796.70785952416213,1.7384547766459437,1.3120413408648632,0.29600121794522438,4.9931194158195906E-2,0.24607002378702847,1.016040122919639,0.12688581278403513,0.29328863040365039,0,9.6620420236557106E-2,0.49924525949539628,492.3945714217889,371.61854446927464,3.1659943551072844,1.9309356782965268,1.2350586768107574,368.45255011416737,4.7727608422190828,312.31600602363767,11.363783248310577,40]
[null,2031,5.377672617025099,12.290481151654662,7.7541251620047991E-3,0,5.523814041808716E-2,796.70785952416213,1.7434420829239055,1.3158053456029475,0.29600121794522427,4.9931194158195906E-2,0.24607002378702836,1.0198041276577232,0.12688581278403513,0.29705263514173469,0,9.6620420236557106E-2,0.49924525949539628,495.60337347785514,374.04028187007935,3.1659943551072844,1.9309356782965268,1.2350586768107574,370.87428751497208,4.7727608422190828,314.73774342444239,11.363783248310577,40]
[null,2032,5.4360795393270012,12.36348980453204,7.4931127106780959E-3,0,5.523814041808716E-2,796.70785952416213,1.7477169168764439,1.3190316353784484,0.29600121794522427,4.9931194158195906E-2,0.24607002378702836,1.0230304174332241,0.12688581278403513,0.30027892491723546,0,9.6620420236557106E-2,0.49924525949539628,498.72820761401869,376.39864725586318,3.1659943551072844,1.9309356782965268,1.2350586768107574,373.23265290075591,4.7727608422190828,317.09610881022621,11.363783248310577,40]
[null,2033,5.4879968035953581,12.428386384867487,7.3968564729138819E-3,0,5.523814041808716E-2,796.70785952416213,1.7515167692787001,1.3218994485122266,0.29600121794522433,4.9931194158195906E-2,0.24607002378702841,1.0258982305670024,0.12688581278403513,0.30314673805101389,0,9.6620420236557106E-2,0.49924525949539628,501.83601420062871,378.74416166085189,3.1659943551072844,1.9309356782965268,1.2350586768107574,375.57816730574461,4.7727608422190828,319.44162321521492,11.363783248310577,40]
[null,2034,5.5366692388469438,12.48922692893197,7.0047280176426252E-3,0,5.523814041808716E-2,796.70785952416213,1.755079130905816,1.3245880233251441,0.29600121794522433,4.9931194158195906E-2,0.24607002378702841,1.0285868053799199,0.12688581278403513,0.30583531286393123,0,9.6620420236557106E-2,0.49924525949539628,504.80083643741006,380.98176334898875,3.1659943551072844,1.9309356782965268,1.2350586768107574,377.81576899388148,4.7727608422190828,321.67922490335178,11.363783248310577,40]
[null,2035,5.5853416740985287,12.550067472996451,6.8469847146483964E-3,0,5.523814041808716E-2,796.70785952416213,1.7586414925329317,1.3272765981380616,0.29600121794522438,4.9931194158195906E-2,0.24607002378702847,1.0312753801928372,0.12688581278403513,0.30852388767684852,0,9.6620420236557106E-2,0.49924525949539628,507.71919231252156,383.18429608492193,3.1659943551072844,1.9309356782965268,1.2350586768107574,380.01830172981465,4.7727608422190828,323.88175763928496,11.363783248310577,40]
[null,2036,5.5853416740985287,12.550067472996451,7.0077434189179666E-3,0,5.523814041808716E-2,796.70785952416213,1.7586414925329317,1.3272765981380616,0.29600121794522438,4.9931194158195906E-2,0.24607002378702847,1.0312753801928372,0.12688581278403513,0.30852388767684852,0,9.6620420236557106E-2,0.49924525949539628,510.72651865119718,385.4539763405262,3.1659943551072844,1.9309356782965268,1.2350586768107574,382.28798198541892,4.7727608422190828,326.15143789488923,11.363783248310577,40]
[null,2037,5.5853416740985287,12.550067472996451,7.4396098204516647E-3,0,5.523814041808716E-2,796.70785952416213,1.7586414925329317,1.3272765981380616,0.29600121794522438,4.9931194158195906E-2,0.24607002378702847,1.0312753801928372,0.12688581278403513,0.30852388767684852,0,9.6620420236557106E-2,0.49924525949539628,513.9415509096176,387.88041578084346,3.1659943551072844,1.9309356782965268,1.2350586768107574,384.71442142573619,4.7727608422190828,328.57787733520649,11.363783248310577,40]
[null,2038,5.5853416740985287,12.550067472996451,7.3485267580528646E-3,0,5.523814041808716E-2,796.70785952416213,1.7586414925329317,1.3272765981380616,0.29600121794522438,4.9931194158195906E-2,0.24607002378702847,1.0312753801928372,0.12688581278403513,0.30852388767684852,0,9.6620420236557106E-2,0.49924525949539628,517.14084731352273,390.29497910454546,3.1659943551072844,1.9309356782965268,1.2350586768107574,387.12898474943819,4.7727608422190828,330.99244065890849,11.363783248310577,40]
[null,2039,5.5853416740985287,12.550067472996451,7.7624021135997978E-3,0,5.523814041808716E-2,796.70785952416213,1.7586414925329317,1.3272765981380616,0.29600121794522438,4.9931194158195906E-2,0.24607002378702847,1.0312753801928372,0.12688581278403513,0.30852388767684852,0,9.6620420236557106E-2,0.49924525949539628,520.54516507128983,392.86427552550174,3.1659943551072844,1.9309356782965268,1.2350586768107574,389.69828117039447,4.7727608422190828,333.56173707986477,11.363783248310577,40]
[null,2040,5.5853416740985287,12.550067472996451,7.9379870847764433E-3,0,5.523814041808716E-2,796.70785952416213,1.7586414925329317,1.3272765981380616,0.29600121794522438,4.9931194158195906E-2,0.24607002378702847,1.0312753801928372,0.12688581278403513,0.30852388767684852,0,9.6620420236557106E-2,0.49924525949539628,524.05351167950289,395.51208428641729,3.1659943551072844,1.9309356782965268,1.2350586768107574,392.34608993131002,4.7727608422190828,336.20954584078032,11.363783248310577,40]
[null,2041,5.5853416740985287,12.550067472996451,7.9379870847764433E-3,0,5.523814041808716E-2,796.70785952416213,1.7586414925329317,1.3272765981380616,0.29600121794522438,4.9931194158195906E-2,0.24607002378702847,1.0312753801928372,0.12688581278403513,0.30852388767684852,0,9.6620420236557106E-2,0.49924525949539628,527.58970749778086,398.18091131907994,3.1659943551072844,1.9309356782965268,1.2350586768107574,395.01491696397267,4.7727608422190828,338.87837287344297,11.363783248310577,40]
[null,2042,5.5853416740985287,12.550067472996451,7.9379870847764433E-3,0,5.523814041808716E-2,796.70785952416213,1.7586414925329317,1.3272765981380616,0.29600121794522438,4.9931194158195906E-2,0.24607002378702847,1.0312753801928372,0.12688581278403513,0.30852388767684852,0,9.6620420236557106E-2,0.49924525949539628,531.1539735927937,400.8709234662594,3.1659943551072844,1.9309356782965268,1.2350586768107574,397.70492911115213,4.7727608422190828,341.56838502062243,11.363783248310577,40]
[null,2043,5.5853416740985287,12.550067472996451,7.9379870847764433E-3,0,5.523814041808716E-2,796.70785952416213,1.7586414925329317,1.3272765981380616,0.29600121794522438,4.9931194158195906E-2,0.24607002378702847,1.0312753801928372,0.12688581278403513,0.30852388767684852,0,9.6620420236557106E-2,0.49924525949539628,534.74653278603535,403.58228889512105,3.1659943551072844,1.9309356782965268,1.2350586768107574,400.41629454001378,4.7727608422190828,344.27975044948408,11.363783248310577,40]
[null,2044,5.5853416740985287,12.550067472996451,7.9379870847764433E-3,0,5.523814041808716E-2,796.70785952416213,1.7586414925329317,1.3272765981380616,0.29600121794522438,4.9931194158195906E-2,0.24607002378702847,1.0312753801928372,0.12688581278403513,0.30852388767684852,0,9.6620420236557106E-2,0.49924525949539628,538.36760966775432,406.31517710773909,3.1659943551072844,1.9309356782965268,1.2350586768107574,403.14918275263182,4.7727608422190828,347.01263866210212,11.363783248310577,40]
[null,null,"Kilde: 2010-2015: Oliebranchens fællesråd","Kilde: 2010-2015: Oliebranchens fællesråd","Kilde: FM, KP15","Kilde til 2030: ENS, 2015"]
[]
[null,null,"Varebiler","diesel"]
[]
[null,null,"Benzinpris ekskl. afgifter og moms [2015-kr. per liter]","Benzinpris inkl. afgifter og moms [2015-kr. per liter]","Årlig ændring i real BNP per capita","Årlig ændring i brændstofforbrug per km","Brændstof-effektivitet [km per liter]","Trafikarbejde, i alt [mio. km]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.]","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,2014,5.6404931706653354,10.915425529431877,-5.0405207932727736E-3,2.5597075802801239E-3,{"$f":"G201*(1+F200)","v":7.3307733287442056E-2},{"$f":"H201","v":7340.0720310942079},{"$f":"NAF*J200","v":2.1560472974190441},{"$f":"K200+N200","v":1.627205507486071},{"$f":"SUM(L200:M200)","v":0.28005999514089641},{"$f":"L201","v":5.3403681361246763E-2},{"$f":"(D200/(1+Moms)-C200)*G200","v":0.22665631377964962},{"$f":"SUM(O200:S200)","v":1.3471455123451745},{"$f":"O201","v":0.14519617156985035},{"$f":"C200*G200","v":0.4134917689647728},{"$f":"Q201","v":0},{"$f":"R201","v":9.3649986529849447E-2},{"$f":"S201","v":0.69480758528070197},{"$f":"NAF*U200","v":481.42186080737594},{"$f":"V200+Y200","v":363.33725343952904},{"$f":"SUM(W200:X200)","v":7.018609692759922},{"$f":"W201","v":2.3711036118029312},{"$f":"X201","v":4.6475060809569904},{"$f":"SUM(Z200:AC200)","v":356.31864374676911},{"$f":"Z201","v":7.5856009313743202},{"$f":"AA201/(1+E200)","v":297.35197181039109},{"$f":"AB201","v":11.381071005003745},{"$f":"AC201","v":39.999999999999993}]
[null,2015,4.4960994991370731,9.5288743739213402,-3.3246699042545069E-3,1.5422071010906535E-4,{"$f":"G202*(1+F201)","v":7.3120566020325461E-2},7340.0720310942079,2.0464131768058489,1.5444627749478106,0.28205169130680441,5.3403681361246763E-2,0.22864800994555765,1.2624110836410063,0.14519617156985035,0.3287573402606046,0,9.3649986529849447E-2,0.69480758528070197,479.43593915157498,361.83844464269811,7.018609692759922,2.3711036118029312,4.6475060809569904,354.81983494993818,7.5856009313743202,295.85316301356016,11.381071005003745,39.999999999999993]
[null,2016,4.1326724682522835,9.0329655779070652,-9.0105006623963924E-3,1.7971128735481123E-3,7.3109291053543607E-2,7340.0720310942079,2.0078684198652432,1.5153723923511271,0.27958189466030281,5.3403681361246763E-2,0.22617821329905602,1.2357904976908243,0.14519617156985035,0.30213675431042264,0,9.3649986529849447E-2,0.69480758528070197,478.13265045960168,360.85483053554844,7.018609692759922,2.3711036118029312,4.6475060809569904,353.83622084278852,7.5856009313743202,294.8695489064105,11.381071005003745,39.999999999999993]
[null,2017,4.4550798646844534,9.3634970613449351,-1.422350414180229E-2,2.9581836341019407E-3,7.2978141096691138E-2,7340.0720310942079,2.0321815340660447,1.5337219125026753,0.27494472216030386,5.3403681361246763E-2,0.22154104079905712,1.2587771903423715,0.14519617156985035,0.32512344696196971,0,9.3649986529849447E-2,0.69480758528070197,474.61222845749387,358.1979082698067,7.018609692759922,2.3711036118029312,4.6475060809569904,351.17929857704678,7.5856009313743202,{"$f":"AA204/(1+E203)","v":292.21262664066876},11.381071005003745,39.999999999999993]
[null,2018,4.5507392020874047,9.4830712330986238,-1.4776064807788036E-2,4.9870363568382814E-3,7.2762895091262283E-2,{"$f":"H205","v":7340.0720310942079},2.039267748096222,{"$f":"K204+N204","v":1.5390699985631864},{"$f":"SUM(L204:M204)","v":0.27429129603360425},{"$f":"L205","v":5.3403681361246763E-2},0.22088761467235746,{"$f":"SUM(O204:S204)","v":1.2647787025295822},{"$f":"O205","v":0.14519617156985035},0.33112495914918044,0,9.3649986529849447E-2,0.69480758528070197,469.10514751295744,{"$f":"V204+Y204","v":354.0416207644962},{"$f":"SUM(W204:X204)","v":7.018609692759922},2.3711036118029312,4.6475060809569904,{"$f":"SUM(Z204:AC204)","v":347.02301107173628},7.5856009313743202,{"$f":"AA205/(1+E204)","v":288.05633913535826},11.381071005003745,39.999999999999993]
[null,2019,4.5967974015777147,9.5406439824615124,null,null,{"$f":"'Resultat - niveau I'!$E$27","v":7.2401824559880729E-2},{"$f":"'Resultat - niveau I'!$F$27","v":7340.0720310942079},{"$f":"NAF*J205","v":2.0400567214975318},{"$f":"K205+N205","v":1.5396654501868166},{"$f":"SUM(L205:M205)","v":0.27319518780006957},{"$f":"'Resultat - niveau I'!$J$27","v":5.3403681361246763E-2},{"$f":"(D205/(1+Moms)-C205)*G205","v":0.21979150643882284},{"$f":"SUM(O205:S205)","v":1.266470262386747},{"$f":"'Resultat - niveau I'!$M$27","v":0.14519617156985035},{"$f":"C205*G205","v":0.33281651900634529},{"$f":"'Resultat - niveau I'!$O$27","v":0},{"$f":"'Resultat - niveau I'!$P$27","v":9.3649986529849447E-2},{"$f":"'Resultat - niveau I'!$Q$27","v":0.69480758528070197},{"$f":"NAF*U205","v":463.46549815860777},{"$f":"V205+Y205","v":349.78528162913796},{"$f":"SUM(W205:X205)","v":7.018609692759922},{"$f":"'Resultat - niveau I'!$U$27","v":2.3711036118029312},{"$f":"'Resultat - niveau I'!$V$27","v":4.6475060809569904},{"$f":"SUM(Z205:AC205)","v":342.76667193637803},{"$f":"'Resultat - niveau I'!$X$27","v":7.5856009313743202},{"$f":"'Resultat - niveau I'!$Y$27","v":283.8},{"$f":"'Resultat - niveau I'!$Z$27","v":11.381071005003745},{"$f":"'Resultat - niveau I'!$AA$27","v":39.999999999999993}]
[null,2020,4.752686692160303,9.735505595689748,1.2492640039097669E-2,-6.2569111375788689E-3,{"$f":"G205*(1+F206)","v":7.1948812777410984E-2},{"$f":"H205","v":7340.0720310942079},2.0503366413442659,{"$f":"K206+N206","v":1.5474238802598235},{"$f":"SUM(L206:M206)","v":0.27181997187548734},{"$f":"L205","v":5.3403681361246763E-2},0.21841629051424061,{"$f":"SUM(O206:S206)","v":1.275603908384336},{"$f":"O205","v":0.14519617156985035},{"$f":"C206*G206","v":0.34195016500393438},{"$f":"Q205","v":0},{"$f":"R205","v":9.3649986529849447E-2},{"$f":"S205","v":0.69480758528070197},468.16316805570989,{"$f":"V206+Y206","v":353.3306928722339},{"$f":"SUM(W206:X206)","v":7.018609692759922},{"$f":"W205","v":2.3711036118029312},{"$f":"X205","v":4.6475060809569904},{"$f":"SUM(Z206:AC206)","v":346.31208317947397},{"$f":"Z205","v":7.5856009313743202},{"$f":"AA205*(1+E206)","v":287.34541124309595},{"$f":"AB205","v":11.381071005003745},{"$f":"AC205","v":39.999999999999993}]
[null,2021,4.9475483053885361,9.9790826122250387,1.0932582328343488E-2,-8.2312592337280277E-3,{"$f":"G206*(1+F207)","v":7.135658344788115E-2},{"$f":"H206","v":7340.0720310942079},2.0626487234043722,1.5567160176636772,0.27002213076739534,{"$f":"L206","v":5.3403681361246763E-2},0.21661844940614858,1.2866938868962818,{"$f":"O206","v":0.14519617156985035},0.35304014351588003,{"$f":"Q206","v":0},{"$f":"R206","v":9.3649986529849447E-2},{"$f":"S206","v":0.69480758528070197},472.32555931445,356.47212023732078,7.018609692759922,{"$f":"W206","v":2.3711036118029312},{"$f":"X206","v":4.6475060809569904},349.45351054456086,{"$f":"Z206","v":7.5856009313743202},{"$f":"AA206*(1+E207)","v":290.48683860818284},{"$f":"AB206","v":11.381071005003745},{"$f":"AC206","v":39.999999999999993}]
[null,2022,5.075094088592472,10.138514841229957,1.3297329217217602E-2,-9.4589280408258203E-3,7.0681626659808455E-2,7340.0720310942079,2.0674542119289918,1.5603428014558429,0.26797315244214726,5.3403681361246763E-2,0.21456947108090046,1.2923696490136958,0.14519617156985035,0.35871590563329397,0,9.3649986529849447E-2,0.69480758528070197,477.44363565672035,360.33481936356253,7.018609692759922,2.3711036118029312,4.6475060809569904,353.31620967080261,7.5856009313743202,294.34953773442459,11.381071005003745,39.999999999999993]
[null,2023,5.1990969333740749,10.293518397206963,8.3302941943617093E-3,-8.2043053507366848E-3,7.0101733012004619E-2,7340.0720310942079,2.072740174923954,1.5643322074897767,0.26621275898245356,5.3403681361246763E-2,0.21280907762120677,1.2981194485073231,0.14519617156985035,0.36446570512692134,0,9.3649986529849447E-2,0.69480758528070197,480.69255983174571,362.78683760886469,7.018609692759922,2.3711036118029312,4.6475060809569904,355.76822791610476,7.5856009313743202,296.80155597972674,11.381071005003745,39.999999999999993]
[null,2024,5.3160139013110168,10.439664607128138,6.3230699761156473E-3,-7.227230901312387E-3,6.9595091600944708E-2,7340.0720310942079,2.0779934672758809,1.568296956434627,0.26467473864058971,5.3403681361246763E-2,0.21127105727934295,1.3036222177940373,0.14519617156985035,0.36996847441363567,0,9.3649986529849447E-2,0.69480758528070197,483.17918336665645,364.66353461634452,7.018609692759922,2.3711036118029312,4.6475060809569904,357.6449249235846,7.5856009313743202,298.67825298720658,11.381071005003745,39.999999999999993]
[null,2025,5.4258449924032934,10.576953470993487,7.2330095288475338E-3,-5.1032706475743206E-3,6.9239929012762366E-2,7340.0720310942079,2.0841394457357367,1.5729354307439523,0.26359656525529418,5.3403681361246763E-2,0.21019288389404742,1.309338865488658,0.14519617156985035,0.37568512210825622,0,9.3649986529849447E-2,0.69480758528070197,486.04163737779515,366.82387726626052,7.018609692759922,2.3711036118029312,4.6475060809569904,359.8052675735006,7.5856009313743202,300.83859563712258,11.381071005003745,39.999999999999993]
[null,2026,5.5321331450732396,10.709813661830918,6.8788602811342692E-3,-5.0205920001852311E-3,6.8892303579067504E-2,7340.0720310942079,2.0899442458927502,1.5773164119945287,0.26254127254391979,5.3403681361246763E-2,0.20913759118267305,1.3147751394506089,0.14519617156985035,0.38112139607020712,0,9.3649986529849447E-2,0.69480758528070197,488.78362771098767,368.89330393282091,7.018609692759922,2.3711036118029312,4.6475060809569904,361.87469424006099,7.5856009313743202,302.90802230368297,11.381071005003745,39.999999999999993]
[null,2027,5.6348783593208536,10.838245179640435,6.6973853408638373E-3,-3.2447514984782488E-3,6.8668765173795707E-2,7340.0720310942079,2.0967549357076418,1.5824565552510503,0.2618626730315417,5.3403681361246763E-2,0.20845899167029494,1.3205938822195087,0.14519617156985035,0.38694013883910694,0,9.3649986529849447E-2,0.69480758528070197,491.47164427736163,370.92199568102768,7.018609692759922,2.3711036118029312,4.6475060809569904,363.90338598826776,7.5856009313743202,304.93671405188974,11.381071005003745,39.999999999999993]
[null,2028,5.7305376967238049,10.957819351394125,7.9741667831909613E-3,-2.8722606996431921E-3,6.8471530578293985E-2,7340.0720310942079,2.1031676703405129,1.587296354973972,0.26126392446227986,5.3403681361246763E-2,0.2078602431010331,1.3260324305116922,0.14519617156985035,0.39237868713129037,0,9.3649986529849447E-2,0.69480758528070197,494.69353576378421,373.35361189719566,7.018609692759922,2.3711036118029312,4.6475060809569904,366.33500220443574,7.5856009313743202,307.36833026805772,11.381071005003745,39.999999999999993]
[null,2029,5.8191111572820926,11.068536177091985,8.0552998543477194E-3,-2.8493073969830807E-3,6.8276434139734499E-2,7340.0720310942079,2.108914479980283,1.5916335697964401,0.26067166673407349,5.3403681361246763E-2,0.2072679853728267,1.3309619030623667,0.14519617156985035,0.39730815968196498,0,9.3649986529849447E-2,0.69480758528070197,497.97416165128647,375.82955596323507,7.018609692759922,2.3711036118029312,4.6475060809569904,368.81094627047514,7.5856009313743202,309.84427433409712,11.381071005003745,39.999999999999993]
[null,2030,5.9076846178403821,11.179253002789846,7.9773353722691898E-3,-2.7854726628033788E-3,6.8086251998924568E-2,7340.0720310942079,2.1146737311168287,1.5959801744277953,0.26009432742694305,5.3403681361246763E-2,0.20669064606569629,1.3358858470008523,0.14519617156985035,0.40223210362045064,0,9.3649986529849447E-2,0.69480758528070197,501.24920613992759,378.30128765277556,7.018609692759922,2.3711036118029312,4.6475060809569904,371.28267796001563,7.5856009313743202,312.31600602363761,11.381071005003745,39.999999999999993]
[null,2031,5.9820863247093436,11.272255136376048,7.7541251620047991E-3,0,6.8086251998924568E-2,7340.0720310942079,2.1213858278228441,1.6010459077908257,0.26009432742694305,5.3403681361246763E-2,0.20669064606569629,1.3409515803638827,0.14519617156985035,0.40729783698348088,0,9.3649986529849447E-2,0.69480758528070197,504.45800819599384,380.72302505358027,7.018609692759922,2.3711036118029312,4.6475060809569904,373.70441536082035,7.5856009313743202,314.73774342444233,11.381071005003745,39.999999999999993]
[null,2032,6.0423162778889798,11.347542577850593,7.4931127106780959E-3,0,6.8086251998924568E-2,7340.0720310942079,2.1268194299181897,1.6051467395608978,0.26009432742694305,5.3403681361246763E-2,0.20669064606569629,1.3450524121339549,0.14519617156985035,0.41139866875355302,0,9.3649986529849447E-2,0.69480758528070197,507.58284233215744,383.0813904393641,7.018609692759922,2.3711036118029312,4.6475060809569904,376.06278074660418,7.5856009313743202,317.09610881022616,11.381071005003745,39.999999999999993]
[null,2033,6.102546231068616,11.422830019325138,7.3968564729138819E-3,0,6.8086251998924568E-2,7340.0720310942079,2.1322530320135353,1.60924757133097,0.26009432742694305,5.3403681361246763E-2,0.20669064606569629,1.349153243904027,0.14519617156985035,0.41549950052362516,0,9.3649986529849447E-2,0.69480758528070197,510.69064891876747,385.4269048443528,7.018609692759922,2.3711036118029312,4.6475060809569904,378.40829515159288,7.5856009313743202,319.44162321521486,11.381071005003745,39.999999999999993]
[null,2034,6.1556903074035887,11.489260114743853,7.0047280176426252E-3,0,6.8086251998924568E-2,7340.0720310942079,2.137047386803546,1.612865952304563,0.260094327426943,5.3403681361246763E-2,0.20669064606569623,1.35277162487762,0.14519617156985035,0.41911788149721818,0,9.3649986529849447E-2,0.69480758528070197,513.65547115554875,387.66450653248967,7.018609692759922,2.3711036118029312,4.6475060809569904,380.64589683972974,7.5856009313743202,321.67922490335172,11.381071005003745,39.999999999999993]
[null,2035,6.2088343837385604,11.55569021016257,6.8469847146483964E-3,0,6.8086251998924568E-2,7340.0720310942079,2.1418417415935571,1.6164843332781562,0.26009432742694311,5.3403681361246763E-2,0.20669064606569634,1.3563900058512131,0.14519617156985035,0.42273626247081114,0,9.3649986529849447E-2,0.69480758528070197,516.57382703066025,389.86703926842284,7.018609692759922,2.3711036118029312,4.6475060809569904,382.84842957566292,7.5856009313743202,323.8817576392849,11.381071005003745,39.999999999999993]
[null,2036,6.2088343837385604,11.55569021016257,7.0077434189179666E-3,0,6.8086251998924568E-2,7340.0720310942079,2.1418417415935571,1.6164843332781562,0.26009432742694311,5.3403681361246763E-2,0.20669064606569634,1.3563900058512131,0.14519617156985035,0.42273626247081114,0,9.3649986529849447E-2,0.69480758528070197,519.58115336933588,392.13671952402711,7.018609692759922,2.3711036118029312,4.6475060809569904,385.11810983126719,7.5856009313743202,326.15143789488917,11.381071005003745,39.999999999999993]
[null,2037,6.2088343837385604,11.55569021016257,7.4396098204516647E-3,0,6.8086251998924568E-2,7340.0720310942079,2.1418417415935571,1.6164843332781562,0.26009432742694311,5.3403681361246763E-2,0.20669064606569634,1.3563900058512131,0.14519617156985035,0.42273626247081114,0,9.3649986529849447E-2,0.69480758528070197,522.79618562775624,394.56315896434438,7.018609692759922,2.3711036118029312,4.6475060809569904,387.54454927158446,7.5856009313743202,328.57787733520644,11.381071005003745,39.999999999999993]
[null,2038,6.2088343837385604,11.55569021016257,7.3485267580528646E-3,0,6.8086251998924568E-2,7340.0720310942079,2.1418417415935571,1.6164843332781562,0.26009432742694311,5.3403681361246763E-2,0.20669064606569634,1.3563900058512131,0.14519617156985035,0.42273626247081114,0,9.3649986529849447E-2,0.69480758528070197,525.99548203166148,396.97772228804638,7.018609692759922,2.3711036118029312,4.6475060809569904,389.95911259528646,7.5856009313743202,330.99244065890844,11.381071005003745,39.999999999999993]
[null,2039,6.2088343837385604,11.55569021016257,7.7624021135997978E-3,0,6.8086251998924568E-2,7340.0720310942079,2.1418417415935571,1.6164843332781562,0.26009432742694311,5.3403681361246763E-2,0.20669064606569634,1.3563900058512131,0.14519617156985035,0.42273626247081114,0,9.3649986529849447E-2,0.69480758528070197,529.39979978942847,399.54701870900266,7.018609692759922,2.3711036118029312,4.6475060809569904,392.52840901624273,7.5856009313743202,333.56173707986471,11.381071005003745,39.999999999999993]
[null,2040,6.2088343837385604,11.55569021016257,7.9379870847764433E-3,0,6.8086251998924568E-2,7340.0720310942079,2.1418417415935571,1.6164843332781562,0.26009432742694311,5.3403681361246763E-2,0.20669064606569634,1.3563900058512131,0.14519617156985035,0.42273626247081114,0,9.3649986529849447E-2,0.69480758528070197,532.90814639764164,402.19482746991821,7.018609692759922,2.3711036118029312,4.6475060809569904,395.17621777715829,7.5856009313743202,336.20954584078027,11.381071005003745,39.999999999999993]
[null,2041,6.2088343837385604,11.55569021016257,7.9379870847764433E-3,0,6.8086251998924568E-2,7340.0720310942079,2.1418417415935571,1.6164843332781562,0.26009432742694311,5.3403681361246763E-2,0.20669064606569634,1.3563900058512131,0.14519617156985035,0.42273626247081114,0,9.3649986529849447E-2,0.69480758528070197,536.44434221591962,404.86365450258086,7.018609692759922,2.3711036118029312,4.6475060809569904,397.84504480982093,7.5856009313743202,338.87837287344291,11.381071005003745,39.999999999999993]
[null,2042,6.2088343837385604,11.55569021016257,7.9379870847764433E-3,0,6.8086251998924568E-2,7340.0720310942079,2.1418417415935571,1.6164843332781562,0.26009432742694311,5.3403681361246763E-2,0.20669064606569634,1.3563900058512131,0.14519617156985035,0.42273626247081114,0,9.3649986529849447E-2,0.69480758528070197,540.00860831093235,407.55366664976032,7.018609692759922,2.3711036118029312,4.6475060809569904,400.53505695700039,7.5856009313743202,341.56838502062237,11.381071005003745,39.999999999999993]
[null,2043,6.2088343837385604,11.55569021016257,7.9379870847764433E-3,0,6.8086251998924568E-2,7340.0720310942079,2.1418417415935571,1.6164843332781562,0.26009432742694311,5.3403681361246763E-2,0.20669064606569634,1.3563900058512131,0.14519617156985035,0.42273626247081114,0,9.3649986529849447E-2,0.69480758528070197,543.6011675041741,410.26503207862197,7.018609692759922,2.3711036118029312,4.6475060809569904,403.24642238586205,7.5856009313743202,344.27975044948403,11.381071005003745,39.999999999999993]
[null,2044,6.2088343837385604,11.55569021016257,7.9379870847764433E-3,0,6.8086251998924568E-2,7340.0720310942079,2.1418417415935571,1.6164843332781562,0.26009432742694311,5.3403681361246763E-2,0.20669064606569634,1.3563900058512131,0.14519617156985035,0.42273626247081114,0,9.3649986529849447E-2,0.69480758528070197,547.22224438589296,412.99792029124001,7.018609692759922,2.3711036118029312,4.6475060809569904,405.97931059848008,7.5856009313743202,347.01263866210206,11.381071005003745,39.999999999999993]
[null,null,"Kilde: 2010-2015: Oliebranchens fællesråd","Kilde: 2010-2015: Oliebranchens fællesråd","Kilde: FM, KP15","Kilde til 2030: ENS, 2015"]
[]
[null,null,"Lastbiler","diesel"]
[null,null,null,null,null,null,null,null,null,1,2,3,{"$f":"L234+1","v":4},{"$f":"M234+1","v":5},6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,"Dieselpris ekskl. afgifter og moms [2015-kr. per liter]","Dieselpris inkl. afgifter og moms [2015-kr. per liter]","Årlig ændring i real BNP per capita","Årlig ændring i brændstofforbrug per km","Brændstof-effektivitet [km per liter]","Trafikarbejde, i alt [mio. km]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.]","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,2014,5.3074815586912996,10.499161014464333,-5.0405207932727736E-3,0,{"$f":"G237*(1+F236)","v":0.33527784556860651},{"$f":"H237","v":2798.3500323227618},{"$f":"NAF*J236","v":5.3426681636681996},{"$f":"K236+N236","v":4.0322023876741131},{"$f":"SUM(L236:M236)","v":1.036627885772877},{"$f":"L237","v":0},{"$f":"(D236/(1+Moms)-C236)*G236","v":1.036627885772877},{"$f":"SUM(O236:S236)","v":2.9955745019012365},{"$f":"O237","v":0.32561830354380628},{"$f":"C236*G236","v":1.7794809823931286},{"$f":"Q237","v":0},0.2591193892417889,0.63135582672251278,{"$f":"NAF*U236","v":529.67837372175029},{"$f":"V236+Y236","v":399.75726318622668},{"$f":"SUM(W236:X236)","v":5.0558712013166449},{"$f":"W237","v":0},5.0558712013166449,{"$f":"SUM(Z236:AC236)","v":394.70139198491006},{"$f":"Z237","v":57.616777398079861},{"$f":"AA237/(1+E236)","v":268.014920328041},{"$f":"AB237","v":15.906825602395106},53.162868656394089]
[null,2015,4.1630878871630372,9.1126098589537978,-3.3246699042545069E-3,0,{"$f":"G238*(1+F237)","v":0.33527784556860651},2798.3500323227618,4.8498954864265524,3.6602984803219263,1.0484138230930329,0,1.0484138230930329,2.6118846572288934,0.32561830354380628,1.3957911377207852,0,0.2591193892417889,0.63135582672251278,527.88838513981273,398.40632840740585,5.0558712013166449,0,5.0558712013166449,393.35045720608923,57.616777398079861,266.66398554922017,15.906825602395106,53.162868656394089]
[null,2016,3.7996608562782481,8.6167010629395193,-9.0105006623963924E-3,0,0.33527784556860651,2798.3500323227618,4.6736522197367911,3.5272846941409748,1.0372490688485292,0,1.0372490688485292,2.4900356252924456,0.32561830354380628,1.2739421057843376,0,0.2591193892417889,0.63135582672251278,526.71368025113486,397.5197586801018,5.0558712013166449,0,5.0558712013166449,392.46388747878518,57.616777398079861,265.77741582191612,15.906825602395106,53.162868656394089]
[null,2017,4.1220682527104175,8.947232546377391,-1.422350414180229E-2,0,0.33527784556860651,2798.3500323227618,4.7911212964160157,3.615940601068691,1.017808918505084,0,1.017808918505084,2.5981316825636069,0.32561830354380628,1.382038163055499,0,0.2591193892417889,0.63135582672251278,523.54058670589461,395.12497109878842,5.0558712013166449,0,5.0558712013166449,390.0690998974718,57.616777398079861,{"$f":"AA240/(1+E239)","v":263.38262824060274},15.906825602395106,53.162868656394089]
[null,2018,4.2177275901133688,9.0668067181310796,-1.4776064807788036E-2,0,0.33527784556860651,{"$f":"H241","v":2798.3500323227618},4.8336173013487169,{"$f":"K240+N240","v":3.6480130576216729},{"$f":"SUM(L240:M240)","v":1.017808918505084},{"$f":"L241","v":0},1.017808918505084,{"$f":"SUM(O240:S240)","v":2.6302041391165889},{"$f":"O241","v":0.32561830354380628},1.4141106196084809,0,0.2591193892417889,0.63135582672251278,518.57684003354655,{"$f":"V240+Y240","v":391.37874719512945},{"$f":"SUM(W240:X240)","v":5.0558712013166449},0,5.0558712013166449,{"$f":"SUM(Z240:AC240)","v":386.32287599381283},57.616777398079861,{"$f":"AA241/(1+E240)","v":259.63640433694377},15.906825602395106,53.162868656394089]
[null,2019,4.2637857896036788,9.1243794674939664,null,null,{"$f":"'Resultat - niveau I'!$F$37","v":0.33527784556860651},{"$f":"'Resultat - niveau I'!$G$37","v":2798.3500323227618},{"$f":"NAF*J241","v":4.8540783407607568},{"$f":"K241+N241","v":3.6634553515175527},{"$f":"SUM(L241:M241)","v":1.0178089185050836},{"$f":"'Resultat - niveau I'!$K$37","v":0},{"$f":"(D241/(1+Moms)-C241)*G241","v":1.0178089185050836},{"$f":"SUM(O241:S241)","v":2.6456464330124692},{"$f":"'Resultat - niveau I'!$N$37","v":0.32561830354380628},{"$f":"C241*G241","v":1.4295529135043612},{"$f":"'Resultat - niveau I'!$P$37","v":0},{"$f":"'Resultat - niveau I'!$Q$37","v":0.2591193892417889},{"$f":"'Resultat - niveau I'!$R$37","v":0.63135582672251278},{"$f":"NAF*U241","v":513.49360428709599},{"$f":"V241+Y241","v":387.54234285818569},{"$f":"SUM(W241:X241)","v":5.0558712013166449},{"$f":"'Resultat - niveau I'!$V$37","v":0},{"$f":"'Resultat - niveau I'!$W$37","v":5.0558712013166449},{"$f":"SUM(Z241:AC241)","v":382.48647165686907},{"$f":"'Resultat - niveau I'!$Y$37","v":57.616777398079861},{"$f":"'Resultat - niveau I'!$Z$37","v":255.80000000000004},{"$f":"'Resultat - niveau I'!$AA$37","v":15.906825602395106},{"$f":"'Resultat - niveau I'!$AB$37","v":53.162868656394089}]
[null,2020,4.4196750801862672,9.3192410807222021,1.2492640039097669E-2,0,{"$f":"G241*(1+F242)","v":0.33527784556860651},{"$f":"H241","v":2798.3500323227618},4.9233310895399756,{"$f":"K242+N242","v":3.7157215770113021},{"$f":"SUM(L242:M242)","v":1.017808918505084},{"$f":"L241","v":0},1.017808918505084,{"$f":"SUM(O242:S242)","v":2.6979126585062181},{"$f":"O241","v":0.32561830354380628},{"$f":"C242*G242","v":1.4818191389981099},{"$f":"Q241","v":0},{"$f":"R241","v":0.2591193892417889},{"$f":"S241","v":0.63135582672251278},517.7277972387476,{"$f":"V242+Y242","v":390.73796018018692},{"$f":"SUM(W242:X242)","v":5.0558712013166449},{"$f":"W241","v":0},{"$f":"X241","v":5.0558712013166449},{"$f":"SUM(Z242:AC242)","v":385.6820889788703},{"$f":"Z241","v":57.616777398079861},{"$f":"AA241*(1+E242)","v":258.99561732200124},{"$f":"AB241","v":15.906825602395106},{"$f":"AC241","v":53.162868656394089}]
[null,2021,4.6145366934145002,9.5628180972574945,1.0932582328343488E-2,0,{"$f":"G242*(1+F243)","v":0.33527784556860651},{"$f":"H242","v":2798.3500323227618},5.009897025513995,3.7810543588784871,1.0178089185050843,{"$f":"L242","v":0},1.0178089185050843,2.763245440373403,{"$f":"O242","v":0.32561830354380628},1.5471519208652948,{"$f":"Q242","v":0},{"$f":"R242","v":0.2591193892417889},{"$f":"S242","v":0.63135582672251278},521.47952269324276,393.56945108923986,5.0558712013166449,{"$f":"W242","v":0},{"$f":"X242","v":5.0558712013166449},388.51357988792324,{"$f":"Z242","v":57.616777398079861},{"$f":"AA242*(1+E243)","v":261.82710823105418},{"$f":"AB242","v":15.906825602395106},{"$f":"AC242","v":53.162868656394089}]
[null,2022,4.7420824766184362,9.7222503262624134,1.3297329217217602E-2,0,0.33527784556860651,2798.3500323227618,5.066558365424263,3.823817634282463,1.017808918505084,0,1.017808918505084,2.806008715777379,0.32561830354380628,1.5899151962692712,0,0.2591193892417889,0.63135582672251278,526.09264435762884,397.05105234538024,5.0558712013166449,0,5.0558712013166449,391.99518114406362,57.616777398079861,265.30870948719456,15.906825602395106,53.162868656394089]
[null,2023,4.866085321400039,9.8772538822394171,8.3302941943617093E-3,0,0.33527784556860651,2798.3500323227618,5.1216457792259122,3.8653930409252171,1.017808918505084,0,1.017808918505084,2.847584122420133,0.32561830354380628,1.6314906029120253,0,0.2591193892417889,0.63135582672251278,529.0210263307489,399.26115194773502,5.0558712013166449,0,5.0558712013166449,394.2052807464184,57.616777398079861,267.51880908954934,15.906825602395106,53.162868656394089]
[null,2024,4.983002289336981,10.023400092160594,6.3230699761156473E-3,0,0.33527784556860651,2798.3500323227618,5.1735853408103258,3.9045927100455291,1.017808918505084,0,1.017808918505084,2.8867837915404451,0.32561830354380628,1.6706902720323371,0,0.2591193892417889,0.63135582672251278,531.26231702923428,400.95269209753536,5.0558712013166449,0,5.0558712013166449,395.89682089621874,57.616777398079861,269.21034923934968,15.906825602395106,53.162868656394089]
[null,2025,5.0928333804292576,10.16068895602594,7.2330095288475338E-3,0,0.33527784556860651,2798.3500323227618,5.2223770501775011,3.9414166416433973,1.017808918505084,0,1.017808918505084,2.9236077231383133,0.32561830354380628,1.7075142036302049,0,0.2591193892417889,0.63135582672251278,533.84235838247355,402.89989311884796,5.0558712013166449,0,5.0558712013166449,397.84402191753134,57.616777398079861,271.15755026066228,15.906825602395106,53.162868656394089]
[null,2026,5.1991215330992038,10.293549146863374,6.8788602811342692E-3,0,0.33527784556860651,2798.3500323227618,5.2695948334360576,3.9770527044800437,1.0178089185050843,0,1.0178089185050843,2.9592437859749596,0.32561830354380628,1.7431502664668517,0,0.2591193892417889,0.63135582672251278,536.31382112817698,404.7651480212657,5.0558712013166449,0,5.0558712013166449,399.70927681994908,57.616777398079861,273.02280516308002,15.906825602395106,53.162868656394089]
[null,2027,5.3018667473468177,10.421980664672891,6.6973853408638373E-3,0,0.33527784556860651,2798.3500323227618,5.3152386905859954,4.0115008985554681,1.0178089185050836,0,1.0178089185050836,2.9936919800503849,0.32561830354380628,1.7775984605422765,0,0.2591193892417889,0.63135582672251278,538.7366352144295,406.59368695428645,5.0558712013166449,0,5.0558712013166449,401.53781575296983,57.616777398079861,274.85134409610077,15.906825602395106,53.162868656394089]
[null,2028,5.397526084749769,10.541554836426581,7.9741667831909613E-3,0,0.33527784556860651,2798.3500323227618,5.3577346955186966,4.0435733551084505,1.0178089185050843,0,1.0178089185050843,3.0257644366033665,0.32561830354380628,1.8096709170952585,0,0.2591193892417889,0.63135582672251278,541.64065157181824,408.78539741269299,5.0558712013166449,0,5.0558712013166449,403.72952621137637,57.616777398079861,277.04305455450731,15.906825602395106,53.162868656394089]
[null,2029,5.4860995453080568,10.65227166212444,8.0552998543477194E-3,0,0.33527784556860651,2798.3500323227618,5.3970828482341604,4.0732700741389891,1.017808918505084,0,1.017808918505084,3.0554611556339051,0.32561830354380628,1.8393676361257971,0,0.2591193892417889,0.63135582672251278,544.59760753384444,411.01706228969397,5.0558712013166449,0,5.0558712013166449,405.96119108837735,57.616777398079861,279.27471943150829,15.906825602395106,53.162868656394089]
[null,2030,5.5746730058663463,10.762988487822302,7.9773353722691898E-3,0,0.33527784556860651,2798.3500323227618,5.4364310009496251,4.1029667931695286,1.0178089185050843,0,1.0178089185050843,3.0851578746644446,0.32561830354380628,1.8690643551563364,0,0.2591193892417889,0.63135582672251278,547.549532763564,413.2449303875955,5.0558712013166449,0,5.0558712013166449,408.18905918627888,57.616777398079861,281.50258752940982,15.906825602395106,53.162868656394089]
[null,2031,5.6490747127353078,10.855990621408505,7.7541251620047991E-3,0,0.33527784556860651,2798.3500323227618,5.4694834492306139,4.1279120371551805,1.0178089185050843,0,1.0178089185050843,3.1101031186500965,0.32561830354380628,1.8940095991419887,0,0.2591193892417889,0.63135582672251278,550.44175110726292,415.42773668472677,5.0558712013166449,0,5.0558712013166449,410.37186548341015,57.616777398079861,283.68539382654109,15.906825602395106,53.162868656394089]
[null,2032,5.709304665914944,10.931278062883049,7.4931127106780959E-3,0,0.33527784556860651,2798.3500323227618,5.4962401930771305,4.1481058060959475,1.0178089185050843,0,1.0178089185050843,3.1302968875908634,0.32561830354380628,1.9142033680827553,0,0.2591193892417889,0.63135582672251278,553.25828589243088,417.55342331504215,5.0558712013166449,0,5.0558712013166449,412.49755211372553,57.616777398079861,285.81108045685647,15.906825602395106,53.162868656394089]
[null,2033,5.7695346190945802,11.006565504357596,7.3968564729138819E-3,0,0.33527784556860651,2798.3500323227618,5.5229969369236454,4.1682995750367136,1.0178089185050843,0,1.0178089185050843,3.1504906565316295,0.32561830354380628,1.9343971370235216,0,0.2591193892417889,0.63135582672251278,556.05947308360373,419.66752685554997,5.0558712013166449,0,5.0558712013166449,414.61165565423335,57.616777398079861,287.92518399736429,15.906825602395106,53.162868656394089]
[null,2034,5.8226786954295529,11.072995599776309,7.0047280176426252E-3,0,0.33527784556860651,2798.3500323227618,5.5466058285529236,4.1861176064550367,1.017808918505084,0,1.017808918505084,3.1683086879499527,0.32561830354380628,1.952215168441845,0,0.2591193892417889,0.63135582672251278,558.73178290801752,421.68436445888119,5.0558712013166449,0,5.0558712013166449,416.62849325756457,57.616777398079861,289.94202160069551,15.906825602395106,53.162868656394089]
[null,2035,5.8758227717645246,11.139425695195024,6.8469847146483964E-3,0,0.33527784556860651,2798.3500323227618,5.5702147201822019,4.2039356378733599,1.017808918505084,0,1.017808918505084,3.1861267193682759,0.32561830354380628,1.9700331998601677,0,0.2591193892417889,0.63135582672251278,561.36221078981293,423.66959304891543,5.0558712013166449,0,5.0558712013166449,418.61372184759881,57.616777398079861,291.92725019072975,15.906825602395106,53.162868656394089]
[null,2036,5.8758227717645246,11.139425695195024,7.0077434189179666E-3,0,0.33527784556860651,2798.3500323227618,5.5702147201822019,4.2039356378733599,1.017808918505084,0,1.017808918505084,3.1861267193682759,0.32561830354380628,1.9700331998601677,0,0.2591193892417889,0.63135582672251278,564.07283121769615,425.71534431524236,5.0558712013166449,0,5.0558712013166449,420.65947311392574,57.616777398079861,293.97300145705668,15.906825602395106,53.162868656394089]
[null,2037,5.8758227717645246,11.139425695195024,7.4396098204516647E-3,0,0.33527784556860651,2798.3500323227618,5.5702147201822019,4.2039356378733599,1.017808918505084,0,1.017808918505084,3.1861267193682759,0.32561830354380628,1.9700331998601677,0,0.2591193892417889,0.63135582672251278,566.97066508557464,427.90238874382993,5.0558712013166449,0,5.0558712013166449,422.84651754251331,57.616777398079861,296.16004588564425,15.906825602395106,53.162868656394089]
[null,2038,5.8758227717645246,11.139425695195024,7.3485267580528646E-3,0,0.33527784556860651,2798.3500323227618,5.5702147201822019,4.2039356378733599,1.017808918505084,0,1.017808918505084,3.1861267193682759,0.32561830354380628,1.9700331998601677,0,0.2591193892417889,0.63135582672251278,569.85431561453493,430.07872876568678,5.0558712013166449,0,5.0558712013166449,425.02285756437016,57.616777398079861,298.3363859075011,15.906825602395106,53.162868656394089]
[null,2039,5.8758227717645246,11.139425695195024,7.7624021135997978E-3,0,0.33527784556860651,2798.3500323227618,5.5702147201822019,4.2039356378733599,1.017808918505084,0,1.017808918505084,3.1861267193682759,0.32561830354380628,1.9700331998601677,0,0.2591193892417889,0.63135582672251278,572.92275987964001,432.39453575821886,5.0558712013166449,0,5.0558712013166449,427.33866455690224,57.616777398079861,300.65219290003319,15.906825602395106,53.162868656394089]
[null,2040,5.8758227717645246,11.139425695195024,7.9379870847764433E-3,0,0.33527784556860651,2798.3500323227618,5.5702147201822019,4.2039356378733599,1.017808918505084,0,1.017808918505084,3.1861267193682759,0.32561830354380628,1.9700331998601677,0,0.2591193892417889,0.63135582672251278,576.08496940177145,434.78110898246905,5.0558712013166449,0,5.0558712013166449,429.72523778115243,57.616777398079861,303.03876612428337,15.906825602395106,53.162868656394089]
[null,2041,5.8758227717645246,11.139425695195024,7.9379870847764433E-3,0,0.33527784556860651,2798.3500323227618,5.5702147201822019,4.2039356378733599,1.017808918505084,0,1.017808918505084,3.1861267193682759,0.32561830354380628,1.9700331998601677,0,0.2591193892417889,0.63135582672251278,579.27228050224903,437.18662679415019,5.0558712013166449,0,5.0558712013166449,432.13075559283357,57.616777398079861,305.44428393596451,15.906825602395106,53.162868656394089]
[null,2042,5.8758227717645246,11.139425695195024,7.9379870847764433E-3,0,0.33527784556860651,2798.3500323227618,5.5702147201822019,4.2039356378733599,1.017808918505084,0,1.017808918505084,3.1861267193682759,0.32561830354380628,1.9700331998601677,0,0.2591193892417889,0.63135582672251278,582.48489243707718,439.61123957515264,5.0558712013166449,0,5.0558712013166449,434.55536837383602,57.616777398079861,307.86889671696696,15.906825602395106,53.162868656394089]
[null,2043,5.8758227717645246,11.139425695195024,7.9379870847764433E-3,0,0.33527784556860651,2798.3500323227618,5.5702147201822019,4.2039356378733599,1.017808918505084,0,1.017808918505084,3.1861267193682759,0.32561830354380628,1.9700331998601677,0,0.2591193892417889,0.63135582672251278,585.72300604395252,442.0550989010963,5.0558712013166449,0,5.0558712013166449,436.99922769977968,57.616777398079861,310.31275604291062,15.906825602395106,53.162868656394089]
[null,2044,5.8758227717645246,11.139425695195024,7.9379870847764433E-3,0,0.33527784556860651,2798.3500323227618,5.5702147201822019,4.2039356378733599,1.017808918505084,0,1.017808918505084,3.1861267193682759,0.32561830354380628,1.9700331998601677,0,0.2591193892417889,0.63135582672251278,588.98682375481826,444.51835755080629,5.0558712013166449,0,5.0558712013166449,439.46248634948967,57.616777398079861,312.77601469262061,15.906825602395106,53.162868656394089]
[null,null,"Kilde: Oliebranchens fællesråd","Kilde: Oliebranchens fællesråd","Kilde: FM, KP15","Kilde til 2030: ENS, 2015"]

{"sheet":"Resultat - niveau I","index":1,"n_rows":43,"n_cols":31,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[null,null,"Personbiler, varebiler og lastbiler "]
[]
[]
[]
[null,null,"Personbiler"]
[]
[]
[null,null,"Gennemsnitlige og marginale kørselsomkostninger for sammenvægtede køretøjskategorier, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] - dog EKSKLUSIV brændstof",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.] - dog EKSKLUSIV brændstof"]
[null,null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter/km] / [kWh/km]","Trafikarbejde, i alt for kategori [mio. km. per år]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,"Personbil","Vægtet gnst.",null,{"$f":"SUM(F12:F15)","v":39564.067245484031},{"$f":"SUM(H11:M11)","v":2.9957991620488231},{"$f":"SUMPRODUCT($F$12:$F$15,H12:H15)/$F$11","v":0.7295992238281338},1.3064891303009724E-3,0.87016422442984653,1.1092044494001838,0.19632935987809536,8.9195415382262416E-2,{"$f":"SUM(O11:S11)","v":1.5997398250954433},{"$f":"SUMPRODUCT($F$12:$F$15,O12:O15)/$F$11","v":0.30893959424417416},{"$f":"SUMPRODUCT($F$12:$F$15,P12:P15)/$F$11","v":1.0451913042407778E-3},{"$f":"SUMPRODUCT($F$12:$F$15,Q12:Q15)/$F$11","v":0.35688068828961944},{"$f":"SUMPRODUCT($F$12:$F$15,R12:R15)/$F$11","v":0.86151801895159885},{"$f":"SUMPRODUCT($F$12:$F$15,S12:S15)/$F$11","v":7.1356332305809927E-2},{"$f":"SUM(U11:Y11)","v":1.491175059956706},{"$f":"SUMPRODUCT($F$12:$F$15,U12:U15)/$F$11","v":0.7295992238281338},{"$f":"SUMPRODUCT($F$12:$F$15,V12:V15)/$F$11","v":5.5749906373635597E-4},{"$f":"SUMPRODUCT($F$12:$F$15,W12:W15)/$F$11","v":0.22393523698264856},{"$f":"SUMPRODUCT($F$12:$F$15,X12:X15)/$F$11","v":0.44788768469992468},{"$f":"SUMPRODUCT($F$12:$F$15,Y12:Y15)/$F$11","v":8.9195415382262416E-2},{"$f":"SUM(AA11:AE11)","v":0.82410495874234913},{"$f":"SUMPRODUCT($F$12:$F$15,AA12:AA15)/$F$11","v":0.30893959424417416},{"$f":"SUMPRODUCT($F$12:$F$15,AB12:AB15)/$F$11","v":4.459992509890847E-4},{"$f":"SUMPRODUCT($F$12:$F$15,AC12:AC15)/$F$11","v":9.5489103077356696E-2},{"$f":"SUMPRODUCT($F$12:$F$15,AD12:AD15)/$F$11","v":0.34787392986401922},{"$f":"SUMPRODUCT($F$12:$F$15,AE12:AE15)/$F$11","v":7.1356332305809927E-2}]
[null,null,{"$f":"'Personbiler - Benzin'!C11","v":"Personbil"},{"$f":"'Personbiler - Benzin'!D11","v":"Benzin"},{"$f":"'Personbiler - Benzin'!E11","v":7.8211246163929826E-2},{"$f":"'Personbiler - Benzin'!F11","v":22094.234478448845},{"$f":"'Personbiler - Benzin'!G11","v":2.9925754558589692},{"$f":"'Personbiler - Benzin'!H11","v":0.83721783519102466},{"$f":"'Personbiler - Benzin'!I11","v":0},{"$f":"'Personbiler - Benzin'!J11","v":0.90594822411413223},{"$f":"'Personbiler - Benzin'!K11","v":0.95994027222834466},{"$f":"'Personbiler - Benzin'!L11","v":0.20650789321122046},{"$f":"'Personbiler - Benzin'!M11","v":8.2961231114247289E-2},{"$f":"'Personbiler - Benzin'!N11","v":1.5058407365067814},{"$f":"'Personbiler - Benzin'!O11","v":0.32136566753183243},{"$f":"'Personbiler - Benzin'!P11","v":0},{"$f":"'Personbiler - Benzin'!Q11","v":0.37252140662464278},{"$f":"'Personbiler - Benzin'!R11","v":0.74558467745890844},{"$f":"'Personbiler - Benzin'!S11","v":6.6368984891397836E-2},{"$f":"'Personbiler - Benzin'!T11","v":1.3111355357677401},{"$f":"'Personbiler - Benzin'!U11","v":0.83721783519102466},{"$f":"'Personbiler - Benzin'!V11","v":0},{"$f":"'Personbiler - Benzin'!W11","v":0.14163334818564963},{"$f":"'Personbiler - Benzin'!X11","v":0.24932312127681838},{"$f":"'Personbiler - Benzin'!Y11","v":8.2961231114247289E-2},{"$f":"'Personbiler - Benzin'!Z11","v":0.64178781833973197},{"$f":"'Personbiler - Benzin'!AA11","v":0.32136566753183243},{"$f":"'Personbiler - Benzin'!AB11","v":0},{"$f":"'Personbiler - Benzin'!AC11","v":6.0404139682079694E-2},{"$f":"'Personbiler - Benzin'!AD11","v":0.19364902623442204},{"$f":"'Personbiler - Benzin'!AE11","v":6.6368984891397836E-2}]
[null,null,{"$f":"'Personbiler - Diesel'!C11","v":"Personbil"},{"$f":"'Personbiler - Diesel'!D11","v":"Diesel"},{"$f":"'Personbiler - Diesel'!E11","v":5.9821348861418551E-2},{"$f":"'Personbiler - Diesel'!F11","v":17291.699373980857},{"$f":"'Personbiler - Diesel'!G11","v":3.0008157018081421},{"$f":"'Personbiler - Diesel'!H11","v":0.59563569680592643},{"$f":"'Personbiler - Diesel'!I11","v":0},{"$f":"'Personbiler - Diesel'!J11","v":0.81926442230115493},{"$f":"'Personbiler - Diesel'!K11","v":1.3040198319902454},{"$f":"'Personbiler - Diesel'!L11","v":0.18469091105926455},{"$f":"'Personbiler - Diesel'!M11","v":9.720483965155062E-2},{"$f":"'Personbiler - Diesel'!N11","v":1.7160266071263983},{"$f":"'Personbiler - Diesel'!O11","v":0.29490782481984495},{"$f":"'Personbiler - Diesel'!P11","v":0},{"$f":"'Personbiler - Diesel'!Q11","v":0.33052397311716109},{"$f":"'Personbiler - Diesel'!R11","v":1.0128309374681517},{"$f":"'Personbiler - Diesel'!S11","v":7.7763871721240482E-2},{"$f":"'Personbiler - Diesel'!T11","v":1.723958107881105},{"$f":"'Personbiler - Diesel'!U11","v":0.59563569680592643},{"$f":"'Personbiler - Diesel'!V11","v":0},{"$f":"'Personbiler - Diesel'!W11","v":0.3278486011447323},{"$f":"'Personbiler - Diesel'!X11","v":0.70326897027889557},{"$f":"'Personbiler - Diesel'!Y11","v":9.720483965155062E-2},{"$f":"'Personbiler - Diesel'!Z11","v":1.0575693070959216},{"$f":"'Personbiler - Diesel'!AA11","v":0.29490782481984495},{"$f":"'Personbiler - Diesel'!AB11","v":0},{"$f":"'Personbiler - Diesel'!AC11","v":0.13866928412462592},{"$f":"'Personbiler - Diesel'!AD11","v":0.54622832643021024},{"$f":"'Personbiler - Diesel'!AE11","v":7.7763871721240482E-2}]
[null,null,{"$f":"'Personbiler - Hybrid'!C11","v":"Personbil"},{"$f":"'Personbiler - Hybrid'!D11","v":"Hybrid"},{"$f":"'Personbiler - Hybrid'!E11","v":5.0199685507074474E-2},{"$f":"'Personbiler - Hybrid'!F11","v":39.848379999999999},{"$f":"'Personbiler - Hybrid'!G11","v":3.3633621045751019},{"$f":"'Personbiler - Hybrid'!H11","v":0.55826244390658497},{"$f":"'Personbiler - Hybrid'!I11","v":8.9715064953707027E-2},{"$f":"'Personbiler - Hybrid'!J11","v":1.3901490632989726},{"$f":"'Personbiler - Hybrid'!K11","v":1.1261625610407109},{"$f":"'Personbiler - Hybrid'!L11","v":0.10385838107582085},{"$f":"'Personbiler - Hybrid'!M11","v":9.521459029930554E-2},{"$f":"'Personbiler - Hybrid'!N11","v":1.8380597976187558},{"$f":"'Personbiler - Hybrid'!O11","v":0.22298479842498165},{"$f":"'Personbiler - Hybrid'!P11","v":7.1772051962965627E-2},{"$f":"'Personbiler - Hybrid'!Q11","v":0.59244190719275402},{"$f":"'Personbiler - Hybrid'!R11","v":0.87468936779861017},{"$f":"'Personbiler - Hybrid'!S11","v":7.6171672239444432E-2},{"$f":"'Personbiler - Hybrid'!T11","v":1.2656368480852069},{"$f":"'Personbiler - Hybrid'!U11","v":0.55826244390658497},{"$f":"'Personbiler - Hybrid'!V11","v":2.9487983411230705E-2},{"$f":"'Personbiler - Hybrid'!W11","v":0.2125192486753508},{"$f":"'Personbiler - Hybrid'!X11","v":0.37015258179273497},{"$f":"'Personbiler - Hybrid'!Y11","v":9.521459029930554E-2},{"$f":"'Personbiler - Hybrid'!Z11","v":0.70151243383469108},{"$f":"'Personbiler - Hybrid'!AA11","v":0.22298479842498165},{"$f":"'Personbiler - Hybrid'!AB11","v":2.3590386728984565E-2},{"$f":"'Personbiler - Hybrid'!AC11","v":9.1268425534301825E-2},{"$f":"'Personbiler - Hybrid'!AD11","v":0.28749715090697858},{"$f":"'Personbiler - Hybrid'!AE11","v":7.6171672239444432E-2}]
[null,null,{"$f":"'Personbiler - El'!C11","v":"Personbil"},{"$f":"'Personbiler - El'!D11","v":"Elektricitet"},{"$f":"'Personbiler - El'!E11","v":0.18445515394912987},{"$f":"'Personbiler - El'!F11","v":138.28501305431973},{"$f":"'Personbiler - El'!G11","v":2.7776557486093219},{"$f":"'Personbiler - El'!H11","v":0.33572932402268202},{"$f":"'Personbiler - El'!I11","v":0.34794098611265672},{"$f":"'Personbiler - El'!J11","v":1.3677123102993285},{"$f":"'Personbiler - El'!K11","v":0.59225000000000005},{"$f":"'Personbiler - El'!L11","v":5.2036606736690492E-2},{"$f":"'Personbiler - El'!M11","v":8.1986521437964144E-2},{"$f":"'Personbiler - El'!N11","v":1.9926655552003496},{"$f":"'Personbiler - El'!O11","v":0.10294273097182702},{"$f":"'Personbiler - El'!P11","v":0.27835278889012538},{"$f":"'Personbiler - El'!Q11","v":1.0857808181880257},{"$f":"'Personbiler - El'!R11","v":0.46000000000000008},{"$f":"'Personbiler - El'!S11","v":6.5589217150371304E-2},{"$f":"'Personbiler - El'!T11","v":1.2135478028218976},{"$f":"'Personbiler - El'!U11","v":0.33572932402268202},{"$f":"'Personbiler - El'!V11","v":0.15100611134449216},{"$f":"'Personbiler - El'!W11","v":0.3831244594753882},{"$f":"'Personbiler - El'!X11","v":0.26170138654137109},{"$f":"'Personbiler - El'!Y11","v":8.1986521437964144E-2},{"$f":"'Personbiler - El'!Z11","v":0.79552222825240948},{"$f":"'Personbiler - El'!AA11","v":0.10294273097182702},{"$f":"'Personbiler - El'!AB11","v":0.12080488907559372},{"$f":"'Personbiler - El'!AC11","v":0.30292217820695061},{"$f":"'Personbiler - El'!AD11","v":0.20326321284766688},{"$f":"'Personbiler - El'!AE11","v":6.5589217150371304E-2}]
[null,null,"Kilde: "]
[]
[]
[null,null,"Varebiler"]
[]
[]
[null,null,"Variable og faste kørselsomkostninger for sammenvægtede køretøjskategorier, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter/km] / [kWh/km]","Trafikarbejde, i alt for kategori [mio. km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.}","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,"Varebil","Vægtet gnst.",null,{"$f":"SUM(F26:F27)","v":8136.7798906183698},{"$f":"NAF*H25","v":2.0058115686686584},{"$f":"I25+L25","v":1.5138200518254026},{"$f":"SUMPRODUCT($F$26:$F$27,I26:I27)/$F$25","v":0.2769553853300612},{"$f":"SUMPRODUCT($F$26:$F$27,J26:J27)/$F$25","v":5.3063674886454755E-2},{"$f":"SUMPRODUCT($F$26:$F$27,K26:K27)/$F$25","v":0.22389171044360653},{"$f":"SUM(M25:Q25)","v":1.2368646664953413},{"$f":"SUMPRODUCT($F$26:$F$27,M26:M27)/$F$25","v":0.14340332391371721},{"$f":"SUMPRODUCT($F$26:$F$27,N26:N27)/$F$25","v":0.32386128887557025},{"$f":"SUMPRODUCT($F$26:$F$27,O26:O27)/$F$25","v":0},{"$f":"SUMPRODUCT($F$26:$F$27,P26:P27)/$F$25","v":9.3940834741567461E-2},{"$f":"SUMPRODUCT($F$26:$F$27,Q26:Q27)/$F$25","v":0.67565921896448633},{"$f":"NAF*S25","v":462.59850197977664},{"$f":"T25+W25","v":349.13094489039747},{"$f":"U25+V25","v":6.6413832026135937},{"$f":"SUMPRODUCT($F$26:$F$27,U26:U27)/$F$25","v":2.3280048360157926},{"$f":"SUMPRODUCT($F$26:$F$27,V26:V27)/$F$25","v":4.3133783665978012},{"$f":"SUM(X25:AA25)","v":342.48956168778386},{"$f":"SUMPRODUCT($F$26:$F$27,X26:X27)/$F$25","v":7.310183402973621},{"$f":"SUMPRODUCT($F$26:$F$27,Y26:Y27)/$F$25","v":283.8},{"$f":"SUMPRODUCT($F$26:$F$27,Z26:Z27)/$F$25","v":11.379378284810237},{"$f":"SUMPRODUCT($F$26:$F$27,AA26:AA27)/$F$25","v":39.999999999999993}]
[null,null,{"$f":"'Varebiler - Benzin'!C11","v":"Varebil"},{"$f":"'Varebiler - Benzin'!D11","v":"Benzin"},{"$f":"'Varebiler - Benzin'!E11","v":5.873934948905065E-2},{"$f":"'Varebiler - Benzin'!F11","v":796.70785952416213},{"$f":"'Varebiler - Benzin'!G11","v":1.6903108672824683},{"$f":"'Varebiler - Benzin'!H11","v":1.2757063149301648},{"$f":"'Varebiler - Benzin'!I11","v":0.31159809707356745},{"$f":"'Varebiler - Benzin'!J11","v":4.9931194158195906E-2},{"$f":"'Varebiler - Benzin'!K11","v":0.26166690291537148},{"$f":"'Varebiler - Benzin'!L11","v":0.96410821785659739},{"$f":"'Varebiler - Benzin'!M11","v":0.12688581278403513},{"$f":"'Varebiler - Benzin'!N11","v":0.2413567253406089},{"$f":"'Varebiler - Benzin'!O11","v":0},{"$f":"'Varebiler - Benzin'!P11","v":9.6620420236557106E-2},{"$f":"'Varebiler - Benzin'!Q11","v":0.49924525949539628},{"$f":"'Varebiler - Benzin'!R11","v":454.61086344046907},{"$f":"'Varebiler - Benzin'!S11","v":343.10253844563704},{"$f":"'Varebiler - Benzin'!T11","v":3.1659943551072836},{"$f":"'Varebiler - Benzin'!U11","v":1.9309356782965268},{"$f":"'Varebiler - Benzin'!V11","v":1.2350586768107574},{"$f":"'Varebiler - Benzin'!W11","v":339.93654409052976},{"$f":"'Varebiler - Benzin'!X11","v":4.7727608422190828},{"$f":"'Varebiler - Benzin'!Y11","v":283.80000000000007},{"$f":"'Varebiler - Benzin'!Z11","v":11.363783248310577},{"$f":"'Varebiler - Benzin'!AA11","v":40}]
[null,null,{"$f":"'Varebiler - Diesel'!C11","v":"Varebil"},{"$f":"'Varebiler - Diesel'!D11","v":"Diesel"},{"$f":"'Varebiler - Diesel'!E11","v":7.2401824559880729E-2},{"$f":"'Varebiler - Diesel'!F11","v":7340.0720310942079},{"$f":"'Varebiler - Diesel'!G11","v":2.0400567214975318},{"$f":"'Varebiler - Diesel'!H11","v":1.5396654501868166},{"$f":"'Varebiler - Diesel'!I11","v":0.27319518780006957},{"$f":"'Varebiler - Diesel'!J11","v":5.3403681361246763E-2},{"$f":"'Varebiler - Diesel'!K11","v":0.21979150643882284},{"$f":"'Varebiler - Diesel'!L11","v":1.266470262386747},{"$f":"'Varebiler - Diesel'!M11","v":0.14519617156985035},{"$f":"'Varebiler - Diesel'!N11","v":0.33281651900634529},{"$f":"'Varebiler - Diesel'!O11","v":0},{"$f":"'Varebiler - Diesel'!P11","v":9.3649986529849447E-2},{"$f":"'Varebiler - Diesel'!Q11","v":0.69480758528070197},{"$f":"'Varebiler - Diesel'!R11","v":463.46549815860777},{"$f":"'Varebiler - Diesel'!S11","v":349.78528162913796},{"$f":"'Varebiler - Diesel'!T11","v":7.0186096927599229},{"$f":"'Varebiler - Diesel'!U11","v":2.3711036118029312},{"$f":"'Varebiler - Diesel'!V11","v":4.6475060809569904},{"$f":"'Varebiler - Diesel'!W11","v":342.76667193637803},{"$f":"'Varebiler - Diesel'!X11","v":7.5856009313743202},{"$f":"'Varebiler - Diesel'!Y11","v":283.8},{"$f":"'Varebiler - Diesel'!Z11","v":11.381071005003745},{"$f":"'Varebiler - Diesel'!AA11","v":39.999999999999993}]
[null,null,"Kilde: "]
[]
[]
[null,null,"Lastbiler"]
[]
[]
[null,null,"Variable og faste kørselsomkostninger for sammenvægtede køretøjskategorier, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,"Køretøjskategori","Drivmiddel","Størrelse ","Brændstof-effektivitet [km per liter]","Trafikarbejde, i alt for kategori [mio. km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.}","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,"Lastbil","Vægtet gnst.","Vægtet gnst.",{"$f":"SUMPRODUCT($G$38:$G$42,F38:F42)/$G$37","v":0.33527784556860651},{"$f":"SUM(G38:G42)","v":2798.3500323227618},{"$f":"NAF*I37","v":4.8540783407607559},{"$f":"J37+M37","v":3.6634553515175519},{"$f":"SUM(K37:L37)","v":1.0178089185050834},{"$f":"SUMPRODUCT($G$38:$G$42,K38:K42)/$G$37","v":0},{"$f":"SUMPRODUCT($G$38:$G$42,L38:L42)/$G$37","v":1.0178089185050834},{"$f":"SUM(N37:R37)","v":2.6456464330124687},{"$f":"SUMPRODUCT($G$38:$G$42,N38:N42)/$G$37","v":0.32561830354380628},{"$f":"SUMPRODUCT($G$38:$G$42,O38:O42)/$G$37","v":1.429552913504361},{"$f":"SUMPRODUCT($G$38:$G$42,P38:P42)/$G$37","v":0},{"$f":"SUMPRODUCT($G$38:$G$42,Q38:Q42)/$G$37","v":0.2591193892417889},{"$f":"SUMPRODUCT($G$38:$G$42,R38:R42)/$G$37","v":0.63135582672251278},{"$f":"NAF*T37","v":513.49360428709599},{"$f":"U37+X37","v":387.54234285818569},{"$f":"SUM(V37:W37)","v":5.0558712013166449},{"$f":"SUMPRODUCT($G$38:$G$42,V38:V42)/$G$37","v":0},{"$f":"SUMPRODUCT($G$38:$G$42,W38:W42)/$G$37","v":5.0558712013166449},{"$f":"SUM(Y37:AB37)","v":382.48647165686907},{"$f":"SUMPRODUCT($G$38:$G$42,Y38:Y42)/$G$37","v":57.616777398079861},{"$f":"SUMPRODUCT($G$38:$G$42,Z38:Z42)/$G$37","v":255.80000000000004},{"$f":"SUMPRODUCT($G$38:$G$42,AA38:AA42)/$G$37","v":15.906825602395106},{"$f":"SUMPRODUCT($G$38:$G$42,AB38:AB42)/$G$37","v":53.162868656394089}]
[null,null,{"$f":"'Lastbiler - Diesel'!C24","v":"Lastbil, uden anhænger"},{"$f":"'Lastbiler - Diesel'!D24","v":"Diesel"},{"$f":"'Lastbiler - Diesel'!E24","v":"Under 12 ton "},{"$f":"'Lastbiler - Diesel'!F24","v":0.20000000000000007},{"$f":"'Lastbiler - Diesel'!G24","v":127.85744519648303},{"$f":"'Lastbiler - Diesel'!H24","v":2.7635054983526404},{"$f":"'Lastbiler - Diesel'!I24","v":2.0856645270585967},{"$f":"'Lastbiler - Diesel'!J24","v":0.60714355687829891},{"$f":"'Lastbiler - Diesel'!K24","v":0},{"$f":"'Lastbiler - Diesel'!L24","v":0.60714355687829891},{"$f":"'Lastbiler - Diesel'!M24","v":1.4785209701802979},{"$f":"'Lastbiler - Diesel'!N24","v":0.11572714912486594},{"$f":"'Lastbiler - Diesel'!O24","v":0.85275715792073603},{"$f":"'Lastbiler - Diesel'!P24","v":0},{"$f":"'Lastbiler - Diesel'!Q24","v":7.5904000000000013E-2},{"$f":"'Lastbiler - Diesel'!R24","v":0.43413266313469612},{"$f":"'Lastbiler - Diesel'!S24","v":453.37735375029814},{"$f":"'Lastbiler - Diesel'!T24","v":342.17158773607406},{"$f":"'Lastbiler - Diesel'!U24","v":2.7277777777777783},{"$f":"'Lastbiler - Diesel'!V24","v":0},{"$f":"'Lastbiler - Diesel'!W24","v":2.7277777777777783},{"$f":"'Lastbiler - Diesel'!X24","v":339.4438099582963},{"$f":"'Lastbiler - Diesel'!Y24","v":25.579759362871584},{"$f":"'Lastbiler - Diesel'!Z24","v":255.80000000000004},{"$f":"'Lastbiler - Diesel'!AA24","v":6.2862728176469087},{"$f":"'Lastbiler - Diesel'!AB24","v":51.777777777777786}]
[null,null,{"$f":"'Lastbiler - Diesel'!C25","v":"Lastbil, uden anhænger"},{"$f":"'Lastbiler - Diesel'!D25","v":"Diesel"},{"$f":"'Lastbiler - Diesel'!E25","v":"Over 12 ton "},{"$f":"'Lastbiler - Diesel'!F25","v":0.40000000000000013},{"$f":"'Lastbiler - Diesel'!G25","v":407.5514691212793},{"$f":"'Lastbiler - Diesel'!H25","v":5.6179909293380632},{"$f":"'Lastbiler - Diesel'!I25","v":4.2399931542174061},{"$f":"'Lastbiler - Diesel'!J25","v":1.2142871137565978},{"$f":"'Lastbiler - Diesel'!K25","v":0},{"$f":"'Lastbiler - Diesel'!L25","v":1.2142871137565978},{"$f":"'Lastbiler - Diesel'!M25","v":3.025706040460808},{"$f":"'Lastbiler - Diesel'!N25","v":0.26122510169232133},{"$f":"'Lastbiler - Diesel'!O25","v":1.7055143158414718},{"$f":"'Lastbiler - Diesel'!P25","v":0},{"$f":"'Lastbiler - Diesel'!Q25","v":0.31583200000000011},{"$f":"'Lastbiler - Diesel'!R25","v":0.74313462292701471},{"$f":"'Lastbiler - Diesel'!S25","v":523.92895668035635},{"$f":"'Lastbiler - Diesel'!T25","v":395.41808051347653},{"$f":"'Lastbiler - Diesel'!U25","v":3.9709917165209401},{"$f":"'Lastbiler - Diesel'!V25","v":0},{"$f":"'Lastbiler - Diesel'!W25","v":3.9709917165209401},{"$f":"'Lastbiler - Diesel'!X25","v":391.4470887969556},{"$f":"'Lastbiler - Diesel'!Y25","v":64.255981957640358},{"$f":"'Lastbiler - Diesel'!Z25","v":255.80000000000004},{"$f":"'Lastbiler - Diesel'!AA25","v":12.224440172648539},{"$f":"'Lastbiler - Diesel'!AB25","v":59.166666666666671}]
[null,null,{"$f":"'Lastbiler - Diesel'!C26","v":"Lastbil, med anhænger"},{"$f":"'Lastbiler - Diesel'!D26","v":"Diesel"},null,{"$f":"'Lastbiler - Diesel'!F26","v":0.4},{"$f":"'Lastbiler - Diesel'!G26","v":901.93327132931756},{"$f":"'Lastbiler - Diesel'!H26","v":5.8583623073551134},{"$f":"'Lastbiler - Diesel'!I26","v":4.4214055149849916},{"$f":"'Lastbiler - Diesel'!J26","v":1.2142871137565976},{"$f":"'Lastbiler - Diesel'!K26","v":0},{"$f":"'Lastbiler - Diesel'!L26","v":1.2142871137565976},{"$f":"'Lastbiler - Diesel'!M26","v":3.207118401228394},{"$f":"'Lastbiler - Diesel'!N26","v":0.36356001038098873},{"$f":"'Lastbiler - Diesel'!O26","v":1.7055143158414716},{"$f":"'Lastbiler - Diesel'!P26","v":0},{"$f":"'Lastbiler - Diesel'!Q26","v":0.30626133333333339},{"$f":"'Lastbiler - Diesel'!R26","v":0.83178274167260025},{"$f":"'Lastbiler - Diesel'!S26","v":537.60188299787535},{"$f":"'Lastbiler - Diesel'!T26","v":405.73727018707575},{"$f":"'Lastbiler - Diesel'!U26","v":5.8694371221281747},{"$f":"'Lastbiler - Diesel'!V26","v":0},{"$f":"'Lastbiler - Diesel'!W26","v":5.8694371221281747},{"$f":"'Lastbiler - Diesel'!X26","v":399.8678330649476},{"$f":"'Lastbiler - Diesel'!Y26","v":67.675929956062475},{"$f":"'Lastbiler - Diesel'!Z26","v":255.8},{"$f":"'Lastbiler - Diesel'!AA26","v":19.791903108885137},{"$f":"'Lastbiler - Diesel'!AB26","v":56.599999999999994}]
[null,null,{"$f":"'Lastbiler - Diesel'!C27","v":"Sættevogntog"},{"$f":"'Lastbiler - Diesel'!D27","v":"Diesel"},null,{"$f":"'Lastbiler - Diesel'!F27","v":0.2857142857142857},{"$f":"'Lastbiler - Diesel'!G27","v":1020.7558850067613},{"$f":"'Lastbiler - Diesel'!H27","v":4.0366307115540376},{"$f":"'Lastbiler - Diesel'!I27","v":3.0465137445690851},{"$f":"'Lastbiler - Diesel'!J27","v":0.86734793839756952},{"$f":"'Lastbiler - Diesel'!K27","v":0},{"$f":"'Lastbiler - Diesel'!L27","v":0.86734793839756952},{"$f":"'Lastbiler - Diesel'!M27","v":2.1791658061715156},{"$f":"'Lastbiler - Diesel'!N27","v":0.3195056959277594},{"$f":"'Lastbiler - Diesel'!O27","v":1.2182245113153367},{"$f":"'Lastbiler - Diesel'!P27","v":0},{"$f":"'Lastbiler - Diesel'!Q27","v":0.18033600000000002},{"$f":"'Lastbiler - Diesel'!R27","v":0.46109959892841945},{"$f":"'Lastbiler - Diesel'!S27","v":495.00869826555265},{"$f":"'Lastbiler - Diesel'!T27","v":373.59147038909634},{"$f":"'Lastbiler - Diesel'!U27","v":5.0322825914121969},{"$f":"'Lastbiler - Diesel'!V27","v":0},{"$f":"'Lastbiler - Diesel'!W27","v":5.0322825914121969},{"$f":"'Lastbiler - Diesel'!X27","v":368.55918779768416},{"$f":"'Lastbiler - Diesel'!Y27","v":48.915000328324751},{"$f":"'Lastbiler - Diesel'!Z27","v":255.8},{"$f":"'Lastbiler - Diesel'!AA27","v":14.626796165011548},{"$f":"'Lastbiler - Diesel'!AB27","v":49.217391304347814}]
[null,null,{"$f":"'Lastbiler - Diesel'!C28","v":"Modulvogntog"},{"$f":"'Lastbiler - Diesel'!D28","v":"Diesel"},null,{"$f":"'Lastbiler - Diesel'!F28","v":0.2857142857142857},{"$f":"'Lastbiler - Diesel'!G28","v":340.25196166892044},{"$f":"'Lastbiler - Diesel'!H28","v":4.5148560782415901},{"$f":"'Lastbiler - Diesel'!I28","v":3.4074385496162942},{"$f":"'Lastbiler - Diesel'!J28","v":0.86734793839756952},{"$f":"'Lastbiler - Diesel'!K28","v":0},{"$f":"'Lastbiler - Diesel'!L28","v":0.86734793839756952},{"$f":"'Lastbiler - Diesel'!M28","v":2.5400906112187247},{"$f":"'Lastbiler - Diesel'!N28","v":0.39938211990969918},{"$f":"'Lastbiler - Diesel'!O28","v":1.2182245113153367},{"$f":"'Lastbiler - Diesel'!P28","v":0},{"$f":"'Lastbiler - Diesel'!Q28","v":0.37142400000000003},{"$f":"'Lastbiler - Diesel'!R28","v":0.55105997999368905},{"$f":"'Lastbiler - Diesel'!S28","v":515.13322725524597},{"$f":"'Lastbiler - Diesel'!T28","v":388.77979415490267},{"$f":"'Lastbiler - Diesel'!U28","v":5.144347826086956},{"$f":"'Lastbiler - Diesel'!V28","v":0},{"$f":"'Lastbiler - Diesel'!W28","v":5.144347826086956},{"$f":"'Lastbiler - Diesel'!X28","v":383.6354463288157},{"$f":"'Lastbiler - Diesel'!Y28","v":61.143750410405943},{"$f":"'Lastbiler - Diesel'!Z28","v":255.8},{"$f":"'Lastbiler - Diesel'!AA28","v":17.474304614061889},{"$f":"'Lastbiler - Diesel'!AB28","v":49.217391304347814}]
[null,null,"Kilde: "]

{"sheet":"Personbiler - Benzin","index":2,"n_rows":146,"n_cols":45,"rows_kept":146,"cut":false,"hidden":false,"merged":[]}
[null,null,"Personbiler - Benzin "]
[]
[]
[]
[null,null,"Niveu I-A - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,"Gennemsnitlige og marginale kørselsomkostninger for sammenvægtet køretøjskategorier, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] ",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.]"]
[null,null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,"Personbil","Benzin",{"$f":"SUMPRODUCT($G$21:$G$24,F21:F24)/SUM($G$21:$G$24)","v":7.8211246163929826E-2},{"$f":"SUM(G21:G24)","v":22094.234478448845},{"$f":"SUM(H11:M11)","v":2.9925754558589692},{"$f":"SUMPRODUCT($G$21:$G$24,I21:I24)/SUM($G$21:$G$24)","v":0.83721783519102466},0,0.90594822411413223,0.95994027222834466,0.20650789321122046,8.2961231114247289E-2,{"$f":"SUM(O11:S11)","v":1.5058407365067814},{"$f":"SUMPRODUCT($G$21:$G$24,P21:P24)/SUM($G$21:$G$24)","v":0.32136566753183243},{"$f":"SUMPRODUCT($G$21:$G$24,Q21:Q24)/SUM($G$21:$G$24)","v":0},{"$f":"SUMPRODUCT($G$21:$G$24,R21:R24)/SUM($G$21:$G$24)","v":0.37252140662464278},{"$f":"SUMPRODUCT($G$21:$G$24,S21:S24)/SUM($G$21:$G$24)","v":0.74558467745890844},{"$f":"SUMPRODUCT($G$21:$G$24,T21:T24)/SUM($G$21:$G$24)","v":6.6368984891397836E-2},{"$f":"SUM(U11:Y11)","v":1.3111355357677401},{"$f":"SUMPRODUCT($G$21:$G$24,V21:V24)/SUM($G$21:$G$24)","v":0.83721783519102466},{"$f":"SUMPRODUCT($G$21:$G$24,W21:W24)/SUM($G$21:$G$24)","v":0},{"$f":"SUMPRODUCT($G$21:$G$24,X21:X24)/SUM($G$21:$G$24)","v":0.14163334818564963},{"$f":"SUMPRODUCT($G$21:$G$24,Y21:Y24)/SUM($G$21:$G$24)","v":0.24932312127681838},{"$f":"SUMPRODUCT($G$21:$G$24,Z21:Z24)/SUM($G$21:$G$24)","v":8.2961231114247289E-2},{"$f":"SUM(AA11:AE11)","v":0.64178781833973197},{"$f":"SUMPRODUCT($G$21:$G$24,AB21:AB24)/SUM($G$21:$G$24)","v":0.32136566753183243},{"$f":"SUMPRODUCT($G$21:$G$24,AC21:AC24)/SUM($G$21:$G$24)","v":0},{"$f":"SUMPRODUCT($G$21:$G$24,AD21:AD24)/SUM($G$21:$G$24)","v":6.0404139682079694E-2},{"$f":"SUMPRODUCT($G$21:$G$24,AE21:AE24)/SUM($G$21:$G$24)","v":0.19364902623442204},{"$f":"SUMPRODUCT($G$21:$G$24,AF21:AF24)/SUM($G$21:$G$24)","v":6.6368984891397836E-2}]
[null,null,"Kilde: "]
[null,null,null,null,{"$f":"1/E11","v":12.785885010756791}]
[]
[null,null,"Niveu II - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,"Gennemsnitlige og marginale kørselsomkostninger for sammenvægtede køretøjskategorier, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] ",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.]"]
[null,null,"Køretøjskategori","Drivmiddel","Størrelse","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,{"$f":"B34","v":"Mini personbil, benzin"},"Personbil","Benzin","Mini",{"$f":"SUMPRODUCT($I$34:$I$45,G34:G45)/SUM($I$34:$I$45)","v":5.7565283572204744E-2},{"$f":"H34","v":3297.1461555590622},{"$f":"SUM(I21:N21)","v":1.7844573008232243},{"$f":"SUMPRODUCT($I$34:$I$45,K34:K45)/SUM($I$34:$I$45)","v":0.61621166338998423},0,0.5087754140126165,0.5061667872959652,9.9670581242199019E-2,5.3632854882459322E-2,{"$f":"SUM(P21:T21)","v":0.93154561666258096},{"$f":"SUMPRODUCT($I$34:$I$45,R34:R45)/SUM($I$34:$I$45)","v":0.23653255368244697},{"$f":"SUMPRODUCT($I$34:$I$45,S34:S45)/SUM($I$34:$I$45)","v":0},{"$f":"SUMPRODUCT($I$34:$I$45,T34:T45)/SUM($I$34:$I$45)","v":0.25896752680545582},{"$f":"SUMPRODUCT($I$34:$I$45,U34:U45)/SUM($I$34:$I$45)","v":0.39313925226871071},{"$f":"SUMPRODUCT($I$34:$I$45,V34:V45)/SUM($I$34:$I$45)","v":4.290628390596745E-2},{"$f":"SUM(V21:Z21)","v":0.97797917778253463},{"$f":"SUMPRODUCT($I$34:$I$45,X34:X45)/SUM($I$34:$I$45)","v":0.61621166338998423},{"$f":"SUMPRODUCT($I$34:$I$45,Y34:Y45)/SUM($I$34:$I$45)","v":0},{"$f":"SUMPRODUCT($I$34:$I$45,Z34:Z45)/SUM($I$34:$I$45)","v":9.8698531569826928E-2},{"$f":"SUMPRODUCT($I$34:$I$45,AA34:AA45)/SUM($I$34:$I$45)","v":0.2094361279402642},{"$f":"SUMPRODUCT($I$34:$I$45,AB34:AB45)/SUM($I$34:$I$45)","v":5.3632854882459322E-2},{"$f":"SUM(AB21:AF21)","v":0.49080583091974161},{"$f":"SUMPRODUCT($I$34:$I$45,AD34:AD45)/SUM($I$34:$I$45)","v":0.23653255368244697},{"$f":"SUMPRODUCT($I$34:$I$45,AE34:AE45)/SUM($I$34:$I$45)","v":0},{"$f":"SUMPRODUCT($I$34:$I$45,AF34:AF45)/SUM($I$34:$I$45)","v":4.8698156096170571E-2},{"$f":"SUMPRODUCT($I$34:$I$45,AG34:AG45)/SUM($I$34:$I$45)","v":0.16266883723515663},{"$f":"SUMPRODUCT($I$34:$I$45,AH34:AH45)/SUM($I$34:$I$45)","v":4.290628390596745E-2}]
[null,{"$f":"B48","v":"Lille personbil, benzin"},"Personbil","Benzin","Lille",{"$f":"SUMPRODUCT($I$46:$I$57,G46:G57)/SUM($I$46:$I$57)","v":6.7769637148046277E-2},{"$f":"H46","v":9275.6054598569735},{"$f":"SUM(I22:N22)","v":2.3204007493484604},{"$f":"SUMPRODUCT($I$46:$I$57,K46:K57)/SUM($I$46:$I$57)","v":0.72544489044256499},0,0.68998516848721558,0.68010795906088861,0.15836743550420854,6.6495295853582603E-2,{"$f":"SUM(P22:T22)","v":1.1756427033870906},{"$f":"SUMPRODUCT($I$46:$I$57,R46:R57)/SUM($I$46:$I$57)","v":0.27846167589279663},{"$f":"SUMPRODUCT($I$46:$I$57,S46:S57)/SUM($I$46:$I$57)","v":0},{"$f":"SUMPRODUCT($I$46:$I$57,T46:T57)/SUM($I$46:$I$57)","v":0.31574559930782525},{"$f":"SUMPRODUCT($I$46:$I$57,U46:U57)/SUM($I$46:$I$57)","v":0.52823919150360288},{"$f":"SUMPRODUCT($I$46:$I$57,V46:V57)/SUM($I$46:$I$57)","v":5.3196236682866084E-2},{"$f":"SUM(V22:Z22)","v":1.1025308212557978},{"$f":"SUMPRODUCT($I$46:$I$57,X46:X57)/SUM($I$46:$I$57)","v":0.72544489044256499},{"$f":"SUMPRODUCT($I$46:$I$57,Y46:Y57)/SUM($I$46:$I$57)","v":0},{"$f":"SUMPRODUCT($I$46:$I$57,Z46:Z57)/SUM($I$46:$I$57)","v":0.12740086280997645},{"$f":"SUMPRODUCT($I$46:$I$57,AA46:AA57)/SUM($I$46:$I$57)","v":0.18318977214967358},{"$f":"SUMPRODUCT($I$46:$I$57,AB46:AB57)/SUM($I$46:$I$57)","v":6.6495295853582603E-2},{"$f":"SUM(AB22:AF22)","v":0.53126148018992492},{"$f":"SUMPRODUCT($I$46:$I$57,AD46:AD57)/SUM($I$46:$I$57)","v":0.27846167589279663},{"$f":"SUMPRODUCT($I$46:$I$57,AE46:AE57)/SUM($I$46:$I$57)","v":0},{"$f":"SUMPRODUCT($I$46:$I$57,AF46:AF57)/SUM($I$46:$I$57)","v":5.7320249439758497E-2},{"$f":"SUMPRODUCT($I$46:$I$57,AG46:AG57)/SUM($I$46:$I$57)","v":0.14228331817450374},{"$f":"SUMPRODUCT($I$46:$I$57,AH46:AH57)/SUM($I$46:$I$57)","v":5.3196236682866084E-2}]
[null,{"$f":"B60","v":"Mellem personbil, benzin"},"Personbil","Benzin","Mellem",{"$f":"SUMPRODUCT($I$58:$I$69,G58:G69)/SUM($I$58:$I$69)","v":9.1240193309392176E-2},{"$f":"H58","v":8409.3527093536632},{"$f":"SUM(I23:N23)","v":3.8100615255289338},{"$f":"SUMPRODUCT($I$58:$I$69,K58:K69)/SUM($I$58:$I$69)","v":0.97668712457018991},0,1.1416673699682587,1.3164329864112876,0.26866266405688566,0.1066113805223117,{"$f":"SUM(P23:T23)","v":1.9199059694995184},{"$f":"SUMPRODUCT($I$58:$I$69,R58:R69)/SUM($I$58:$I$69)","v":0.3749008878742171},{"$f":"SUMPRODUCT($I$58:$I$69,S58:S69)/SUM($I$58:$I$69)","v":0},{"$f":"SUMPRODUCT($I$58:$I$69,T58:T69)/SUM($I$58:$I$69)","v":0.43724375475208294},{"$f":"SUMPRODUCT($I$58:$I$69,U58:U69)/SUM($I$58:$I$69)","v":1.0224722224553688},{"$f":"SUMPRODUCT($I$58:$I$69,V58:V69)/SUM($I$58:$I$69)","v":8.5289104417849371E-2},{"$f":"SUM(V23:Z23)","v":1.5798032194053875},{"$f":"SUMPRODUCT($I$58:$I$69,X58:X69)/SUM($I$58:$I$69)","v":0.97668712457018991},{"$f":"SUMPRODUCT($I$58:$I$69,Y58:Y69)/SUM($I$58:$I$69)","v":0},{"$f":"SUMPRODUCT($I$58:$I$69,Z58:Z69)/SUM($I$58:$I$69)","v":0.16945193010709725},{"$f":"SUMPRODUCT($I$58:$I$69,AA58:AA69)/SUM($I$58:$I$69)","v":0.32705278420578854},{"$f":"SUMPRODUCT($I$58:$I$69,AB58:AB69)/SUM($I$58:$I$69)","v":0.1066113805223117},{"$f":"SUM(AB23:AF23)","v":0.7825213248520535},{"$f":"SUMPRODUCT($I$58:$I$69,AD58:AD69)/SUM($I$58:$I$69)","v":0.3749008878742171},{"$f":"SUMPRODUCT($I$58:$I$69,AE58:AE69)/SUM($I$58:$I$69)","v":0},{"$f":"SUMPRODUCT($I$58:$I$69,AF58:AF69)/SUM($I$58:$I$69)","v":6.8309752594325937E-2},{"$f":"SUMPRODUCT($I$58:$I$69,AG58:AG69)/SUM($I$58:$I$69)","v":0.25402157996566099},{"$f":"SUMPRODUCT($I$58:$I$69,AH58:AH69)/SUM($I$58:$I$69)","v":8.5289104417849371E-2}]
[null,{"$f":"B70","v":"Stor personbil, benzin"},"Personbil","Benzin","Stor",{"$f":"SUMPRODUCT($I$70:$I$81,G70:G81)/SUM($I$70:$I$81)","v":0.12798958336995095},{"$f":"H70","v":1112.1301536791439},{"$f":"SUM(I24:N24)","v":5.9990947936581014},{"$f":"SUMPRODUCT($I$70:$I$81,K70:K81)/SUM($I$70:$I$81)","v":1.3700735785668927},0,2.1022825376680032,1.9435469640367575,0.45477805588276121,0.12841365750368661,{"$f":"SUM(P24:T24)","v":2.8314958602310818},{"$f":"SUMPRODUCT($I$70:$I$81,R70:R81)/SUM($I$70:$I$81)","v":0.5259020909933384},{"$f":"SUMPRODUCT($I$70:$I$81,S70:S81)/SUM($I$70:$I$81)","v":0},{"$f":"SUMPRODUCT($I$70:$I$81,T70:T81)/SUM($I$70:$I$81)","v":0.6933118032062443},{"$f":"SUMPRODUCT($I$70:$I$81,U70:U81)/SUM($I$70:$I$81)","v":1.5095510400285499},{"$f":"SUMPRODUCT($I$70:$I$81,V70:V81)/SUM($I$70:$I$81)","v":0.10273092600294928},{"$f":"SUM(V24:Z24)","v":2.0071682059862672},{"$f":"SUMPRODUCT($I$70:$I$81,X70:X81)/SUM($I$70:$I$81)","v":1.3700735785668927},{"$f":"SUMPRODUCT($I$70:$I$81,Y70:Y81)/SUM($I$70:$I$81)","v":0},{"$f":"SUMPRODUCT($I$70:$I$81,Z70:Z81)/SUM($I$70:$I$81)","v":0.17727757311721881},{"$f":"SUMPRODUCT($I$70:$I$81,AA70:AA81)/SUM($I$70:$I$81)","v":0.33140339679846936},{"$f":"SUMPRODUCT($I$70:$I$81,AB70:AB81)/SUM($I$70:$I$81)","v":0.12841365750368661},{"$f":"SUM(AB24:AF24)","v":0.94708543981989168},{"$f":"SUMPRODUCT($I$70:$I$81,AD70:AD81)/SUM($I$70:$I$81)","v":0.5259020909933384},{"$f":"SUMPRODUCT($I$70:$I$81,AE70:AE81)/SUM($I$70:$I$81)","v":0},{"$f":"SUMPRODUCT($I$70:$I$81,AF70:AF81)/SUM($I$70:$I$81)","v":6.1051726281103565E-2},{"$f":"SUMPRODUCT($I$70:$I$81,AG70:AG81)/SUM($I$70:$I$81)","v":0.25740069654250042},{"$f":"SUMPRODUCT($I$70:$I$81,AH70:AH81)/SUM($I$70:$I$81)","v":0.10273092600294928}]
[null,null,"Kilde: "]
[]
[]
[null,null,"Niveu III - Omkostninger"]
[]
[]
[null,null,"Gennemsnitlige og marginale kørselsomkostninger for konkrete køretøjer, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] ",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.]"]
[null,"Kategori","Mærke","Model","Variant","Årgang","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,{"$f":"B95","v":"Mini personbil, benzin"},"Peugeot","107","1,0i 5d man.",2007,{"$f":"P95","v":6.7318464079928697E-2},{"$f":"G95","v":3297.1461555590622},{"$f":"H95","v":8.117362610972418E-3},{"$f":"SUM(K34:P34)","v":1.9184580886630225},{"$f":"G34*R95","v":0.72061527631527988},{"$f":"(1+Moms)*U95/T95","v":0},{"$f":"(L95/J95)*(SUM(L95:N95)/L95)","v":0.51760429028217292},{"$f":"Z95*(1+AA95)*(1+Moms)","v":0.50616678729596509},{"$f":"O95/I95","v":0.12043887988714501},{"$f":"(1+Moms)*(AC95*(1-AD95)*AE95*(J95-AF95)/AF95)/J95","v":5.3632854882459315E-2},{"$f":"SUM(R34:V34)","v":0.94378236448793196},{"$f":"P95*Q95","v":0.27660783080888007},{"$f":"U95/T95","v":0},{"$f":"L95/J95","v":0.23112899750437374},{"$f":"Z95","v":0.39313925226871071},{"$f":"(AC95*(1-AD95)*AE95*(J95-AF95)/AF95)/J95","v":4.290628390596745E-2},{"$f":"SUM(X34:AB34)","v":0.86988631128879812},{"$f":"P95*R95","v":0.72061527631527988},{"$f":"L34","v":0},{"$f":"IF(L95=0,0,W95*SUM(L95:N95)/L95)","v":8.9578425186113333E-3},{"$f":"N34*AB95","v":8.6680337572447627E-2},{"$f":"P34","v":5.3632854882459315E-2},{"$f":"SUM(AD34:AH34)","v":0.39083864875170005},{"$f":"P95*Q95","v":0.27660783080888007},{"$f":"S34","v":0},{"$f":"W95","v":4.0000000000000001E-3},{"$f":"U34*AB95","v":6.7324534036852526E-2},{"$f":"V34","v":4.290628390596745E-2}]
[null,"Mini personbil, benzin","Citroën","C 1","1,0 i",2007,{"$f":"P96","v":6.7318464079928697E-2},null,{"$f":"H96","v":7.7946790428650081E-3},1.9401227027329904,{"$f":"G35*R96","v":0.72061527631527988},0,0.5517992236946182,0.50616678729596509,{"$f":"O96/I96","v":0.10790856054466801},5.3632854882459315E-2,{"$f":"SUM(R35:V35)","v":0.95712672874644722},{"$f":"P96*Q96","v":0.27660783080888007},{"$f":"U96/T96","v":0},{"$f":"L96/J96","v":0.244473361762889},{"$f":"Z96","v":0.39313925226871071},{"$f":"(AC96*(1-AD96)*AE96*(J96-AF96)/AF96)/J96","v":4.290628390596745E-2},{"$f":"SUM(X35:AB35)","v":0.8699568425728067},{"$f":"P96*R96","v":0.72061527631527988},0,{"$f":"W96*SUM(L96:N96)/L96","v":9.0283738026198518E-3},8.6680337572447627E-2,{"$f":"P35","v":5.3632854882459315E-2},{"$f":"SUM(AD35:AH35)","v":0.39083864875170005},{"$f":"P96*Q96","v":0.27660783080888007},{"$f":"S35","v":0},{"$f":"W96","v":4.0000000000000001E-3},6.7324534036852526E-2,{"$f":"V35","v":4.290628390596745E-2}]
[null,"Mini personbil, benzin","Toyota","Aygo","1,0 5-dørs hb",2007,6.7318464079928697E-2,null,5.3860882844942431E-3,2.0254638983967963,0.72061527631527988,0,0.59612490110759475,0.50616678729596509,0.14892407879549741,5.3632854882459315E-2,0.9744245540783405,{"$f":"P97*Q97","v":0.27660783080888007},0,0.26177118709478231,0.39313925226871071,4.290628390596745E-2,0.8700375675632751,0.72061527631527988,0,9.1090987930883237E-3,8.6680337572447627E-2,5.3632854882459315E-2,0.39083864875170005,0.27660783080888007,0,4.0000000000000001E-3,6.7324534036852526E-2,4.290628390596745E-2]
[null,"Mini personbil, benzin","Toyota","Aygo 3/5-dørs","1.0 hb 5-dørs",2011,6.5802282456506891E-2,null,6.771541209954518E-2,1.8779744195621748,0.70438520252439529,0,0.51291040348101069,0.50616678729596509,0.10087917137834441,5.3632854882459315E-2,0.98108288508925989,0.270377924709581,0,0.27465942420500078,0.39313925226871071,4.290628390596745E-2,0.94380719952352543,0.70438520252439529,0,2.8011622300907309E-2,0.1577775198157636,5.3632854882459315E-2,0.45082985507439399,0.270377924709581,0,1.4999999999999999E-2,0.12254564645884551,4.290628390596745E-2]
[null,"Mini personbil, benzin","Peugeot","107","1,0 5-d 68 hk",2011,6.5802282456506891E-2,null,5.5483300364128608E-2,1.8386632393271651,0.70438520252439529,0,0.47710640822784622,0.50616678729596509,9.737198639649905E-2,5.3632854882459315E-2,0.96711059425875667,0.270377924709581,0,0.26068713337449756,0.39313925226871071,4.290628390596745E-2,0.94324839405626171,0.70438520252439529,0,2.7452816833643572E-2,0.1577775198157636,5.3632854882459315E-2,0.45082985507439399,0.270377924709581,0,1.4999999999999999E-2,0.12254564645884551,4.290628390596745E-2]
[null,"Mini personbil, benzin","Citroën","C 1","1,0 i",2011,6.5802282456506891E-2,null,4.4787891436471529E-2,1.7816505563909337,0.70438520252439529,0,0.42024327531645556,0.50616678729596509,9.7222436371658297E-2,5.3632854882459315E-2,0.94492010336650667,0.270377924709581,0,0.23849664248224753,0.39313925226871071,4.290628390596745E-2,0.94222634397949634,0.70438520252439529,0,2.6430766756878114E-2,0.1577775198157636,5.3632854882459315E-2,0.45082985507439399,0.270377924709581,0,1.4999999999999999E-2,0.12254564645884551,4.290628390596745E-2]
[null,"Mini personbil, benzin","Volkswagen","Up!","1.0 mpi bmt 60 hk 5 dørs",2015,5.9869289776002171E-2,null,0.11564204518096236,1.7260531967773436,0.64087506131317928,0,0.4944422468354428,0.49127344324356254,4.5829590502699517E-2,5.3632854882459315E-2,0.95693645408046857,0.24599958723576634,0,0.2864589765359678,0.38157160640276699,4.290628390596745E-2,0.95823422652348134,0.64087506131317928,0,6.9041962352101138E-2,0.19468434797574166,5.3632854882459315E-2,0.48011701520056227,0.24599958723576634,0,0.04,0.15121114405882846,4.290628390596745E-2]
[null,"Mini personbil, benzin","Peugeot","108","1.0 e-vti 69 hk 5d",2015,5.5544131959484898E-2,null,8.2512136618849818E-2,1.5518585039561401,0.5945761025110865,0,0.42024327531645611,0.43591947386890695,4.7486797377231132E-2,5.3632854882459315E-2,0.86916638389857315,0.22822775393736494,0,0.25945411392405099,0.33857823213118982,4.290628390596745E-2,0.88574619157282652,0.5945761025110865,0,6.4788839762158837E-2,0.17274839441712192,5.3632854882459315E-2,0.44530754807022316,0.22822775393736494,0,0.04,0.13417351022689081,4.290628390596745E-2]
[null,"Mini personbil, benzin","Toyota","Aygo","1.0 vvt-i",2015,5.5544131959484898E-2,null,8.1675043368130015E-2,1.50803869921464,0.5945761025110865,0,0.39549545094936783,0.41745708437669393,4.6877206495032533E-2,5.3632854882459315E-2,0.83502840441095061,0.22822775393736494,0,0.23965585443038032,0.32423851213723798,4.290628390596745E-2,0.87965154552546643,0.5945761025110865,0,6.6010563670875599E-2,0.16543202446104499,5.3632854882459315E-2,0.43962493062861002,0.22822775393736494,0,0.04,0.12849089278527764,4.290628390596745E-2]
[null,"Mini personbil, benzin","CITROEN","C1","Gnsn variant","2019",5.3813704335165233E-2,null,0.24859387975766012,1.7730795502460339,0.57605261719861478,0,0.51968508164381255,0.51010512077637626,0.11360387574477096,5.3632854882459315E-2,0.90377066935036809,0.22111752291714268,0,0.24354871046793672,0.39619815205932135,4.290628390596745E-2,1.0053372278625694,0.57605261719861478,0,0.1402744195682937,0.2353773362132017,5.3632854882459315E-2,0.51258030237979468,0.22111752291714268,0,6.5739147041576421E-2,0.18281734851510811,4.290628390596745E-2]
[null,{"$f":"B105","v":"Mini personbil, benzin"},"SKODA","CITIGO","Gnsn variant","2019",5.6824024690809286E-2,null,0.15468063629365519,1.9260869861075041,0.60827680508716075,0,0.56378373973629015,0.5430036329732707,0.15738995342832288,5.3632854882459315E-2,0.95610908698215502,0.2334867620998112,0,0.25796564643403036,0.42175039454234614,4.290628390596745E-2,1.0561401862251236,0.60827680508716075,0,0.14367285984977801,0.25055766640572535,5.3632854882459315E-2,0.53674008928481165,0.2334867620998112,0,6.5739147041576421E-2,0.19460789623745656,4.290628390596745E-2]
[null,"Mini personbil, benzin","TOYOTA","AYGO","Gnsn variant","2019",5.3813704335165226E-2,null,0.12761152494226552,1.9147764100647231,0.57605261719861478,0,0.59935194616351417,0.56953825156673976,0.11620074025339502,5.3632854882459315E-2,0.98438286034169431,0.22111752291714265,0,0.27799924647645635,0.44235980704212796,4.290628390596745E-2,1.0342171720180848,0.57605261719861478,0,0.14173018890479294,0.26280151103221766,5.3632854882459315E-2,0.53388063233631178,0.22111752291714265,0,6.5739147041576421E-2,0.20411767847162535,4.290628390596745E-2]
[null,"Lille personbil, benzin","Suzuki","Swift","1,3",2007,9.0733582020773459E-2,{"$f":"G107","v":9275.6054598569735},3.7406670079693297E-2,2.7254142661241745,0.97126406807711629,0,0.7021363343901138,0.68010795906088839,0.305410608742473,6.6495295853582589E-2,1.2561785696346928,0.37281925022066442,0,0.30192389122755969,0.52823919150360266,5.3196236682866077E-2,1.1543892716453088,0.97126406807711629,0,1.6278785758714276E-2,0.10035112195589575,6.6495295853582589E-2,0.51095810589840096,0.37281925022066442,0,7.0000000000000001E-3,7.7942618994870497E-2,5.3196236682866077E-2]
[null,"Lille personbil, benzin","Opel","Corsa","1,2",2007,8.4930852938049584E-2,null,3.5178672315815299E-2,2.6558726268349351,0.90914834279311474,0,0.72826684355159654,0.68010795906088839,0.27185418557575269,6.6495295853582589E-2,1.240050010561933,0.34897615863678477,0,0.30963842373867956,0.52823919150360266,5.3196236682866077E-2,1.0924586989062046,0.90914834279311474,0,1.6463938303611633E-2,0.10035112195589575,6.6495295853582589E-2,0.48711501431452131,0.34897615863678477,0,7.0000000000000001E-3,7.7942618994870497E-2,5.3196236682866077E-2]
[null,"Lille personbil, benzin","Skoda","Fabia","1,4 combi",2007,9.6105965166740318E-2,null,2.8694784046782724E-2,3.0902691559073272,1.0287731247395773,0,0.93026591053218566,0.68010795906088839,0.38462686572109295,6.6495295853582589E-2,1.3436819453093474,0.39489407424688799,0,0.36735244287599073,0.52823919150360266,5.3196236682866077E-2,1.2133460106861504,1.0287731247395773,0,1.7726468137095105E-2,0.10035112195589575,6.6495295853582589E-2,0.53303292992462459,0.39489407424688799,0,7.0000000000000001E-3,7.7942618994870497E-2,5.3196236682866077E-2]
[null,"Lille personbil, benzin","Chevrolet","Spark","1.0 esp 5d",2011,7.3040533526722642E-2,null,9.5239589161639271E-2,2.1928422104707987,0.78186757480207869,0,0.52115512176632228,0.68010795906088839,0.14321625898792634,6.6495295853582589E-2,1.1400475969093473,0.30011949642763491,0,0.25849267229524375,0.52823919150360266,5.3196236682866077E-2,1.040657235823812,0.78186757480207869,0,5.4435540329820065E-2,0.13785882483833078,6.6495295853582589E-2,0.48739054851891328,0.30011949642763491,0,2.7E-2,0.10707481540841227,5.3196236682866077E-2]
[null,"Lille personbil, benzin","Suzuki","Swift","1,2 eco+",2011,7.1608366202669263E-2,null,5.9700805294402394E-2,2.4221837875119139,0.76653683804125372,0,0.75803089168956672,0.68010795906088839,0.15101280286662205,6.6495295853582589E-2,1.227941079142465,0.29423480041924993,0,0.35227085053674645,0.52823919150360266,5.3196236682866077E-2,1.0289906682164622,0.76653683804125372,0,5.8099709483295285E-2,0.13785882483833078,6.6495295853582589E-2,0.48150585251052835,0.29423480041924993,0,2.7E-2,0.10707481540841227,5.3196236682866077E-2]
[null,"Lille personbil, benzin","Opel","Corsa","1",2011,7.3040533526722642E-2,null,4.2138455785528481E-2,2.2697067951454337,0.78186757480207869,0,0.59911873400928628,0.68010795906088839,0.1421172314195977,6.6495295853582589E-2,1.1704724211992845,0.30011949642763491,0,0.2889174965851809,0.52823919150360266,5.3196236682866077E-2,1.0422107096916198,0.78186757480207869,0,5.5989014197627647E-2,0.13785882483833078,6.6495295853582589E-2,0.48739054851891328,0.30011949642763491,0,2.7E-2,0.10707481540841227,5.3196236682866077E-2]
[null,"Lille personbil, benzin","Peugeot","208","1.2 vti 5d",2015,6.5802282456506891E-2,null,0.11638894502936489,1.9727077122940564,0.70438520252439529,0,0.55429735620202769,0.56387081131898653,8.3659046395064357E-2,6.6495295853582589E-2,1.0511706685253948,0.270377924709581,0,0.28963859542888043,0.43795791170406717,5.3196236682866077E-2,1.0137678087030841,0.70438520252439529,0,9.3774002783301461E-2,0.14911330754180485,6.6495295853582589E-2,0.4883903225899654,0.270377924709581,0,4.9000000000000002E-2,0.11581616119751831,5.3196236682866077E-2]
[null,"Lille personbil, benzin","Kia","Picanto","1.0 5-dørs man. 5",2015,5.9869289776002171E-2,null,0.11328752381035449,1.721298293539878,0.64087506131317928,0,0.47379418174926574,0.49972502258629875,4.0408732037551798E-2,6.6495295853582589E-2,0.96182543453128233,0.24599958723576634,0,0.27449367073979658,0.38813593987285339,5.3196236682866077E-2,0.92409780788934048,0.64087506131317928,0,8.4577232120303811E-2,0.13215021860227483,6.6495295853582589E-2,0.45083677040583614,0.24599958723576634,0,4.9000000000000002E-2,0.10264094648720375,5.3196236682866077E-2]
[null,{"$f":"B115","v":"Lille personbil, benzin"},"Ford","Fiesta","1.0 ecoboost (100 hk) hatchback, 5 dørs forhjulstræk manuel",2015,6.2695736932809137E-2,null,7.1908265605980431E-2,2.2133328581782927,0.67113096549534657,0,0.69861650715436385,0.67886585132826682,9.8224238346732842E-2,6.6495295853582589E-2,1.192177724198346,0.25761330165462226,0,0.35409373822725249,0.52727444763360531,5.3196236682866077E-2,1.0138250878713908,0.67113096549534657,0,9.6675555523645179E-2,0.17952327099881663,6.6495295853582589E-2,0.49924508862783135,0.25761330165462226,0,4.9000000000000002E-2,0.13943555029034302,5.3196236682866077E-2]
[null,"Lille personbil, benzin","CITROEN","C3","Gnsn variant","2019",6.1499171874608703E-2,null,0.19984547033071226,2.1581104948776053,0.65832224990996824,0,0.62871060821423552,0.62316408484434593,0.18141825605547332,6.6495295853582589E-2,1.0546191569013854,0.25269668227397885,0,0.26471529825961176,0.48401093968492886,5.3196236682866077E-2,1.1464087150559388,0.65832224990996824,0,0.21676657037082689,0.20482459892156102,6.6495295853582589E-2,0.5562484116146893,0.25269668227397885,0,9.1268425534301825E-2,0.15908706712354254,5.3196236682866077E-2]
[null,"Lille personbil, benzin","PEUGEOT","208","Gnsn variant","2019",6.4549892387559218E-2,null,0.13061198472254049,2.6914651613099965,0.69097890414958851,0,0.91375505183431749,0.85029054021921224,0.16994536925329545,6.6495295853582589E-2,1.3595236629037393,0.26523192345965818,0,0.38067566569774941,0.66041983706346574,5.3196236682866077E-2,1.2560280431447288,0.69097890414958851,0,0.21907621742007646,0.27947762572148138,6.6495295853582589E-2,0.62676658623719994,0.26523192345965818,0,9.1268425534301825E-2,0.21707000056037387,5.3196236682866077E-2]
[null,"Lille personbil, benzin","VOLKSWAGEN","POLO","Gnsn variant","2019",6.6812823164537585E-2,null,6.9598833817185901E-2,3.170564811944232,0.71520260725128804,0,1.1186117024727742,1.0135225061841224,0.25673270018246463,6.6495295853582589E-2,1.5790320424152515,0.27453018036503618,0,0.46410367881657472,0.78720194655077469,5.3196236682866077E-2,1.3348082697587946,0.71520260725128804,0,0.21998086533006136,0.33312950132386271,6.6495295853582589E-2,0.67773620283374791,0.27453018036503618,0,9.1268425534301825E-2,0.25874136025154382,5.3196236682866077E-2]
[null,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,0.10509429284420524,{"$f":"G119","v":8409.3527093536632},0.13718728582527492,4.2100222803254645,1.1249893162619837,0,1.3131756907060537,1.3164329864112876,0.34881290642382817,0.1066113805223117,1.9982274068133119,0.43182661356494229,0,0.45863946637515135,1.0224722224553688,8.5289104417849357E-2,1.4633615752860449,1.1249893162619837,0,2.8631981915658366E-2,0.20312889658609118,0.1066113805223117,0.68488573474868764,0.43182661356494229,0,0.01,0.15777001676589605,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","Peugeot","307","1,6 i st. car",2007,0.1123700515795733,null,9.3896734144270064E-2,3.8842367564346922,1.2028731920031981,0,0.91056969346443017,1.3164329864112876,0.34774950403346472,0.1066113805223117,1.913092810518553,0.4617223021963614,0,0.34360918144897318,1.0224722224553688,8.5289104417849357E-2,1.5391136251791608,1.2028731920031981,0,2.6500156067559913E-2,0.20312889658609118,0.1066113805223117,0.71478142338010675,0.4617223021963614,0,0.01,0.15777001676589605,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","Citroën","C 4 picasso","1,8 i",2007,0.11686485364275623,null,9.3770420174762573E-2,4.3592809595979656,1.2509881196833259,0,1.2908047066469868,1.3164329864112876,0.39444376633405359,0.1066113805223117,2.0402002778014232,0.48019119428421586,0,0.45224775664398936,1.0224722224553688,8.5289104417849357E-2,1.5892703782097397,1.2509881196833259,0,2.8541981418010915E-2,0.20312889658609118,0.1066113805223117,0.73325031546796127,0.48019119428421586,0,0.01,0.15777001676589605,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","Toyota","Avensis stw","1.8 stw man.6",2011,9.8040984599627706E-2,null,0.11060329023417052,4.0075158550415066,1.0494866775866829,0,1.2700949859856727,1.3164329864112876,0.2648898245355516,0.1066113805223117,1.9641788293405542,0.40284496164783207,0,0.45357254081950393,1.0224722224553688,8.5289104417849357E-2,1.5353343570717148,1.0494866775866829,0,0.10920789949926188,0.27002839946345852,0.1066113805223117,0.73686486176545496,0.40284496164783207,0,3.9E-2,0.20973079569977357,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","Suzuki","Sx4 combiback","1,6",2011,9.0733582020773459E-2,null,0.1070119079673482,3.2692039195883953,0.97126406807711629,0,0.6500700716296206,1.3164329864112876,0.22482541294805888,0.1066113805223117,1.7558515587046823,0.37281925022066442,0,0.27527098161079971,1.0224722224553688,8.5289104417849357E-2,1.4400048484850847,0.97126406807711629,0,9.2101000422198306E-2,0.27002839946345852,0.1066113805223117,0.70683915033828726,0.37281925022066442,0,3.9E-2,0.20973079569977357,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","Toyota","Avensis sedan","1.8 sd man.6",2011,9.6105965166740318E-2,null,6.3471677530884299E-2,3.9325592159748086,1.0287731247395773,0,1.1923310495172839,1.3164329864112876,0.28841067478434806,0.1066113805223117,1.9343433487999566,0.39489407424688799,0,0.43168794767985047,1.0224722224553688,8.5289104417849357E-2,1.5131317122137145,1.0287731247395773,0,0.10771880748836703,0.27002839946345852,0.1066113805223117,0.72891397436451089,0.39489407424688799,0,3.9E-2,0.20973079569977357,8.5289104417849357E-2]
[null,{"$f":"B125","v":"Mellem personbil, benzin"},"Suzuki","Vitara","1,6 5-dørs",2015,7.7291569869547772E-2,null,6.3993113646167721E-2,3.0763019830610427,0.82737309502865475,0,0.93759102970856345,1.0624050659399233,0.14232141186158939,0.1066113805223117,1.6151683490121429,0.31758676870649194,0,0.38712349263349205,0.82516898325430932,8.5289104417849357E-2,1.3957653892363642,0.82737309502865475,0,0.21797486920707296,0.24380604447832482,0.1066113805223117,0.68223979116575861,0.31758676870649194,0,0.09,0.18936391804141733,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","Toyota","Avensis","1.8 vvt-i touring sports",2015,9.4857835748990427E-2,null,4.3010302235697719E-2,4.1598205744241223,1.0154124348078943,0,1.3041080143824799,1.4300658888125148,0.3036228558989213,0.1066113805223117,2.0749966416424606,0.38976557977614912,0,0.48921117002126613,1.1107307874271959,8.5289104417849357E-2,1.6901187843228922,1.0154124348078943,0,0.23991627437558527,0.32817869461710097,0.1066113805223117,0.81995075768300885,0.38976557977614912,0,0.09,0.25489607348901044,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","Toyota","Auris","1.8 hybrid touring sports",2015,5.4305229387897884E-2,null,4.5574394552908029E-2,2.8322110185182052,0.58131418200898055,0,0.98967202466006932,1.1146485969646305,3.9964834362212799E-2,0.1066113805223117,1.6178251416173643,0.2231371720651561,0,0.4436523820550341,0.86574648307932467,8.5289104417849357E-2,1.1444870934717031,0.58131418200898055,0,0.20076637886361498,0.25579515207679587,0.1066113805223117,0.59710212275624497,0.2231371720651561,0,0.09,0.19867584627323953,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","VOLKSWAGEN","GOLF","Gnsn variant","2019",6.4455750681346125E-2,null,8.9087249961006476E-2,3.4965452702966533,0.68997115757422112,0,1.2087689423715338,1.3344292795060202,0.15676451032256652,0.1066113805223117,1.8968960034394087,0.26484510041637938,0,0.51031187277526124,1.0364499258299187,8.5289104417849357E-2,1.7594547483562042,0.68997115757422112,0,0.39595824318237172,0.56691396707729957,0.1066113805223117,0.95761935304909129,0.26484510041637938,0,0.16716362038783381,0.44032152782702882,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","NISSAN","QASHQAI","Gnsn variant","2019",7.8599958086059463E-2,null,7.447808678412117E-2,4.1169814018522963,0.84137882954823273,0,1.3658862557953353,1.4920369297826346,0.31106800620378217,0.1066113805223117,2.113110101342262,0.32296286323526041,0,0.54599449890652318,1.1588636347826289,8.5289104417849357E-2,2.0000462253105238,0.84137882954823273,0,0.41818460078628311,0.6338714144536961,0.1066113805223117,1.0677429002379892,0.32296286323526041,0,0.16716362038783381,0.49232731219704556,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","SKODA","OCTAVIA","Gnsn variant","2019",7.1393062191264747E-2,null,7.7915536943388305E-2,3.7648567869914267,0.76423210097111138,0,1.2660981552384274,1.3919374072563144,0.23597774300326185,0.1066113805223117,1.9791476947174351,0.29335012819190465,0,0.51939202928724271,1.0811164328204383,8.5289104417849357E-2,1.8696760867294024,0.76423210097111138,0,0.40748709926575605,0.59134550597022328,0.1066113805223117,1.0051003333628099,0.29335012819190465,0,0.16716362038783381,0.45929748036522194,8.5289104417849357E-2]
[null,"Stor personbil, benzin","Volvo","V 70","2,4",2007,0.13160456491301378,{"$f":"G131","v":1112.1301536791439},0.21171035334151667,6.2289897078958898,1.4087704050487906,0,2.2822720913525165,1.943546964036758,0.46598658995413889,0.12841365750368661,2.8861671468898198,0.54075584941916199,0,0.73312933143915859,1.5095510400285499,0.10273092600294929,1.8201645548101233,1.4087704050487906,0,7.1600270034297683E-2,0.21138022222334849,0.12841365750368661,0.83066558879946939,0.54075584941916199,0,2.3E-2,0.16417881337735804,0.10273092600294929]
[null,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2007,0.1490623133198421,null,5.9675897150124717E-2,6.7058062637162204,1.5956481118409767,0,2.4184037887094947,1.943546964036758,0.61979374162530509,0.12841365750368661,2.9967948363637431,0.61248876821966292,0,0.77202410211258088,1.5095510400285499,0.10273092600294929,2.0074906322621429,1.5956481118409767,0,7.2048640694130917E-2,0.21138022222334849,0.12841365750368661,0.90239850759997031,0.61248876821966292,0,2.3E-2,0.16417881337735804,0.10273092600294929]
[null,"Stor personbil, benzin","Volvo","S 80","S80 2,5t aut.",2007,0.14463471985489634,null,4.5134512866733895E-2,6.6218855436814072,1.5482526233704532,0,2.3455523205740612,1.943546964036758,0.65611997819644841,0.12841365750368661,2.957787395492498,0.59429603252997021,0,0.75120939693102851,1.5095510400285499,0.10273092600294929,1.9598609713317781,1.5482526233704532,0,7.1814468234289872E-2,0.21138022222334849,0.12841365750368661,0.8842057719102776,0.59429603252997021,0,2.3E-2,0.16417881337735804,0.10273092600294929]
[null,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2011,0.14182627869266531,null,0.20889412640282493,6.4649469374710149,1.5181894656351043,0,2.3477142965175637,1.943546964036758,0.52708255377790281,0.12841365750368661,2.9489298804891702,0.58275630374298037,0,0.7538916107146908,1.5095510400285499,0.10273092600294929,2.1739275941490406,1.5181894656351043,0,0.18061937188680438,0.34670509912344533,0.12841365750368661,1.0127727436282172,0.58275630374298037,0,5.8000000000000003E-2,0.26928551388228761,0.10273092600294929]
[null,{"$f":"B135","v":"Stor personbil, benzin"},"Suzuki","Grand vitara","2.4l m/t",2011,0.13160456491301378,null,0.18529806371978028,5.1326233019408125,1.4087704050487906,0,1.2288350285476597,1.943546964036758,0.42305724680391843,0.12841365750368661,2.5881138975339648,0.54075584941916199,0,0.43507608208330362,1.5095510400285499,0.10273092600294929,2.0477051805075845,1.4087704050487906,0,0.16381601883166219,0.34670509912344533,0.12841365750368661,0.97077228930439896,0.54075584941916199,0,5.8000000000000003E-2,0.26928551388228761,0.10273092600294929]
[null,"Stor personbil, benzin","Audi","A6","2,8 fsi aut.",2011,0.10820819781736687,null,0.16573190185726322,6.1056966382526108,1.1583223330401167,0,2.5351003894581599,1.943546964036758,0.34031329421389112,0.12841365750368661,2.8677909855012187,0.4446214761890887,0,0.81088754328063084,1.5095510400285499,0.10273092600294929,1.8147681106666171,1.1583223330401167,0,0.18132702099936851,0.34670509912344533,0.12841365750368661,0.87463791607432562,0.4446214761890887,0,5.8000000000000003E-2,0.26928551388228761,0.10273092600294929]
[null,"Stor personbil, benzin","Mazda","Mazda cx-9","3,7 suv firehjulstræk aut.",2015,0.16413603039712954,null,2.7194510747932315E-2,7.0258556912672887,1.7570057860720871,0,2.179906130171259,2.2490691520220727,0.71146096549818316,0.12841365750368661,3.2835450143722067,0.67442583466884254,0,0.75953842688715434,1.7468498268132604,0.10273092600294929,2.8635048950276496,1.7570057860720871,0,0.46207653824171302,0.51600891321016262,0.12841365750368661,1.3389403825825976,0.67442583466884254,0,0.161,0.40078362191080596,0.10273092600294929]
[null,"Stor personbil, benzin","Mazda","Mazda6","2,5 skyactiv-g 192 hk stationcar aut.",2015,9.3641709649644425E-2,null,1.8297753140180371E-2,4.5706264041731863,1.0023943266693318,0,1.5690383462342492,1.6531223905224477,0.21765768324347196,0.12841365750368661,2.3436455825364151,0.38476858516363455,0,0.57216751562424095,1.2839785557455903,0.10273092600294929,1.9515931329619214,1.0023943266693318,0,0.44150562002477239,0.37927952876413051,0.12841365750368661,0.94308555292513174,0.38476858516363455,0,0.161,0.29458604175854791,0.10273092600294929]
[null,"Stor personbil, benzin","Bmw","4-serie","435i gran coupé steptronic",2015,0.11066747504048885,null,1.4150741465850462E-2,8.1481067156015516,1.1846478406092102,0,3.2459937012981492,3.289116527566081,0.2999349886244238,0.12841365750368661,4.218000357580391,0.45472650973884077,0,1.1058893081950425,2.5546536136435583,0.10273092600294929,2.5402561487417503,1.1846478406092102,0,0.47256536620465434,0.7546292844241993,0.12841365750368661,1.3045772683042749,0.45472650973884077,0,0.161,0.5861198325624849,0.10273092600294929]
[null,"Stor personbil, benzin","VOLKSWAGEN","PASSAT","Gnsn variant","2019",7.5191751262833589E-2,null,2.9689163110942881E-2,4.4286806114180983,0.80489543772957117,0,1.5703085954239857,1.6543616126762863,0.27070130808456899,0.12841365750368661,2.3326428535412309,0.30895873065134993,0,0.63601213849758309,1.2849410583893486,0.10273092600294929,2.0119013735882403,0.80489543772957117,0,0.45173683531309861,0.62685544304188368,0.12841365750368661,1.0815317781701421,0.30895873065134993,0,0.18296410750272951,0.48687801401311354,0.10273092600294929]
[null,"Stor personbil, benzin","MAZDA","CX-5","Gnsn variant","2019",8.3401312991768978E-2,null,1.5356463678073905E-2,4.5596914528332393,0.89277527388715194,0,1.5813313680203511,1.6651151436436811,0.29205600977836899,0.12841365750368661,2.3653120966226995,0.34269136393062699,0,0.62659649123772065,1.2932933154514028,0.10273092600294929,2.1138625438389416,0.89277527388715194,0,0.46174354063873596,0.630930071809367,0.12841365750368661,1.1184291716571733,0.34269136393062699,0,0.18296410750272951,0.49004277422086756,0.10273092600294929]
[null,"Stor personbil, benzin","VOLKSWAGEN","TOURAN","Gnsn variant","2019",7.959093144968292E-2,null,1.886651251877651E-2,4.0461144811377343,0.85198677424822944,0,1.3683112767111481,1.4572982692099097,0.2401045034647605,0.12841365750368661,2.11039937778727,0.32703471775909215,0,0.54875158318258044,1.1318821508426482,0.10273092600294929,1.9888071870003605,0.85198677424822944,0,0.45622073667180407,0.55218601857664018,0.12841365750368661,1.0416120957903166,0.32703471775909215,0,0.18296410750272951,0.42888234452554569,0.10273092600294929]
[null,null,"Kilde: "]
[null,null,"Note: De samlede kørselsomkostninger omfatter omkostninger til brændstof/el, motorolie/batteri, dæk, reparation og vedligehold samt afskrivninger. "]
[null,null,"Note: Her er alle omkostningerne samlet og opgjort som gennemsnitlige og marginale omkostninger henholdsvis uden og med afgifter."]
[null,null,"Note: "]
[]
[]
[]
[null,null,"Niveu III - Grundforudsætninger og grunddata"]
[]
[]
[null,null,"Forudsætninger og grunddata for konkrete køretøjer "]
[null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,"Grunddata"]
[null,"Kategori","Mærke","Model","Variant","Årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per bil]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstof-effektivitet [liter per km, realt forbrug]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstofpris inkl. moms og afgifter [kr per liter]","Brændstof-effektivitet [liter per km oplyst]","Batteri levetid km","Batteri pris","Afskrivninger ekskl. moms og afgifter, gennemsnitlige [kr. per km.]","Afskrivninger ekskl. moms og afgifter, marginale [kr. per km.]","Ansvarsforsikrings-præmie [kr per år]","Forsikringsafgift [kr per år]","Reparationsomk. ekskl. moms og afgifter, gennemsnitlige [kr per km.]","Andel af reparationsomk. der er afgifter - før/ud over moms [Pct.]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,"Bilens ny-pris inkl. moms og afgifter (før 2016) [kr.]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Levetid, alder [år]","Beregnet sammenvægtet bilpris til brug for beregning af reparations-omkostning [kr.]","Gennemsnitlig reparationsomkostning inkl. moms, 10  års brug [kr. per km.]","Gennemsnitlig reparationsomkostning inkl. moms, 15  års brug [kr. per km.]","Gennemsnitlig reparationsomkostning inkl. moms, levetids brug [kr. per km.]","Gennemsnitlig reparationsomkostning ekskl. moms, levetids brug [kr. per km.]","Gennemsnitlig reparationsomkostning ekskl. moms, levetids brug [kr. per km.] - 2015-niveau",null,"Realitetsfaktor","Sampling korrektion af brændstofforbrug"]
[null,"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,3297.1461555590622,8.117362610972418E-3,10627.797279411765,202240,16.2,46743.528455284548,11685.882113821137,46250.881097560967,{"$f":"VLOOKUP(1/(S95*AS95),PB_B_2015!$G$5:$I$36,2)","v":1280},{"$f":"S95*AR95*AS95","v":6.7318464079928697E-2},{"$f":"'Ark til TE inkl. brændstofpris'!C169","v":4.1089444714671073},{"$f":"'Ark til TE inkl. brændstofpris'!D169","v":10.704570969707174},4.6082949308755762E-2,1,0,null,4.0000000000000001E-3,null,null,{"$f":"AP95","v":0.39313925226871071},0.03,0.17124856815578465,454,0,4,35000,null,{"$f":"SUM(L95:N95)","v":104680.29166666666},{"$f":"H95","v":8.117362610972418E-3},{"$f":"K95","v":16.2},{"$f":"SUMPRODUCT(AH101:AH106,AI101:AI106)*SUM(AI95:AI106)/SUM(AI101:AI106)","v":104033.46151134513},{"$f":"0.0000021891*AK95+0.11713","v":0.3448696505944856},{"$f":"0.000003197*AK95+0.1147","v":0.44729497645177041},{"$f":"AL95+(AJ95-10)*(AM95-AL95)/(15-10)","v":0.47187705465751872},{"$f":"AN95/(1+Moms)","v":0.37750164372601497},{"$f":"AO95*Opregn_rep","v":0.39313925226871071},null,{"$f":"' Fælles forudsætninger'!E54","v":1.252},{"$f":"' Fælles forudsætninger'!J54","v":1.1667816857303936}]
[null,{"$f":"B95","v":"Mini personbil, benzin"},"Citroën","C 1","1,0 i",2007,null,7.7946790428650081E-3,11861.894863013698,202240,16.2,49442.292682926673,12360.573170731668,49793.009146341261,{"$f":"VLOOKUP(1/(S96*AS96),PB_B_2015!$G$5:$I$36,2)","v":1280},{"$f":"S96*AR96*AS96","v":6.7318464079928697E-2},{"$f":"$Q$95","v":4.1089444714671073},{"$f":"$R$95","v":10.704570969707174},4.6082949308755762E-2,1,0,null,4.0000000000000001E-3,null,null,{"$f":"AP96","v":0.39313925226871071},0.03,0.17124856815578465,454,0,4,35000,null,{"$f":"SUM(L96:N96)","v":111595.87499999959},{"$f":"H96","v":7.7946790428650081E-3},16.2,{"$f":"SUMPRODUCT(AH101:AH106,AI101:AI106)*SUM(AI95:AI106)/SUM(AI101:AI106)","v":104033.46151134513},{"$f":"0.0000021891*AK96+0.11713","v":0.3448696505944856},{"$f":"0.000003197*AK96+0.1147","v":0.44729497645177041},{"$f":"AL96+(AJ96-10)*(AM96-AL96)/(15-10)","v":0.47187705465751872},0.37750164372601497,0.39313925226871071,null,{"$f":"AR95","v":1.252},{"$f":"AS95","v":1.1667816857303936}]
[null,{"$f":"B96","v":"Mini personbil, benzin"},"Toyota","Aygo","1,0 5-dørs hb",2007,null,5.3860882844942431E-3,8594.9835000000003,202240,16.2,52940.604878048776,13235.151219512194,54384.543902439014,{"$f":"VLOOKUP(1/(S97*AS97),PB_B_2015!$G$5:$I$36,2)","v":1280},6.7318464079928697E-2,{"$f":"$Q$95","v":4.1089444714671073},{"$f":"$R$95","v":10.704570969707174},4.6082949308755762E-2,1,0,null,4.0000000000000001E-3,null,null,0.39313925226871071,0.03,0.17124856815578465,454,0,4,35000,null,120560.29999999999,5.3860882844942431E-3,16.2,{"$f":"SUMPRODUCT(AH101:AH106,AI101:AI106)*SUM(AI95:AI106)/SUM(AI101:AI106)","v":104033.46151134513},0.3448696505944856,0.44729497645177041,0.47187705465751872,0.37750164372601497,0.39313925226871071,null,{"$f":"AR96","v":1.252},{"$f":"AS96","v":1.1667816857303936}]
[null,"Mini personbil, benzin","Toyota","Aygo 3/5-dørs","1.0 hb 5-dørs",2011,null,6.771541209954518E-2,12688.446807313643,202240,16.2,55547.121951219357,13886.780487804839,34297.09756097541,{"$f":"VLOOKUP(1/(S98*AS98),PB_B_2015!$G$5:$I$36,2)","v":1280},6.5802282456506891E-2,4.1089444714671073,10.704570969707174,4.504504504504505E-2,1,0,null,1.4999999999999999E-2,null,null,0.39313925226871071,0.03,0.31171053450314229,454,0,4,35000,null,103730.99999999961,6.771541209954518E-2,16.2,{"$f":"SUMPRODUCT(AH101:AH106,AI101:AI106)*SUM(AI95:AI106)/SUM(AI101:AI106)","v":104033.46151134513},0.3448696505944856,0.44729497645177041,0.47187705465751872,0.37750164372601497,0.39313925226871071,null,1.252,1.1667816857303936]
[null,"Mini personbil, benzin","Peugeot","107","1,0 5-d 68 hk",2011,null,5.5483300364128608E-2,13145.464597875571,202240,16.2,52721.365853658383,13180.341463414596,30588.29268292664,{"$f":"VLOOKUP(1/(S99*AS99),PB_B_2015!$G$5:$I$36,2)","v":1280},6.5802282456506891E-2,4.1089444714671073,10.704570969707174,4.504504504504505E-2,1,0,null,1.4999999999999999E-2,null,null,0.39313925226871071,0.03,0.31171053450314229,454,0,4,35000,null,96489.999999999622,5.5483300364128608E-2,16.2,{"$f":"SUMPRODUCT(AH101:AH106,AI101:AI106)*SUM(AI95:AI106)/SUM(AI101:AI106)","v":104033.46151134513},0.3448696505944856,0.44729497645177041,0.47187705465751872,0.37750164372601497,0.39313925226871071,null,1.252,1.1667816857303936]
[null,"Mini personbil, benzin","Citroën","C 1","1,0 i",2011,null,4.4787891436471529E-2,13165.685285923753,202240,16.2,48233.56097560974,12058.390243902435,24698.048780487796,{"$f":"VLOOKUP(1/(S100*AS100),PB_B_2015!$G$5:$I$36,2)","v":1280},6.5802282456506891E-2,4.1089444714671073,10.704570969707174,4.504504504504505E-2,1,0,null,1.4999999999999999E-2,null,null,0.39313925226871071,0.03,0.31171053450314229,454,0,4,35000,null,84989.999999999971,4.4787891436471529E-2,16.2,{"$f":"SUMPRODUCT(AH101:AH106,AI101:AI106)*SUM(AI95:AI106)/SUM(AI101:AI106)","v":104033.46151134513},0.3448696505944856,0.44729497645177041,0.47187705465751872,0.37750164372601497,0.39313925226871071,null,1.252,1.1667816857303936]
[null,"Mini personbil, benzin","Volkswagen","Up!","1.0 mpi bmt 60 hk 5 dørs",2015,null,0.11564204518096236,14401.176025369979,202240,16.2,57933.463414634127,14483.365853658532,27579.170731707294,{"$f":"VLOOKUP(1/(S101*AS101),PB_B_2015!$G$5:$I$36,2)","v":660},5.9869289776002171E-2,4.1089444714671073,10.704570969707174,4.0983606557377053E-2,1,0,null,0.04,null,null,0.38157160640276699,0.03,0.39628510487024526,454,0,4,35000,null,99995.999999999942,0.11564204518096236,16.2,{"$f":"AH101","v":99995.999999999942},0.33603124359999986,0.43438721199999986,0.45799264441599985,0.36639411553279988,0.38157160640276699,null,1.252,1.1667816857303936]
[null,"Mini personbil, benzin","Peugeot","108","1.0 e-vti 69 hk 5d",2015,null,8.2512136618849818E-2,13898.599957310564,202240,16.2,52472.000000000073,13118.000000000018,19400,{"$f":"VLOOKUP(1/(S102*AS102),PB_B_2015!$G$5:$I$36,2)","v":660},5.5544131959484898E-2,4.1089444714671073,10.704570969707174,3.8022813688212927E-2,1,0,null,0.04,null,null,0.33857823213118982,0.03,0.39628510487024526,454,0,4,35000,null,84990.000000000087,8.2512136618849818E-2,16.2,84990.000000000087,0.30318160900000019,0.38641303000000027,0.40638857104000026,0.32511085683200019,0.33857823213118982,null,1.252,1.1667816857303936]
[null,"Mini personbil, benzin","Toyota","Aygo","1.0 vvt-i",2015,null,8.1675043368130015E-2,14079.337258928572,202240,16.2,48468.000000000116,12117.000000000029,19400,{"$f":"VLOOKUP(1/(S103*AS103),PB_B_2015!$G$5:$I$36,2)","v":660},5.5544131959484898E-2,4.1089444714671073,10.704570969707174,3.8022813688212927E-2,1,0,null,0.04,null,null,0.32423851213723798,0.03,0.39628510487024526,454,0,4,35000,null,79985.000000000146,8.1675043368130015E-2,16.2,79985.000000000146,0.29222516350000033,0.37041204500000047,0.38917689656000048,0.31134151724800041,0.32423851213723798,null,1.252,1.1667816857303936]
[null,"Mini personbil, benzin","CITROEN","C1","Gnsn variant","2019",null,0.24859387975766012,15668.479515602539,202240,16.2,49255.291205035523,12018.822801258881,43826.996905350243,{"$f":"VLOOKUP(1/(S104*AS104),PB_B_2019!$G$5:$I$36,2)","v":1780},5.3813704335165233E-2,4.1089444714671073,10.704570969707174,4.9019607843137268E-2,1,0,null,6.5739147041576421E-2,null,null,0.39619815205932135,0.03,0.46142907927479559,454,0,4,35000,null,105101.11091164465,0.24859387975766012,16.2,105101.11091164465,0.34720684189668127,0.45070825158452799,0.47554858990961119,0.38043887192768894,0.39619815205932135,null,1,{"$f":"' Fælles forudsætninger'!$P$54","v":1.0977995684373705}]
[null,"Mini personbil, benzin","SKODA","CITIGO","Gnsn variant","2019",null,0.15468063629365519,15121.676753553895,202240,16.2,52170.972334818296,12747.743083704574,49100.908105744435,{"$f":"VLOOKUP(1/(S105*AS105),PB_B_2019!$G$5:$I$36,2)","v":2380},5.6824024690809286E-2,4.1089444714671073,10.704570969707174,5.176174806817762E-2,1,0,null,6.5739147041576421E-2,null,null,0.42175039454234614,0.03,0.46142907927479559,454,0,4,35000,null,114019.62352426731,0.15468063629365519,16.2,114019.62352426731,0.36673035785697355,0.47922073640708263,0.50621842725910882,0.40497474180728704,0.42175039454234614,null,1,1.0977995684373705]
[null,"Mini personbil, benzin","TOYOTA","AYGO","Gnsn variant","2019",null,0.12761152494226552,15318.318937714288,202240,16.2,56222.567607398531,13760.641901849633,51229.728082860936,{"$f":"VLOOKUP(1/(S106*AS106),PB_B_2019!$G$5:$I$36,2)","v":1780},5.3813704335165226E-2,4.1089444714671073,10.704570969707174,4.9019607843137261E-2,1,0,null,6.5739147041576421E-2,null,null,0.44235980704212796,0.03,0.46142907927479559,454,0,4,35000,null,121212.9375921091,0.12761152494226552,16.2,121212.9375921091,0.38247724168288605,0.50221776148197284,0.53095548623375366,0.42476438898700292,0.44235980704212796,null,1,1.0977995684373705]
[null,"Lille personbil, benzin","Suzuki","Swift","1,3",2007,9275.6054598569735,3.7406670079693297E-2,12245.809061444968,211060,16.600000000000001,63724.056482488748,15931.014120622187,68537.824133266477,{"$f":"VLOOKUP(1/(S107*AS107),PB_B_2015!$G$5:$I$36,2)","v":3740},9.0733582020773459E-2,4.1089444714671073,10.704570969707174,6.2111801242236017E-2,1,0,null,7.0000000000000001E-3,null,null,0.52823919150360266,0.03,0.14755175353992817,558,0,4,35000,null,148192.89473637741,3.7406670079693297E-2,16.600000000000001,{"$f":"SUMPRODUCT(AH113:AH118,AI113:AI118)*SUM(AI107:AI118)/SUM(AI113:AI118)","v":147779.0107254418},0.44063303237906465,0.58714949728923738,0.63403476606049269,0.50722781284839413,0.52823919150360266,null,{"$f":"' Fælles forudsætninger'!E55","v":1.252},{"$f":"' Fælles forudsætninger'!J55","v":1.1667816857303936}]
[null,{"$f":"B107","v":"Lille personbil, benzin"},"Opel","Corsa","1,2",2007,null,3.5178672315815299E-2,11550.309565217391,211060,16.600000000000001,65352.28571428571,16338.071428571428,72017.642857142841,{"$f":"VLOOKUP(1/(S108*AS108),PB_B_2015!$G$5:$I$36,2)","v":3140},8.4930852938049584E-2,4.1089444714671073,10.704570969707174,5.8139534883720929E-2,1,0,null,7.0000000000000001E-3,null,null,0.52823919150360266,0.03,0.14755175353992817,558,0,4,35000,null,153707.99999999997,3.5178672315815299E-2,16.600000000000001,{"$f":"SUMPRODUCT(AH113:AH118,AI113:AI118)*SUM(AI107:AI118)/SUM(AI113:AI118)","v":147779.0107254418},0.44063303237906465,0.58714949728923738,0.63403476606049269,0.50722781284839413,0.52823919150360266,null,{"$f":"AR107","v":1.252},{"$f":"AS107","v":1.1667816857303936}]
[null,{"$f":"B108","v":"Lille personbil, benzin"},"Skoda","Fabia","1,4 combi",2007,null,2.8694784046782724E-2,11335.661620583716,211060,16.600000000000001,77533.406593406602,19383.351648351651,99425.164835164847,{"$f":"VLOOKUP(1/(S109*AS109),PB_B_2015!$G$5:$I$36,2)","v":4360},9.6105965166740318E-2,4.1089444714671073,10.704570969707174,6.5789473684210523E-2,1,0,null,7.0000000000000001E-3,null,null,0.52823919150360266,0.03,0.14755175353992817,558,0,4,35000,null,196341.92307692309,2.8694784046782724E-2,16.600000000000001,{"$f":"SUMPRODUCT(AH113:AH118,AI113:AI118)*SUM(AI107:AI118)/SUM(AI113:AI118)","v":147779.0107254418},0.44063303237906465,0.58714949728923738,0.63403476606049269,0.50722781284839413,0.52823919150360266,null,1.252,1.1667816857303936]
[null,"Lille personbil, benzin","Chevrolet","Spark","1.0 esp 5d",2011,null,9.5239589161639271E-2,13127.001174904944,211060,16.600000000000001,54557.463414634141,13639.365853658535,41798.170731707309,{"$f":"VLOOKUP(1/(S110*AS110),PB_B_2015!$G$5:$I$36,2)","v":1880},7.3040533526722642E-2,4.1089444714671073,10.704570969707174,0.05,1,0,null,2.7E-2,null,null,0.52823919150360266,0.03,0.20270138439298668,558,0,4,35000,null,109994.99999999997,9.5239589161639271E-2,16.600000000000001,{"$f":"SUMPRODUCT(AH113:AH118,AI113:AI118)*SUM(AI107:AI118)/SUM(AI113:AI118)","v":147779.0107254418},0.44063303237906465,0.58714949728923738,0.63403476606049269,0.50722781284839413,0.52823919150360266,null,1.252,1.1667816857303936]
[null,"Lille personbil, benzin","Suzuki","Swift","1,2 eco+",2011,null,5.9700805294402394E-2,12449.275586656442,211060,16.600000000000001,74350.28571428571,18587.571428571428,67052.142857142841,{"$f":"VLOOKUP(1/(S111*AS111),PB_B_2015!$G$5:$I$36,2)","v":1880},7.1608366202669263E-2,4.1089444714671073,10.704570969707174,4.9019607843137261E-2,1,0,null,2.7E-2,null,null,0.52823919150360266,0.03,0.20270138439298668,558,0,4,35000,null,159989.99999999997,5.9700805294402394E-2,16.600000000000001,{"$f":"SUMPRODUCT(AH113:AH118,AI113:AI118)*SUM(AI107:AI118)/SUM(AI113:AI118)","v":147779.0107254418},0.44063303237906465,0.58714949728923738,0.63403476606049269,0.50722781284839413,0.52823919150360266,null,1.252,1.1667816857303936]
[null,"Lille personbil, benzin","Opel","Corsa","1",2011,null,4.2138455785528481E-2,13228.515509490509,211060,16.600000000000001,60978.926829268283,15244.731707317071,50226.341463414617,{"$f":"VLOOKUP(1/(S112*AS112),PB_B_2015!$G$5:$I$36,2)","v":1880},7.3040533526722642E-2,4.1089444714671073,10.704570969707174,0.05,1,0,null,2.7E-2,null,null,0.52823919150360266,0.03,0.20270138439298668,558,0,4,35000,null,126449.99999999997,4.2138455785528481E-2,16.600000000000001,{"$f":"SUMPRODUCT(AH113:AH118,AI113:AI118)*SUM(AI107:AI118)/SUM(AI113:AI118)","v":147779.0107254418},0.44063303237906465,0.58714949728923738,0.63403476606049269,0.50722781284839413,0.52823919150360266,null,1.252,1.1667816857303936]
[null,"Lille personbil, benzin","Peugeot","208","1.2 vti 5d",2015,null,0.11638894502936489,15300.198306772909,211060,16.600000000000001,61131.121951219502,15282.780487804876,40576.097560975599,{"$f":"VLOOKUP(1/(S113*AS113),PB_B_2015!$G$5:$I$36,2)","v":1280},6.5802282456506891E-2,4.1089444714671073,10.704570969707174,4.504504504504505E-2,1,0,null,4.9000000000000002E-2,null,null,0.43795791170406717,0.03,0.26444587048761098,558,0,4,35000,null,116989.99999999997,0.11638894502936489,16.600000000000001,{"$f":"AH113","v":116989.99999999997},0.37323280899999994,0.48871702999999989,0.52567198071999988,0.42053758457599988,0.43795791170406717,null,1.252,1.1667816857303936]
[null,"Lille personbil, benzin","Kia","Picanto","1.0 5-dørs man. 5",2015,null,0.11328752381035449,16333.103433848471,211060,16.600000000000001,57934.634146341472,14483.658536585368,27580.707317073189,{"$f":"VLOOKUP(1/(S114*AS114),PB_B_2015!$G$5:$I$36,2)","v":660},5.9869289776002171E-2,4.1089444714671073,10.704570969707174,4.0983606557377053E-2,1,0,null,4.9000000000000002E-2,null,null,0.38813593987285339,0.03,0.26444587048761098,558,0,4,35000,null,99999.000000000029,0.11328752381035449,16.600000000000001,99999.000000000029,0.33603781090000007,0.43439680300000005,0.46587168047200006,0.37269734437760005,0.38813593987285339,null,1.252,1.1667816857303936]
[null,"Lille personbil, benzin","Ford","Fiesta","1.0 ecoboost (100 hk) hatchback, 5 dørs forhjulstræk manuel",2015,null,7.1908265605980431E-2,13031.406723476779,211060,16.600000000000001,74735.024390243911,18683.756097560978,54031.219512195137,{"$f":"VLOOKUP(1/(S115*AS115),PB_B_2015!$G$5:$I$36,2)","v":1280},6.2695736932809137E-2,4.1089444714671073,10.704570969707174,4.2918454935622317E-2,1,0,null,4.9000000000000002E-2,null,null,0.52727444763360531,0.03,0.26444587048761098,558,0,4,35000,null,147450.00000000003,7.1908265605980431E-2,16.600000000000001,147450.00000000003,0.43991279500000008,0.58609765000000014,0.6328768036000002,0.50630144288000012,0.52727444763360531,null,1.252,1.1667816857303936]
[null,"Lille personbil, benzin","CITROEN","C3","Gnsn variant","2019",null,0.19984547033071226,16646.615757768926,211060,16.600000000000001,55870.810850673653,13672.702712668413,63152.147406354467,{"$f":"VLOOKUP(1/(S116*AS116),PB_B_2019!$G$5:$I$36,2)","v":3020},6.1499171874608703E-2,4.1089444714671073,10.704570969707174,5.6020400847987067E-2,1,0,null,9.1268425534301825E-2,null,null,0.48401093968492886,0.03,0.32868485829494193,558,0,4,35000,null,132695.66096969653,0.19984547033071226,16.600000000000001,132695.66096969653,0.40761407142876266,0.53892802812011986,0.5809484942613542,0.46475879540908338,0.48401093968492886,null,1,{"$f":"' Fælles forudsætninger'!$P$54","v":1.0977995684373705}]
[null,"Lille personbil, benzin","PEUGEOT","208","Gnsn variant","2019",null,0.13061198472254049,17770.41653602714,211060,16.600000000000001,80345.406002166987,19791.351500541747,92720.383737442287,{"$f":"VLOOKUP(1/(S117*AS117),PB_B_2019!$G$5:$I$36,2)","v":3020},6.4549892387559218E-2,4.1089444714671073,10.704570969707174,5.8799342105263171E-2,1,0,null,9.1268425534301825E-2,null,null,0.66041983706346574,0.03,0.32868485829494193,558,0,4,35000,null,192857.14124015102,0.13061198472254049,16.600000000000001,192857.14124015102,0.53931356788881457,0.73126428054476289,0.79268850859466644,0.63415080687573311,0.66041983706346574,null,1,1.0977995684373705]
[null,"Lille personbil, benzin","VOLKSWAGEN","POLO","Gnsn variant","2019",null,6.9598833817185901E-2,14178.170515142736,211060,16.600000000000001,97953.72245102626,24193.430612756565,113947.0328601209,{"$f":"VLOOKUP(1/(S118*AS118),PB_B_2019!$G$5:$I$36,2)","v":3640},6.6812823164537585E-2,4.1089444714671073,10.704570969707174,6.086067537778346E-2,1,0,null,9.1268425534301825E-2,null,null,0.78720194655077469,0.03,0.32868485829494193,558,0,4,35000,null,236094.18592390371,6.9598833817185901E-2,16.600000000000001,236094.18592390371,0.63396378240601758,0.86949311239872018,0.94486249799638511,0.75588999839710813,0.78720194655077469,null,1,1.0977995684373705]
[null,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,8409.3527093536632,0.13718728582527492,14219.657325332189,256880,17.2,117815.30612244888,29453.826530612219,190059.43877550997,{"$f":"VLOOKUP(1/(S119*AS119),PB_B_2015!$G$5:$I$36,2)","v":4960},0.10509429284420524,4.1089444714671073,10.704570969707174,7.1942446043165464E-2,1,0,null,0.01,null,null,1.0224722224553688,0.03,0.15430249673387361,864,0,4,35000,null,337328.57142857107,0.13718728582527492,17.2,{"$f":"SUMPRODUCT(AH125:AH130,AI125:AI130)*SUM(AI119:AI130)/SUM(AI125:AI130)","v":305900.06052065978},0.78677582248577627,1.0926624934845492,1.2272526287240093,0.98180210297920745,1.0224722224553688,null,{"$f":"' Fælles forudsætninger'!E55","v":1.252},{"$f":"' Fælles forudsætninger'!J55","v":1.1667816857303936}]
[null,{"$f":"B119","v":"Mellem personbil, benzin"},"Peugeot","307","1,6 i st. car",2007,null,9.3896734144270064E-2,16046.032949806951,256880,17.2,88266.326530612234,22066.581632653058,123574.23469387754,{"$f":"VLOOKUP(1/(S120*AS120),PB_B_2015!$G$5:$I$36,2)","v":5580},0.1123700515795733,4.1089444714671073,10.704570969707174,7.6923076923076927E-2,1,0,null,0.01,null,null,1.0224722224553688,0.03,0.15430249673387361,864,0,4,35000,null,233907.14285714284,9.3896734144270064E-2,17.2,{"$f":"SUMPRODUCT(AH125:AH130,AI125:AI130)*SUM(AI119:AI130)/SUM(AI125:AI130)","v":305900.06052065978},0.78677582248577627,1.0926624934845492,1.2272526287240093,0.98180210297920745,1.0224722224553688,null,{"$f":"AR119","v":1.252},{"$f":"AS119","v":1.1667816857303936}]
[null,{"$f":"B120","v":"Mellem personbil, benzin"},"Citroën","C 4 picasso","1,8 i",2007,null,9.3770420174762573E-2,15718.336881382562,256880,17.2,116173.40372670798,29043.350931676996,186365.15838509297,{"$f":"VLOOKUP(1/(S121*AS121),PB_B_2015!$G$5:$I$36,2)","v":6200},0.11686485364275623,4.1089444714671073,10.704570969707174,0.08,1,0,null,0.01,null,null,1.0224722224553688,0.03,0.15430249673387361,864,0,4,35000,null,331581.91304347792,9.3770420174762573E-2,17.2,{"$f":"SUMPRODUCT(AH125:AH130,AI125:AI130)*SUM(AI119:AI130)/SUM(AI125:AI130)","v":305900.06052065978},0.78677582248577627,1.0926624934845492,1.2272526287240093,0.98180210297920745,1.0224722224553688,null,1.252,1.1667816857303936]
[null,"Mellem personbil, benzin","Toyota","Avensis stw","1.8 stw man.6",2011,null,0.11060329023417052,16459.673404384896,256880,17.2,116513.71428571417,29128.428571428543,180619.85714285693,{"$f":"VLOOKUP(1/(S122*AS122),PB_B_2015!$G$5:$I$36,2)","v":4360},9.8040984599627706E-2,4.1089444714671073,10.704570969707174,6.7114093959731544E-2,1,0,null,3.9E-2,null,null,1.0224722224553688,0.03,0.2051212650023149,864,0,4,35000,null,326261.99999999965,0.11060329023417052,17.2,{"$f":"SUMPRODUCT(AH125:AH130,AI125:AI130)*SUM(AI119:AI130)/SUM(AI125:AI130)","v":305900.06052065978},0.78677582248577627,1.0926624934845492,1.2272526287240093,0.98180210297920745,1.0224722224553688,null,1.252,1.1667816857303936]
[null,"Mellem personbil, benzin","Suzuki","Sx4 combiback","1,6",2011,null,0.1070119079673482,16635.130125899279,256880,17.2,70711.609756182224,17677.902439045556,78600.48780498917,{"$f":"VLOOKUP(1/(S123*AS123),PB_B_2015!$G$5:$I$36,2)","v":3740},9.0733582020773459E-2,4.1089444714671073,10.704570969707174,6.2111801242236017E-2,1,0,null,3.9E-2,null,null,1.0224722224553688,0.03,0.2051212650023149,864,0,4,35000,null,166990.00000021694,0.1070119079673482,17.2,{"$f":"SUMPRODUCT(AH125:AH130,AI125:AI130)*SUM(AI119:AI130)/SUM(AI125:AI130)","v":305900.06052065978},0.78677582248577627,1.0926624934845492,1.2272526287240093,0.98180210297920745,1.0224722224553688,null,1.252,1.1667816857303936]
[null,"Mellem personbil, benzin","Toyota","Avensis sedan","1.8 sd man.6",2011,null,6.3471677530884299E-2,15117.332266775778,256880,17.2,110891.99999999999,27722.999999999996,167670.99999999994,{"$f":"VLOOKUP(1/(S124*AS124),PB_B_2015!$G$5:$I$36,2)","v":4360},9.6105965166740318E-2,4.1089444714671073,10.704570969707174,6.5789473684210523E-2,1,0,null,3.9E-2,null,null,1.0224722224553688,0.03,0.2051212650023149,864,0,4,35000,null,306285.99999999988,6.3471677530884299E-2,17.2,{"$f":"SUMPRODUCT(AH125:AH130,AI125:AI130)*SUM(AI119:AI130)/SUM(AI125:AI130)","v":305900.06052065978},0.78677582248577627,1.0926624934845492,1.2272526287240093,0.98180210297920745,1.0224722224553688,null,1.252,1.1667816857303936]
[null,"Mellem personbil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,null,6.3993113646167721E-2,17706.401075129535,256880,17.2,99444.282787691438,24861.070696922859,116543.03022692146,{"$f":"VLOOKUP(1/(S125*AS125),PB_B_2015!$G$5:$I$36,2)","v":2520},7.7291569869547772E-2,4.1089444714671073,10.704570969707174,5.2910052910052914E-2,1,0,null,0.09,null,null,0.82516898325430932,0.03,0.22948501686842626,864,0,4,35000,null,240848.38371153577,6.3993113646167721E-2,17.2,{"$f":"AH125","v":240848.38371153577},0.64437119678292287,0.88469228272577993,0.99043356054063703,0.79234684843250958,0.82516898325430932,null,1.252,1.1667816857303936]
[null,"Mellem personbil, benzin","Toyota","Avensis","1.8 vvt-i touring sports",2015,null,4.3010302235697719E-2,14359.920260586319,256880,17.2,125668.56535506285,31417.141338765712,177913.56004074286,{"$f":"VLOOKUP(1/(S126*AS126),PB_B_2015!$G$5:$I$36,2)","v":4360},9.4857835748990427E-2,4.1089444714671073,10.704570969707174,6.4935064935064929E-2,1,0,null,0.09,null,null,1.1107307874271959,0.03,0.22948501686842626,864,0,4,35000,null,334999.26673457143,4.3010302235697719E-2,17.2,334999.26673457143,0.8504768948086503,1.1856926557504248,1.3331875905648056,1.0665500724518444,1.1107307874271959,null,1.252,1.1667816857303936]
[null,"Mellem personbil, benzin","Toyota","Auris","1.8 hybrid touring sports",2015,null,4.5574394552908029E-2,16514.518589473686,256880,17.2,113965.42390229716,28491.35597557429,111770.16981680717,{"$f":"VLOOKUP(1/(S127*AS127),PB_B_2015!$G$5:$I$36,2)","v":660},5.4305229387897884E-2,4.1089444714671073,10.704570969707174,3.717472118959108E-2,1,0,null,0.09,null,null,0.86574648307932467,0.03,0.22948501686842626,864,0,4,35000,null,254226.94969467862,4.5574394552908029E-2,17.2,254226.94969467862,0.67365821557662087,0.92746355817388759,1.0391379089166848,0.83131032713334785,0.86574648307932467,null,1.252,1.1667816857303936]
[null,"Mellem personbil, benzin","VOLKSWAGEN","GOLF","Gnsn variant","2019",null,8.9087249961006476E-2,19264.564369740936,256880,17.2,131088.91387850911,32477.228469627276,146942.42356826318,{"$f":"VLOOKUP(1/(S128*AS128),PB_B_2019!$G$5:$I$36,2)","v":3020},6.4455750681346125E-2,4.1089444714671073,10.704570969707174,5.8713587192508833E-2,1,0,null,0.16716362038783381,null,null,1.0364499258299187,0.03,0.42483627703909504,864,0,4,35000,null,310508.56591639959,8.9087249961006476E-2,17.2,310508.56591639959,0.79686430164759026,1.1073958852347294,1.2440297820130706,0.99522382561045641,1.0364499258299187,null,1,{"$f":"' Fælles forudsætninger'!$P$54","v":1.0977995684373705}]
[null,"Mellem personbil, benzin","NISSAN","QASHQAI","Gnsn variant","2019",null,7.447808678412117E-2,15623.593243517917,256880,17.2,140255.06687910768,34768.766719776919,175845.02778982115,{"$f":"VLOOKUP(1/(S129*AS129),PB_B_2019!$G$5:$I$36,2)","v":4860},7.8599958086059463E-2,4.1089444714671073,10.704570969707174,7.1597730902682163E-2,1,0,null,0.16716362038783381,null,null,1.1588636347826289,0.03,0.42483627703909504,864,0,4,35000,null,350868.86138870573,7.447808678412117E-2,17.2,350868.86138870573,0.88521702446601569,1.2364277498596923,1.39096046903291,1.112768375226328,1.1588636347826289,null,1,1.0977995684373705]
[null,"Mellem personbil, benzin","SKODA","OCTAVIA","Gnsn variant","2019",null,7.7915536943388305E-2,17967.796225347371,256880,17.2,133421.42448330691,33060.356120826727,158753.51351351358,{"$f":"VLOOKUP(1/(S130*AS130),PB_B_2019!$G$5:$I$36,2)","v":4240},7.1393062191264747E-2,4.1089444714671073,10.704570969707174,6.5032875074716084E-2,1,0,null,0.16716362038783381,null,null,1.0811164328204383,0.03,0.42483627703909504,864,0,4,35000,null,325235.29411764722,7.7915536943388305E-2,17.2,325235.29411764722,0.82910258235294143,1.1544772352941182,1.297642082588236,1.0381136660705887,1.0811164328204383,null,1,1.0977995684373705]
[null,"Stor personbil, benzin","Volvo","V 70","2,4",2007,1112.1301536791439,0.21171035334151667,17210.795702917774,264470,16.2,193890.71428571426,48472.678571428565,361229.1071428571,{"$f":"VLOOKUP(1/(S131*AS131),PB_B_2015!$G$5:$I$36,2)","v":8020},0.13160456491301378,4.1089444714671073,10.704570969707174,9.00900900900901E-2,1,0,null,2.3E-2,null,null,1.5095510400285499,0.03,0.10876002799763097,1036,0,4,35000,null,603592.5,0.21171035334151667,16.2,{"$f":"SUMPRODUCT(AH137:AH142,AI137:AI142)*SUM(AI131:AI142)/SUM(AI137:AI142)","v":493695.25407735264},1.1978782807007327,1.6930437272852965,1.8118834344655919,1.4495067475724734,1.5095510400285499,null,{"$f":"' Fælles forudsætninger'!E57","v":1.252},{"$f":"' Fælles forudsætninger'!J57","v":1.1667816857303936}]
[null,{"$f":"B131","v":"Stor personbil, benzin"},"Volvo","V70","2,5 t aut.",2007,null,5.9675897150124717E-2,15004.991782608695,264470,16.2,204177.21428571426,51044.303571428565,384373.7321428571,{"$f":"VLOOKUP(1/(S132*AS132),PB_B_2015!$G$5:$I$36,2)","v":9300},0.1490623133198421,4.1089444714671073,10.704570969707174,0.1020408163265306,1,0,null,2.3E-2,null,null,1.5095510400285499,0.03,0.10876002799763097,1036,0,4,35000,null,639595.25,5.9675897150124717E-2,16.2,{"$f":"SUMPRODUCT(AH137:AH142,AI137:AI142)*SUM(AI131:AI142)/SUM(AI137:AI142)","v":493695.25407735264},1.1978782807007327,1.6930437272852965,1.8118834344655919,1.4495067475724734,1.5095510400285499,null,{"$f":"AR131","v":1.252},{"$f":"AS131","v":1.1667816857303936}]
[null,{"$f":"B132","v":"Stor personbil, benzin"},"Volvo","S 80","S80 2,5t aut.",2007,null,4.5134512866733895E-2,14174.236891191711,264470,16.2,198672.34920634911,49668.087301587278,371987.78571428551,{"$f":"VLOOKUP(1/(S133*AS133),PB_B_2015!$G$5:$I$36,2)","v":9300},0.14463471985489634,4.1089444714671073,10.704570969707174,9.9009900990099015E-2,1,0,null,2.3E-2,null,null,1.5095510400285499,0.03,0.10876002799763097,1036,0,4,35000,null,620328.2222222219,4.5134512866733895E-2,16.2,{"$f":"SUMPRODUCT(AH137:AH142,AI137:AI142)*SUM(AI131:AI142)/SUM(AI137:AI142)","v":493695.25407735264},1.1978782807007327,1.6930437272852965,1.8118834344655919,1.4495067475724734,1.5095510400285499,null,{"$f":"AR132","v":1.252},{"$f":"AS132","v":1.1667816857303936}]
[null,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2011,null,0.20889412640282493,17644.294870588237,264470,16.2,199381.71428571426,49845.428571428565,371672.8571428571,{"$f":"VLOOKUP(1/(S134*AS134),PB_B_2015!$G$5:$I$36,2)","v":9300},0.14182627869266531,4.1089444714671073,10.704570969707174,9.7087378640776698E-2,1,0,null,5.8000000000000003E-2,null,null,1.5095510400285499,0.03,0.17838781647104471,1036,0,4,35000,null,620900,0.20889412640282493,16.2,{"$f":"SUMPRODUCT(AH137:AH142,AI137:AI142)*SUM(AI131:AI142)/SUM(AI137:AI142)","v":493695.25407735264},1.1978782807007327,1.6930437272852965,1.8118834344655919,1.4495067475724734,1.5095510400285499,null,1.252,1.1667816857303936]
[null,"Stor personbil, benzin","Suzuki","Grand vitara","2.4l m/t",2011,null,0.18529806371978028,18957.245291479823,264470,16.2,115064.5714285713,28766.142857142826,181159.28571428545,{"$f":"VLOOKUP(1/(S135*AS135),PB_B_2015!$G$5:$I$36,2)","v":8020},0.13160456491301378,4.1089444714671073,10.704570969707174,9.00900900900901E-2,1,0,null,5.8000000000000003E-2,null,null,1.5095510400285499,0.03,0.17838781647104471,1036,0,4,35000,null,324989.99999999959,0.18529806371978028,16.2,{"$f":"SUMPRODUCT(AH137:AH142,AI137:AI142)*SUM(AI131:AI142)/SUM(AI137:AI142)","v":493695.25407735264},1.1978782807007327,1.6930437272852965,1.8118834344655919,1.4495067475724734,1.5095510400285499,null,1.252,1.1667816857303936]
[null,"Stor personbil, benzin","Audi","A6","2,8 fsi aut.",2011,null,0.16573190185726322,16396.655948717951,264470,16.2,214455.42857142843,53613.857142857109,402388.71428571403,{"$f":"VLOOKUP(1/(S136*AS136),PB_B_2015!$G$5:$I$36,2)","v":5580},0.10820819781736687,4.1089444714671073,10.704570969707174,7.407407407407407E-2,1,0,null,5.8000000000000003E-2,null,null,1.5095510400285499,0.03,0.17838781647104471,1036,0,4,35000,null,670457.99999999953,0.16573190185726322,16.2,{"$f":"SUMPRODUCT(AH137:AH142,AI137:AI142)*SUM(AI131:AI142)/SUM(AI137:AI142)","v":493695.25407735264},1.1978782807007327,1.6930437272852965,1.8118834344655919,1.4495067475724734,1.5095510400285499,null,1.252,1.1667816857303936]
[null,"Stor personbil, benzin","Mazda","Mazda cx-9","3,7 suv firehjulstræk aut.",2015,null,2.7194510747932315E-2,16501.256666666668,264470,16.2,200875.12775884572,50218.781939711429,325425.86454783572,{"$f":"VLOOKUP(1/(S137*AS137),PB_B_2015!$G$5:$I$36,2)","v":11740},0.16413603039712954,4.1089444714671073,10.704570969707174,0.11235955056179775,1,0,null,0.161,null,null,1.7468498268132604,0.03,0.22943221320973348,1036,0,4,35000,null,576519.77424639289,2.7194510747932315E-2,16.2,{"$f":"AH137","v":576519.77424639289},1.3791894378027787,1.9578337182657182,2.0967083455768236,1.677366676461459,1.7468498268132604,null,1.252,1.1667816857303936]
[null,"Stor personbil, benzin","Mazda","Mazda6","2,5 skyactiv-g 192 hk stationcar aut.",2015,null,1.8297753140180371E-2,17182.945,264470,16.2,151321.14285714302,37830.285714285754,225812.14285714313,{"$f":"VLOOKUP(1/(S138*AS138),PB_B_2015!$G$5:$I$36,2)","v":3740},9.3641709649644425E-2,4.1089444714671073,10.704570969707174,6.4102564102564111E-2,1,0,null,0.161,null,null,1.2839785557455903,0.03,0.22943221320973348,1036,0,4,35000,null,414963.57142857189,1.8297753140180371E-2,16.2,414963.57142857189,1.0255267542142867,1.4413385378571444,1.5411333659314301,1.2329066927451442,1.2839785557455903,null,1.252,1.1667816857303936]
[null,"Stor personbil, benzin","Bmw","4-serie","435i gran coupé steptronic",2015,null,1.4150741465850462E-2,18604.031578947368,264470,16.2,292474.5453383429,73118.636334585724,492874.77250939293,{"$f":"VLOOKUP(1/(S139*AS139),PB_B_2015!$G$5:$I$36,2)","v":5580},0.11066747504048885,4.1089444714671073,10.704570969707174,7.575757575757576E-2,1,0,null,0.161,null,null,2.5546536136435583,0.03,0.22943221320973348,1036,0,4,35000,null,858467.95418232155,1.4150741465850462E-2,16.2,858467.95418232155,1.99640219850052,2.859222049520882,3.0662988137657687,2.453039051012615,2.5546536136435583,null,1.252,1.1667816857303936]
[null,"Stor personbil, benzin","VOLKSWAGEN","PASSAT","Gnsn variant","2019",null,2.9689163110942881E-2,17953.367253333337,264470,16.2,168206.1302684558,41756.532567113951,205336.85139621177,{"$f":"VLOOKUP(1/(S140*AS140),PB_B_2019!$G$5:$I$36,2)","v":4860},7.5191751262833589E-2,4.1089444714671073,10.704570969707174,6.8493150684931503E-2,1,0,null,0.18296410750272951,null,null,1.2849410583893486,0.03,0.37891077636152953,1036,0,4,35000,null,415299.51423178153,2.9689163110942881E-2,16.2,415299.51423178153,1.0262621666047929,1.4424125469990057,1.5422886382936167,1.2338309106348935,1.2849410583893486,null,1,{"$f":"' Fælles forudsætninger'!$P$54","v":1.0977995684373705}]
[null,"Stor personbil, benzin","MAZDA","CX-5","Gnsn variant","2019",null,1.5356463678073905E-2,18695.044160000001,264470,16.2,165715.97403763997,41133.993509409993,211364.73935329227,{"$f":"VLOOKUP(1/(S141*AS141),PB_B_2019!$G$5:$I$36,2)","v":5460},8.3401312991768978E-2,4.1089444714671073,10.704570969707174,7.597134794877361E-2,1,0,null,0.18296410750272951,null,null,1.2932933154514028,0.03,0.37891077636152953,1036,0,4,35000,null,418214.70690034225,1.5356463678073905E-2,16.2,418214.70690034225,1.0326438148755392,1.4517324179603943,1.5523136827007595,1.2418509461606075,1.2932933154514028,null,1,1.0977995684373705]
[null,"Stor personbil, benzin","VOLKSWAGEN","TOURAN","Gnsn variant","2019",null,1.886651251877651E-2,20241.186357894738,264470,16.2,145128.33120429705,35987.082801074263,180761.86934642607,{"$f":"VLOOKUP(1/(S142*AS142),PB_B_2019!$G$5:$I$36,2)","v":4860},7.959093144968292E-2,4.1089444714671073,10.704570969707174,7.2500421514078581E-2,1,0,null,0.18296410750272951,null,null,1.1318821508426482,0.03,0.37891077636152953,1036,0,4,35000,null,361877.28335179738,1.886651251877651E-2,16.2,361877.28335179738,0.90931556098541955,1.2716216748756963,1.3585751422093626,1.08686011376749,1.1318821508426482,null,1,1.0977995684373705]
[null,null,"Kilde:  Antal, kilometer og levetid er baseret op udtræk fra DST og egne beregninger","do.","do.","do.","do.","do.","do.","do.","do.","Kilde: Bilpriser.dk",null,"Egne beregninger baseret på skats oplysninger ","Egne beregninger baseret på skats oplysninger ",null,null,null,"Kilde: CRM",null,null,null,"Egne beregninger baseret opslag på Bilpriser.dk ",null,null,null,null,"Kilde: Egne beregninger baseret bilernes årskørsel ","Kide: Opslag på internet",null,"Kilde: egne antagelser","Kilde: egne antagelser",null,"Kilde: Bilpriser.dk"]
[null,null,"Note: Afskrivningsomkostningerne er opgjort ud fra bilernes samlede kilometer i hele levetiden"]
[null,null,"Note: Afskrivningskomponenten er opdelt på en km-afhængig og en alder-afhængig del for at gøre det muligt at afspejle henholdsvis det marginale og det gennemsnitlige værditab pr. km for den danske bilpark. "]
[null,null,"Note:  Den gennemsnitlige afskrivningsomkostning beskriver de totale omkostninger per km fordelt på bilens levetid, mens den marginale afskrivningsomkostning beskriver omkostningen ved en ekstra kørt km."]

{"sheet":"Personbiler - Diesel","index":3,"n_rows":121,"n_cols":45,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
[null,null,"Personbiler - Diesel  "]
[]
[]
[]
[null,null,"Niveu I-A - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,"Gennemsnitlige og marginale kørselsomkostninger for sammenvægtet køretøjskategorier, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] - dog EKSKLUSIV brændstof",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.] - dog EKSKLUSIV brændstof"]
[null,null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,"Personbil","Diesel",{"$f":"SUMPRODUCT($G$21:$G$23,F21:F23)/SUM($G$21:$G$23)","v":5.9821348861418551E-2},{"$f":"SUM(G21:G23)","v":17291.699373980857},{"$f":"SUM(H11:M11)","v":3.0008157018081421},{"$f":"SUMPRODUCT($G$21:$G$23,I21:I23)/SUM($G$21:$G$23)","v":0.59563569680592643},0,0.81926442230115493,1.3040198319902454,0.18469091105926455,9.720483965155062E-2,{"$f":"SUM(O11:S11)","v":1.7160266071263983},{"$f":"SUMPRODUCT($G$21:$G$23,P21:P23)/SUM($G$21:$G$23)","v":0.29490782481984495},{"$f":"SUMPRODUCT($G$21:$G$23,Q21:Q23)/SUM($G$21:$G$23)","v":0},{"$f":"SUMPRODUCT($G$21:$G$23,R21:R23)/SUM($G$21:$G$23)","v":0.33052397311716109},{"$f":"SUMPRODUCT($G$21:$G$23,S21:S23)/SUM($G$21:$G$23)","v":1.0128309374681517},{"$f":"SUMPRODUCT($G$21:$G$23,T21:T23)/SUM($G$21:$G$23)","v":7.7763871721240482E-2},{"$f":"SUM(U11:Y11)","v":1.723958107881105},{"$f":"SUMPRODUCT($G$21:$G$23,V21:V23)/SUM($G$21:$G$23)","v":0.59563569680592643},{"$f":"SUMPRODUCT($G$21:$G$23,W21:W23)/SUM($G$21:$G$23)","v":0},{"$f":"SUMPRODUCT($G$21:$G$23,X21:X23)/SUM($G$21:$G$23)","v":0.3278486011447323},{"$f":"SUMPRODUCT($G$21:$G$23,Y21:Y23)/SUM($G$21:$G$23)","v":0.70326897027889557},{"$f":"SUMPRODUCT($G$21:$G$23,Z21:Z23)/SUM($G$21:$G$23)","v":9.720483965155062E-2},{"$f":"SUM(AA11:AE11)","v":1.0575693070959216},{"$f":"SUMPRODUCT($G$21:$G$23,AB21:AB23)/SUM($G$21:$G$23)","v":0.29490782481984495},{"$f":"SUMPRODUCT($G$21:$G$23,AC21:AC23)/SUM($G$21:$G$23)","v":0},{"$f":"SUMPRODUCT($G$21:$G$23,AD21:AD23)/SUM($G$21:$G$23)","v":0.13866928412462592},{"$f":"SUMPRODUCT($G$21:$G$23,AE21:AE23)/SUM($G$21:$G$23)","v":0.54622832643021024},{"$f":"SUMPRODUCT($G$21:$G$23,AF21:AF23)/SUM($G$21:$G$23)","v":7.7763871721240482E-2}]
[null,null,"Kilde: "]
[]
[]
[null,null,"Niveu II - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,"Gennemsnitlige og marginale kørselsomkostninger for sammenvægtede køretøjskategorier, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] - dog EKSKLUSIV brændstof",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.] - dog EKSKLUSIV brændstof"]
[null,null,"Køretøjskategori","Drivmiddel","Størrelse","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,{"$f":"B33","v":"Lille personbil, diesel"},"Personbil","Diesel","Lille",{"$f":"SUMPRODUCT($I$33:$I$44,G33:G44)/SUM($I$33:$I$44)","v":5.2676106859465374E-2},{"$f":"H33","v":1818.8757621423147},{"$f":"SUM(I21:N21)","v":2.0345523518783004},{"$f":"SUMPRODUCT($I$33:$I$44,K33:K44)/SUM($I$33:$I$44)","v":0.52449117600049189},0,0.5109161984398547,0.78777635237536425,0.13558058934303033,7.5788035719559346E-2,{"$f":"SUM(P21:T21)","v":1.1834388691366662},{"$f":"SUMPRODUCT($I$33:$I$44,R33:R44)/SUM($I$33:$I$44)","v":0.2596831463946076},{"$f":"SUMPRODUCT($I$33:$I$44,S33:S44)/SUM($I$33:$I$44)","v":0},{"$f":"SUMPRODUCT($I$33:$I$44,T33:T44)/SUM($I$33:$I$44)","v":0.25126016610787577},{"$f":"SUMPRODUCT($I$33:$I$44,U33:U44)/SUM($I$33:$I$44)","v":0.61186512805853543},{"$f":"SUMPRODUCT($I$33:$I$44,V33:V44)/SUM($I$33:$I$44)","v":6.0630428575647467E-2},{"$f":"SUM(V21:Z21)","v":1.1991725546481773},{"$f":"SUMPRODUCT($I$33:$I$44,X33:X44)/SUM($I$33:$I$44)","v":0.52449117600049189},{"$f":"SUMPRODUCT($I$33:$I$44,Y33:Y44)/SUM($I$33:$I$44)","v":0},{"$f":"SUMPRODUCT($I$33:$I$44,Z33:Z44)/SUM($I$33:$I$44)","v":0.13303577801582656},{"$f":"SUMPRODUCT($I$33:$I$44,AA33:AA44)/SUM($I$33:$I$44)","v":0.46585756491229952},{"$f":"SUMPRODUCT($I$33:$I$44,AB33:AB44)/SUM($I$33:$I$44)","v":7.5788035719559346E-2},{"$f":"SUM(AB21:AF21)","v":0.74765728852947},{"$f":"SUMPRODUCT($I$33:$I$44,AD33:AD44)/SUM($I$33:$I$44)","v":0.2596831463946076},{"$f":"SUMPRODUCT($I$33:$I$44,AE33:AE44)/SUM($I$33:$I$44)","v":0},{"$f":"SUMPRODUCT($I$33:$I$44,AF33:AF44)/SUM($I$33:$I$44)","v":6.551259518072973E-2},{"$f":"SUMPRODUCT($I$33:$I$44,AG33:AG44)/SUM($I$33:$I$44)","v":0.36183111837848519},{"$f":"SUMPRODUCT($I$33:$I$44,AH33:AH44)/SUM($I$33:$I$44)","v":6.0630428575647467E-2}]
[null,{"$f":"B47","v":"Mellem personbil, diesel "},"Personbil","Diesel","Mellem",{"$f":"SUMPRODUCT($I$45:$I$56,G45:G56)/SUM($I$45:$I$56)","v":5.8968697617822634E-2},{"$f":"H45","v":12994.922853317372},{"$f":"SUM(I22:N22)","v":2.9150325156701187},{"$f":"SUMPRODUCT($I$45:$I$56,K45:K56)/SUM($I$45:$I$56)","v":0.58714592639322272},0,0.77511837589840682,1.2671020520096248,0.19024282300165202,9.5423338367212437E-2,{"$f":"SUM(P22:T22)","v":1.6677676091896421},{"$f":"SUMPRODUCT($I$45:$I$56,R45:R56)/SUM($I$45:$I$56)","v":0.29070441703374961},{"$f":"SUMPRODUCT($I$45:$I$56,S45:S56)/SUM($I$45:$I$56)","v":0},{"$f":"SUMPRODUCT($I$45:$I$56,T45:T56)/SUM($I$45:$I$56)","v":0.31656758786241396},{"$f":"SUMPRODUCT($I$45:$I$56,U45:U56)/SUM($I$45:$I$56)","v":0.98415693359970857},{"$f":"SUMPRODUCT($I$45:$I$56,V45:V56)/SUM($I$45:$I$56)","v":7.6338670693769942E-2},{"$f":"SUM(V22:Z22)","v":1.7012531951080476},{"$f":"SUMPRODUCT($I$45:$I$56,X45:X56)/SUM($I$45:$I$56)","v":0.58714592639322272},{"$f":"SUMPRODUCT($I$45:$I$56,Y45:Y56)/SUM($I$45:$I$56)","v":0},{"$f":"SUMPRODUCT($I$45:$I$56,Z45:Z56)/SUM($I$45:$I$56)","v":0.32087837888099241},{"$f":"SUMPRODUCT($I$45:$I$56,AA45:AA56)/SUM($I$45:$I$56)","v":0.69780555146661993},{"$f":"SUMPRODUCT($I$45:$I$56,AB45:AB56)/SUM($I$45:$I$56)","v":9.5423338367212437E-2},{"$f":"SUM(AB22:AF22)","v":1.0476604893267865},{"$f":"SUMPRODUCT($I$45:$I$56,AD45:AD56)/SUM($I$45:$I$56)","v":0.29070441703374961},{"$f":"SUMPRODUCT($I$45:$I$56,AE45:AE56)/SUM($I$45:$I$56)","v":0},{"$f":"SUMPRODUCT($I$45:$I$56,AF45:AF56)/SUM($I$45:$I$56)","v":0.13863250725626117},{"$f":"SUMPRODUCT($I$45:$I$56,AG45:AG56)/SUM($I$45:$I$56)","v":0.54198489434300579},{"$f":"SUMPRODUCT($I$45:$I$56,AH45:AH56)/SUM($I$45:$I$56)","v":7.6338670693769942E-2}]
[null,{"$f":"B57","v":"Stor personbil, diesel"},"Personbil","Diesel","Stor",{"$f":"SUMPRODUCT($I$57:$I$68,G57:G68)/SUM($I$57:$I$68)","v":6.9537817344069622E-2},{"$f":"H57","v":2477.9007585211689},{"$f":"SUM(I23:N23)","v":4.1599657860606669},{"$f":"SUMPRODUCT($I$57:$I$68,K57:K68)/SUM($I$57:$I$68)","v":0.69238168440583658},0,1.2771203610679387,1.8765715979641724,0.19162375790628111,0.12226838471643793,{"$f":"SUM(P23:T23)","v":2.3600527560843099},{"$f":"SUMPRODUCT($I$57:$I$68,R57:R68)/SUM($I$57:$I$68)","v":0.34280815872550974},{"$f":"SUMPRODUCT($I$57:$I$68,S57:S68)/SUM($I$57:$I$68)","v":0},{"$f":"SUMPRODUCT($I$57:$I$68,T57:T68)/SUM($I$57:$I$68)","v":0.46189855136105007},{"$f":"SUMPRODUCT($I$57:$I$68,U57:U68)/SUM($I$57:$I$68)","v":1.4575313382245996},{"$f":"SUMPRODUCT($I$57:$I$68,V57:V68)/SUM($I$57:$I$68)","v":9.781470777315035E-2},{"$f":"SUM(V23:Z23)","v":2.2282431599268349},{"$f":"SUMPRODUCT($I$57:$I$68,X57:X68)/SUM($I$57:$I$68)","v":0.69238168440583658},{"$f":"SUMPRODUCT($I$57:$I$68,Y57:Y68)/SUM($I$57:$I$68)","v":0},{"$f":"SUMPRODUCT($I$57:$I$68,Z57:Z68)/SUM($I$57:$I$68)","v":0.50740293607983677},{"$f":"SUMPRODUCT($I$57:$I$68,AA57:AA68)/SUM($I$57:$I$68)","v":0.90619015472472364},{"$f":"SUMPRODUCT($I$57:$I$68,AB57:AB68)/SUM($I$57:$I$68)","v":0.12226838471643793},{"$f":"SUM(AB23:AF23)","v":1.3370218957693567},{"$f":"SUMPRODUCT($I$57:$I$68,AD57:AD68)/SUM($I$57:$I$68)","v":0.34280815872550974},{"$f":"SUMPRODUCT($I$57:$I$68,AE57:AE68)/SUM($I$57:$I$68)","v":0},{"$f":"SUMPRODUCT($I$57:$I$68,AF57:AF68)/SUM($I$57:$I$68)","v":0.19256201589227048},{"$f":"SUMPRODUCT($I$57:$I$68,AG57:AG68)/SUM($I$57:$I$68)","v":0.70383701337842608},{"$f":"SUMPRODUCT($I$57:$I$68,AH57:AH68)/SUM($I$57:$I$68)","v":9.781470777315035E-2}]
[null,null,"Kilde: "]
[]
[]
[null,null,"Niveu III - Omkostninger"]
[]
[]
[null,null,"Gennemsnitlige og marginale kørselsomkostninger for konkrete køretøjer, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] - dog EKSKLUSIV brændstof",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.] - dog EKSKLUSIV brændstof"]
[null,"Kategori","Mærke","Model","Variant","Årgang","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,{"$f":"B82","v":"Lille personbil, diesel"},{"$f":"C82","v":"Peugeot"},{"$f":"D82","v":"206"},{"$f":"E82","v":"1,4 hdi-5 dørs"},{"$f":"F82","v":2007},{"$f":"P82","v":6.1468002357251847E-2},{"$f":"G82","v":1818.8757621423147},{"$f":"H82","v":2.5731154229477075E-2},{"$f":"SUM(K33:P33)","v":2.1326287082769757},{"$f":"$P82*R82","v":0.61203127499091015},{"$f":"(1+Moms)*U82/T82","v":0},{"$f":"(L82/J82)*(SUM(L82:N82)/L82)","v":0.45088204437761831},{"$f":"Z82*(1+AA82)*(1+Moms)","v":0.78777635237536425},{"$f":"O82/I82","v":0.20615100081352342},{"$f":"(1+Moms)*(AC82*(1-AD82)*AE82*(J82-AF82)/AF82)/J82","v":7.5788035719559346E-2},{"$f":"SUM(R33:V33)","v":1.1694687654501235},{"$f":"$P82*Q82","v":0.30302551206580042},{"$f":"U82/T82","v":0},{"$f":"L82/J82","v":0.19394769675014037},{"$f":"Z82","v":0.61186512805853532},{"$f":"(AC82*(1-AD82)*AE82*(J82-AF82)/AF82)/J82","v":6.0630428575647474E-2},{"$f":"SUM(X33:AB33)","v":1.1283358675035817},{"$f":"$P82*R82","v":0.61203127499091015},{"$f":"L33","v":0},{"$f":"IF(L82=0,0,W82*SUM(L82:N82)/L82)","v":4.6495220302459402E-2},{"$f":"N33*AB82","v":0.39402133649065291},{"$f":"P33","v":7.5788035719559346E-2},{"$f":"SUM(AD33:AH33)","v":0.68969193014875108},{"$f":"$P82*Q82","v":0.30302551206580042},{"$f":"S33","v":0},{"$f":"W82","v":0.02},{"$f":"U33*AB82","v":0.30603598950730321},{"$f":"V33","v":6.0630428575647474E-2}]
[null,{"$f":"B83","v":"Lille personbil, diesel"},"Toyota","Yaris","1,4 d - 4d 5 dørs",2007,{"$f":"P83","v":6.4513714185764334E-2},null,{"$f":"H83","v":2.2423118164345977E-2},2.3247235236956052,{"$f":"$P83*R83","v":0.6423571489769464},0,{"$f":"(L83/J83)*(SUM(L83:N83)/L83)","v":0.61604983892748466},0.78777635237536425,{"$f":"O83/I83","v":0.20275214769625019},7.5788035719559346E-2,{"$f":"SUM(R34:V34)","v":1.2320055706742477},{"$f":"P83*Q83","v":0.31804028969068243},{"$f":"U83/T83","v":0},{"$f":"L83/J83","v":0.2414697243493826},{"$f":"Z83","v":0.61186512805853532},{"$f":"(AC83*(1-AD83)*AE83*(J83-AF83)/AF83)/J83","v":6.0630428575647474E-2},{"$f":"SUM(X34:AB34)","v":1.1631915381401015},{"$f":"$P83*R83","v":0.6423571489769464},0,{"$f":"W83*SUM(L83:N83)/L83","v":5.1025016952942891E-2},0.39402133649065291,{"$f":"P34","v":7.5788035719559346E-2},{"$f":"SUM(AD34:AH34)","v":0.7047067077736332},{"$f":"$P83*Q83","v":0.31804028969068243},{"$f":"S34","v":0},{"$f":"W83","v":0.02},0.30603598950730321,{"$f":"V34","v":6.0630428575647474E-2}]
[null,"Lille personbil, diesel","Fiat","Punto","1,3 jtd",2007,6.4513714185764334E-2,null,2.0412092598221507E-2,2.201777602379976,{"$f":"$P84*R84","v":0.6423571489769464},0,0.47406314704576336,0.78777635237536425,0.22179291826234249,7.5788035719559346E-2,1.1914379444223273,0.31804028969068243,0,0.20090209809746223,0.61186512805853532,6.0630428575647474E-2,1.1593599702885,{"$f":"$P84*R84","v":0.6423571489769464},0,4.7193449101341337E-2,0.39402133649065291,7.5788035719559346E-2,0.7047067077736332,0.31804028969068243,0,0.02,0.30603598950730321,6.0630428575647474E-2]
[null,"Lille personbil, diesel","Peugeot","206 +","1,4 hdi 68 hk 5-d",2011,5.7288178196958715E-2,null,0.15534750199646732,2.0252318749635925,0.57041314829152823,0,0.4320498211786622,0.78777635237536425,0.1592045173984786,7.5788035719559346E-2,1.1733407239969151,0.28241977724532596,0,0.2184253901174065,0.61186512805853532,6.0630428575647474E-2,1.1415437147675116,0.57041314829152823,0,6.7252684828346246E-2,0.42808984592807792,7.5788035719559346E-2,0.70954717353210195,0.28241977724532596,0,3.4000000000000002E-2,0.33249696771112847,6.0630428575647474E-2]
[null,"Lille personbil, diesel","Opel","Corsa","1,3 cdti ecoflex",2011,5.1518145860574384E-2,null,0.13527572435962826,2.0178285356475811,0.51296146429094269,0,0.5299473211204101,0.78777635237536425,0.11135536214130481,7.5788035719559346E-2,1.1841793905949738,0.25397461982493341,0,0.25770921413585784,0.61186512805853532,6.0630428575647474E-2,1.0867561666409828,0.51296146429094269,0,6.991682070240296E-2,0.42808984592807792,7.5788035719559346E-2,0.6811020161117094,0.25397461982493341,0,3.4000000000000002E-2,0.33249696771112847,6.0630428575647474E-2]
[null,"Lille personbil, diesel","Citroën","C3","Hdi 70",2011,5.7288178196958715E-2,null,0.12552550749673844,2.0506577966170085,0.57041314829152823,0,0.46472303544405197,0.78777635237536425,0.15195722478650475,7.5788035719559346E-2,1.1842176092563748,0.28241977724532596,0,0.22930227537686612,0.61186512805853532,6.0630428575647474E-2,1.1431982537298102,0.57041314829152823,0,6.8907223790644762E-2,0.42808984592807792,7.5788035719559346E-2,0.70954717353210195,0.28241977724532596,0,3.4000000000000002E-2,0.33249696771112847,6.0630428575647474E-2]
[null,"Lille personbil, diesel","Hyundai","I20","1.1 crdi 5 dørs hatchback",2015,4.8880698120271945E-2,null,0.17407836613454325,1.8230772089332961,0.48670063847400025,0,0.46544934138018573,0.69388054742808791,0.10125864593146273,7.5788035719559346E-2,1.0906320143146124,0.24097250618201874,0,0.25009273203998478,0.53893634751696151,6.0630428575647474E-2,1.154376168674325,0.48670063847400025,0,0.15633299039527732,0.43555450408548813,7.5788035719559346E-2,0.72389769521241432,0.24097250618201874,0,8.4000000000000005E-2,0.3382947604547481,6.0630428575647474E-2]
[null,"Lille personbil, diesel","Opel","Corsa","1,3cdti 5-dørs",2015,4.77401484974656E-2,null,0.14383828644666086,2.1113496557080307,0.47534429024294023,0,0.6032935615114331,0.86557744101726852,9.1346327216829323E-2,7.5788035719559346E-2,1.2652122834988102,0.23534981437110497,0,0.29693888248039296,0.6722931580716649,6.0630428575647474E-2,1.265125978436773,0.47534429024294023,0,0.1706636016935458,0.54333005078072782,7.5788035719559346E-2,0.80198416588324017,0.23534981437110497,0,8.4000000000000005E-2,0.4220039229364877,6.0630428575647474E-2]
[null,"Lille personbil, diesel","Kia","Rio","1.1 crdi 5-dørs man. 6",2015,5.1518145860574384E-2,null,9.7535401231302624E-2,1.9229459595124714,0.51296146429094269,0,0.49468729563070946,0.73029894723431643,0.10921021663694346,7.5788035719559346E-2,1.1354135519500745,0.25397461982493341,0,0.25358602026070443,0.56722248328878944,6.0630428575647474E-2,1.2110285784364059,0.51296146429094269,0,0.16386444643225764,0.45841463199364629,7.5788035719559346E-2,0.75465524800729644,0.25397461982493341,0,8.4000000000000005E-2,0.35605019960671558,6.0630428575647474E-2]
[null,"Lille personbil, diesel","PEUGEOT","208","Gnsn variant","2019",4.5764664306117905E-2,null,5.1004520100109613E-2,2.2382132903368852,0.45567457491157359,0,0.62595165774664119,0.89380005879932567,0.18699896315978531,7.5788035719559346E-2,1.2680411603239115,0.22561105459847011,0,0.28758603924740511,0.69421363790238888,6.0630428575647474E-2,1.48044565142601,0.45567457491157359,0,0.32908701152435638,0.61989602927052079,7.5788035719559346E-2,0.91890923800958679,0.22561105459847011,0,0.15119511074186084,0.4814726440936084,6.0630428575647474E-2]
[null,"Lille personbil, diesel","CITROEN","C3","Gnsn variant","2019",5.0193502787355126E-2,null,2.8834555363261963E-2,2.0215958270512497,0.49977211441914526,0,0.50380876574195232,0.74166052686076522,0.20056638430982746,7.5788035719559346E-2,1.1136074602671815,0.2474443824628382,0,0.22948563807470368,0.57604701115399237,6.0630428575647474E-2,1.4218707451297061,0.49977211441914526,0,0.33193110805600062,0.51437948693500091,7.5788035719559346E-2,0.85878796988520156,0.2474443824628382,0,0.15119511074186084,0.39951804810485508,6.0630428575647474E-2]
[null,"Lille personbil, diesel","PEUGEOT","2008","Gnsn variant","2019",5.4459950524280314E-2,null,1.9993771879242964E-2,2.8289704209683739,0.54225274414477265,0,0.80916589238661585,1.1220092279545582,0.2797545207628675,7.5788035719559346E-2,1.5462574648446727,0.26847715497217944,0,0.34568640327388817,0.87146347802295776,6.0630428575647474E-2,1.7501216829722328,0.54225274414477265,0,0.35391014963061546,0.77817075347728537,7.5788035719559346E-2,1.0847071630099092,0.26847715497217944,0,0.15119511074186084,0.60440446872022158,6.0630428575647474E-2]
[null,{"$f":"B94","v":"Mellem personbil, diesel "},"Volkswagen","Passat variant","2,0 tdi",2007,8.786530398306551E-2,{"$f":"G94","v":12994.922853317372},{"$f":"H94","v":5.8696256314854915E-2},3.7312063503082027,0.87486679185817207,0,{"$f":"(L94/J94)*(SUM(L94:N94)/L94)","v":1.1301844273679358},1.2671020520096246,0.36362974070525805,9.5423338367212437E-2,1.8709051519698698,0.43315916755418088,{"$f":"U94/T94","v":0},{"$f":"L94/J94","v":0.37725038012221074},{"$f":"Z94","v":0.98415693359970846},{"$f":"(AC94*(1-AD94)*AE94*(J94-AF94)/AF94)/J94","v":7.6338670693769942E-2},1.483263388737458,0.87486679185817207,0,{"$f":"W94*SUM(L94:N94)/L94","v":4.4937705311329748E-2},0.46803555320074375,9.5423338367212437E-2,0.8880205980155188,0.43315916755418088,0,{"$f":"W94","v":1.4999999999999999E-2},0.36352275976756798,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","Volkswagen","Touran","1,9 tdi",2007,8.5250265174045714E-2,null,{"$f":"H95","v":5.2944272018207991E-2},3.546392504258415,0.84882908971953608,0,0.94751850584328323,1.2671020520096246,0.38751951831875897,9.5423338367212437E-2,1.8058232467856186,0.42026752566268744,0,0.32506011682945285,0.98415693359970846,7.6338670693769942E-2,1.4560115168792369,0.84882908971953608,0,4.3723535591744626E-2,0.46803555320074375,9.5423338367212437E-2,0.87512895612402541,0.42026752566268744,0,1.4999999999999999E-2,0.36352275976756798,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","Peugeot","307","1,6 hdi stc",2007,7.1610222746198396E-2,null,4.1145003986947662E-2,2.9162213277504843,0.71301643536441028,0,0.62402464065708418,1.2671020520096246,0.21665486135215298,9.5423338367212437E-2,1.6461536240549604,0.35302472155665743,0,0.23263329820482456,0.98415693359970846,7.6338670693769942E-2,1.3167119125032543,0.71301643536441028,0,4.023658557088771E-2,0.46803555320074375,9.5423338367212437E-2,0.80788615201799541,0.35302472155665743,0,1.4999999999999999E-2,0.36352275976756798,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",2011,6.630576180203554E-2,null,8.3033537542996388E-2,3.3821790771983302,0.66020040311519457,0,1.1572413618272608,1.2671020520096246,0.20221192187903828,9.5423338367212437E-2,1.7882938278918628,0.32687474218209017,0,0.40092348141629425,0.98415693359970846,7.6338670693769942E-2,1.4811662068394018,0.66020040311519457,0,0.1731863682924053,0.55235609706458932,9.5423338367212437E-2,0.89222785719787134,0.32687474218209017,0,0.06,0.42901444432201119,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","Hyundai","I30","1,6 crdi 90 eco",2011,5.5945486520467491E-2,null,7.1981656408126607E-2,2.6218164240241073,0.55704409012844547,0,0.57037290541739527,1.2671020520096246,0.13187403810142986,9.5423338367212437E-2,1.5811317339950801,0.27580056371613859,0,0.24483556598546327,0.98415693359970846,7.6338670693769942E-2,1.3446004986780975,0.55704409012844547,0,0.13977697311785012,0.55235609706458932,9.5423338367212437E-2,0.84115367873191971,0.27580056371613859,0,0.06,0.42901444432201119,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","Peugeot","207","1,6 hdi 92 hk st.car",2011,6.0944870422296508E-2,null,6.3566671413795697E-2,2.5919185380364382,0.60682249818247691,0,0.44867797297639861,1.2671020520096246,0.17389267650072543,9.5423338367212437E-2,1.5649236482588011,0.30044657153758081,0,0.20398147242774206,0.98415693359970846,7.6338670693769942E-2,1.3865780295713281,0.60682249818247691,0,0.1319760959570494,0.55235609706458932,9.5423338367212437E-2,0.86579968655336204,0.30044657153758081,0,0.06,0.42901444432201119,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","Peugeot","308","1.6 blue e-hdi 120 hk sw",2015,4.5903988939870771E-2,null,0.14719551221109722,2.4245261384177721,0.45706181754128872,0,0.6740558760579306,1.1596154860085603,3.836962044278016E-2,9.5423338367212437E-2,1.5091448316715026,0.22629789843375478,0,0.30583604040140694,0.90067222214257114,7.6338670693769942E-2,1.4365037133268665,0.45706181754128872,0,0.28872110575226601,0.59529745166609938,9.5423338367212437E-2,0.89600352187789323,0.22629789843375478,0,0.13100000000000001,0.46236695275036843,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","Bmw","3-serie","320d touring steptronic",2015,6.692544181887701E-2,null,4.0169129379393445E-2,3.9045821231980264,0.66637050034057044,0,1.1022727679345525,1.8241802528553983,0.21633526370029313,9.5423338367212437E-2,2.2341731642711937,0.32992964631463312,0,0.4110658159187916,1.4168390313439987,7.6338670693769942E-2,2.0495271113599345,0.66637050034057044,0,0.35127643070167858,0.93645684195047296,9.5423338367212437E-2,1.2646134369699353,0.32992964631463312,0,0.13100000000000001,0.72734511996153239,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","Renault","Ny clio","Dci 75 sport tourer",2015,5.0968130068468606E-2,null,3.7107795143807028E-2,1.8776432348889212,0.50748500737680446,0,0.41466171608197605,0.75705261958263925,0.10302055348028875,9.5423338367212437E-2,1.1283746949498932,0.25126314701541452,0,0.21277084261341617,0.58800203462729261,7.6338670693769942E-2,1.2468484372389244,0.50748500737680446,0,0.25530135680025595,0.38863873469465138,9.5423338367212437E-2,0.76045714562736033,0.25126314701541452,0,0.13100000000000001,0.30185532791817582,7.6338670693769942E-2]
[null,{"$f":"B103","v":"Mellem personbil, diesel "},"PEUGEOT","308","Gnsn variant","2019",5.019350278735512E-2,null,0.21730930642096635,2.7672540504056435,0.49977211441914521,0,0.74723273931692058,1.2731812186847602,0.15164463961760538,9.5423338367212437E-2,1.6454381407330787,0.24744438246283817,0,0.33277647112228792,0.98887861645418262,7.6338670693769942E-2,2.0046606051714249,0.49977211441914521,0,0.52124853316373898,0.88821661922132844,9.5423338367212437E-2,1.2457955414838218,0.24744438246283817,0,0.23213550252424017,0.68987698580297352,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","VOLKSWAGEN","GOLF","Gnsn variant","2019",5.6106492826319014E-2,null,0.11656213471097655,2.9588509401059215,0.55864721518331817,0,0.75800849378408963,1.2899044888100692,0.25686740396123231,9.5423338367212437E-2,1.6790819470930292,0.27659429405396413,0,0.32428141822096956,1.0018675641243255,7.6338670693769942E-2,2.0965711453451918,0.55864721518331817,0,0.54261722298966297,0.89988336880499864,9.5423338367212437E-2,1.2840070061496429,0.27659429405396413,0,0.23213550252424017,0.69893853887766877,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","NISSAN","QASHQAI","Gnsn variant","2019",5.9195598395956874E-2,null,7.0288724448830081E-2,3.1914176428645691,0.58940515667910087,0,0.82024785588155524,1.3864959310106151,0.29984536092608549,9.5423338367212437E-2,1.7896700263895322,0.29182299453497773,0,0.34461831765739415,1.0768900435033903,7.6338670693769942E-2,2.2046178910834882,0.58940515667910087,0,0.55252039274590181,0.96726900329127341,9.5423338367212437E-2,1.3515740635132001,0.29182299453497773,0,0.23213550252424017,0.75127689576021239,7.6338670693769942E-2]
[null,"Stor personbil, diesel","Mercedes-benz","E","320 cdi aut.",2007,0.10850033749424,{"$f":"G106","v":2477.9007585211689},5.2462399960858601E-2,6.2109853478850541,1.0803279323703188,0,2.6467466004695743,1.8765715979641717,0.48507083236455123,0.12226838471643793,2.8988707430958738,0.53488594175251125,0,0.80863875534561291,1.4575313382245993,9.781470777315035E-2,1.7711514474963699,1.0803279323703188,0,0.14074282622225934,0.42781230418735383,0.12226838471643793,1.0079820508362276,0.53488594175251125,0,4.2999999999999997E-2,0.33228140131056605,9.781470777315035E-2]
[null,"Stor personbil, diesel","Toyota","Corolla verso","2,2 d-4d",2007,9.0075751882010557E-2,null,2.8288025781183439E-2,4.1268975161452612,0.89687601932630223,0,0.88597476921435048,1.8765715979641717,0.34520674492399833,0.12226838471643793,2.3049633888008283,0.44405625353038669,0,0.30556108927269171,1.4575313382245993,9.781470777315035E-2,1.5716352632349109,0.89687601932630223,0,0.12467855500481692,0.42781230418735383,0.12226838471643793,0.91715236261410316,0.44405625353038669,0,4.2999999999999997E-2,0.33228140131056605,9.781470777315035E-2]
[null,"Stor personbil, diesel","Toyota","Avensis","2,2 stw d-4d",2007,8.5760745803830404E-2,null,2.7965473547266372E-2,4.1925734183255816,0.85391189864001227,0,1.0256163177460371,1.8765715979641717,0.31420521925892203,0.12226838471643793,2.3235888182378526,0.42278409767264358,0,0.34545867456745927,1.4575313382245993,9.781470777315035E-2,1.5316533033104527,0.85391189864001227,0,0.12766071576664864,0.42781230418735383,0.12226838471643793,0.89588020675636004,0.42278409767264358,0,4.2999999999999997E-2,0.33228140131056605,9.781470777315035E-2]
[null,"Stor personbil, diesel","Mercedes-benz","E","200t cdi be aut.",2011,8.4247320877880463E-2,null,9.280070869186946E-2,4.839961912970395,0.83884286513460038,0,1.7036783408334961,1.8765715979641717,0.29860072432168844,0.12226838471643793,2.5144795169964538,0.41532320183136168,0,0.5438102691673421,1.4575313382245993,9.781470777315035E-2,1.9243341225285222,0.83884286513460038,0,0.33834826453672145,0.62487460814076257,0.12226838471643793,1.1064774110730655,0.41532320183136168,0,0.108,0.48533950146855342,9.781470777315035E-2]
[null,"Stor personbil, diesel","Mercedes-benz","C","200t cdi be aut.",2011,7.7837198637172186E-2,null,5.6748422773548822E-2,4.3005889422561667,0.7750178645265331,0,1.2297006456662092,1.8765715979641717,0.29703044938281459,0.12226838471643793,2.3492734496592145,0.38372252343114949,0,0.41020488023031532,1.4575313382245993,9.781470777315035E-2,1.8459202179680929,0.7750178645265331,0,0.32375936058435939,0.62487460814076257,0.12226838471643793,1.0748767326728532,0.38372252343114949,0,0.108,0.48533950146855342,9.781470777315035E-2]
[null,"Stor personbil, diesel","Mazda","Mazda6","2.2 de low stationsc",2011,7.4593982027290007E-2,null,1.5565374063737503E-2,3.9272010541777886,0.74272545350459418,0,0.93596898845627075,1.8765715979641717,0.24966662953631433,0.12226838471643793,2.2515977540065184,0.36773408495485155,0,0.3285176230539173,1.4575313382245993,9.781470777315035E-2,1.7975677710238598,0.74272545350459418,0,0.30769932466206512,0.62487460814076257,0.12226838471643793,1.0588882941965554,0.36773408495485155,0,0.108,0.48533950146855342,9.781470777315035E-2]
[null,"Stor personbil, diesel","Mercedes-benz","C-klasse","220 bluetec st.car 7g-tronic plus",2015,6.3653531329954133E-2,null,0.24489067580053681,4.3290951976223724,0.63379238699058693,0,1.340744839561733,2.1518263667303854,8.0463219623229332E-2,0.12226838471643793,2.5717003398171503,0.31379975249480663,0,0.48876442966151551,1.6713214498876778,9.781470777315035E-2,2.3243890587394538,0.63379238699058693,0,0.50199296583369202,1.066335321198737,0.12226838471643793,1.4228360689660051,0.31379975249480663,0,0.183,0.82822160869804806,9.781470777315035E-2]
[null,"Stor personbil, diesel","Mazda","Mazda6","2,2 skyactiv-d 150 hk stationcar",2015,6.0176657769914613E-2,null,9.4189546807778204E-2,2.7880409364975987,0.59917347509614305,0,0.72853015845689972,1.2215467984334554,0.11652211979466305,0.12226838471643793,1.6401737354242862,0.29665942987954402,0,0.29692538539609248,0.9487742123754993,9.781470777315035E-2,1.7757832294541951,0.59917347509614305,0,0.44900512234669698,0.60533624729491708,0.12226838471643793,1.047638213221562,0.29665942987954402,0,0.183,0.47016407556886763,9.781470777315035E-2]
[null,"Stor personbil, diesel","Mercedes-benz","Cla","200 cdi shooting brake stationscar 7g-dct",2015,5.8696903890326564E-2,null,5.0066227460719356E-2,3.9579018086690203,0.58443970111836918,0,1.1981251799432071,1.9351112838102185,0.11795725908078768,0.12226838471643793,2.3392523829997622,0.28936452586611272,0,0.44907409397392178,1.5029990553865775,9.781470777315035E-2,2.1538926378618077,0.58443970111836918,0,0.48824216509434054,0.95894238693266021,0.12226838471643793,1.3149888545578341,0.28936452586611272,0,0.183,0.74480962091857106,9.781470777315035E-2]
[null,"Stor personbil, diesel","VOLKSWAGEN","TIGUAN","Gnsn variant","2019",6.525513830476376E-2,null,0.15578722932241143,3.7383866537315829,0.64973944108761061,0,1.0730411578851651,1.7450421567010737,0.14829551334129562,0.12226838471643793,2.2037362104591622,0.32169536899539047,0,0.42885358479658353,1.3553725488940378,9.781470777315035E-2,2.5977660808363758,0.64973944108761061,0,0.73381236543488249,1.091945889597445,0.12226838471643793,1.5609001764327575,0.32169536899539047,0,0.29327678735552132,0.84811331230869513,9.781470777315035E-2]
[null,"Stor personbil, diesel","MERCEDES-BENZ","C-KLASSE","Gnsn variant","2019",6.1891441076950673E-2,null,9.4228920164107582E-2,4.8611752053488333,0.61624741557721996,0,1.5151108636446025,2.4167810543846131,0.19076748702595914,0.12226838471643793,2.8552581533709724,0.30511298408285847,0,0.57521896296380759,1.8771114985511559,9.781470777315035E-2,3.0232797825571827,0.61624741557721996,0,0.77248295898947328,1.5122810232740513,0.12226838471643793,1.8707916817544827,0.30511298408285847,0,0.29327678735552132,1.1745872025429527,9.781470777315035E-2]
[null,"Stor personbil, diesel","VOLKSWAGEN","TOURAN","Gnsn variant","2019",6.1029687872978175E-2,null,8.7006995625982533E-2,3.2690343047328985,0.60766701777789944,0,0.86420303422694311,1.4277060236143793,0.24718984439723884,0.12226838471643793,1.8656644780624703,0.30086470537045779,0,0.35808718249992677,1.1088978824189353,9.781470777315035E-2,2.3311012504285054,0.60766701777789944,0,0.70779045407754393,0.8933753938566239,0.12226838471643793,1.3858400015528178,0.30086470537045779,0,0.29327678735552132,0.69388380105368841,9.781470777315035E-2]
[null,null,"Kilde: "]
[null,null,"Note: De samlede kørselsomkostninger omfatter omkostninger til brændstof/el, motorolie/batteri, dæk, reparation og vedligehold samt afskrivninger. "]
[null,null,"Note: Her er alle omkostningerne samlet og opgjort som gennemsnitlige og marginale omkostninger henholdsvis uden og med afgifter."]
[null,null,"Note: "]
[]
[]
[]
[null,null,"Niveu III - Grundforudsætninger og grunddata"]
[]
[]
[null,null,"Forudsætninger og grunddata for konkrete køretøjer "]
[null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,"Grunddata"]
[null,"Kategori","Mærke","Model","Variant","Årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per bil]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstof-effektivitet [liter per km, realt forbrug]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstofpris inkl. moms og afgifter [kr per liter]","Brændstof-effektivitet [liter per km oplyst]","Batteri levetid km","Batteri pris","Afskrivninger ekskl. moms og afgifter, gennemsnitlige [kr. per km.]","Afskrivninger ekskl. moms og afgifter, marginale [kr. per km.]","Ansvarsforsikrings-præmie [kr per år]","Forsikringsafgift [kr per år]","Reparationsomk. ekskl. moms og afgifter, gennemsnitlige [kr per km.]","Andel af reparationsomk. der er afgifter - før/ud over moms [Pct.]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,"Bilens ny-pris inkl. moms og afgifter (før 2016) [kr.]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Levetid, alder [år]","Beregnet sammenvægtet bilpris til brug for beregning af reparations-omkostning [kr.]","Gennemsnitlig reparationsomkostning inkl. moms, 10  års brug [kr. per km.]","Gennemsnitlig reparationsomkostning inkl. moms, 15  års brug [kr. per km.]","Gennemsnitlig reparationsomkostning inkl. moms, levetids brug [kr. per km.]","Gennemsnitlig reparationsomkostning ekskl. moms, levetids brug [kr. per km.]","Gennemsnitlig reparationsomkostning ekskl. moms, levetids brug [kr. per km.] - 2015-niveau",null,"Realitetsfaktor","Sampling korrektion af brændstofforbrug"]
[null,"Lille personbil, diesel","Peugeot","206","1,4 hdi-5 dørs",2007,1818.8757621423147,2.5731154229477075E-2,18627.122763636362,327485.38030738995,16.600000000000001,63515.035229962057,15878.758807490514,68263.483739325209,{"$f":"VLOOKUP(1/(S82*AS82),PB_D_2015!$G$5:$J$36,4)","v":3840},{"$f":"S82*AR82*AS82","v":6.1468002357251847E-2},{"$f":"'Ark til TE inkl. brændstofpris'!C59","v":4.9298090135517505},{"$f":"'Ark til TE inkl. brændstofpris'!D59","v":9.9569084974290565},4.2918454935622317E-2,1,0,null,0.02,null,null,{"$f":"AP82","v":0.61186512805853532},0.03,0.50016903313049355,594,0,4,35000,null,{"$f":"SUM(L82:N82)","v":147657.2777767778},{"$f":"H82","v":2.5731154229477075E-2},{"$f":"K82","v":16.600000000000001},{"$f":"SUMPRODUCT(AH88:AH93,AI88:AI93)*SUM(AI82:AI93)/SUM(AI88:AI93)","v":177114.62220410298},{"$f":"0.0000022051*AK82+0.11253","v":0.5030854534222674},{"$f":"0.0000032208*AK82+0.10788","v":0.67833077519497487},{"$f":"AL82+(AJ82-10)*(AM82-AL82)/(15-10)","v":0.73440927816224133},{"$f":"AN82/(1+Moms)","v":0.58752742252979306},{"$f":"AO82*Opregn_rep","v":0.61186512805853532},null,{"$f":"' Fælles forudsætninger'!F54","v":1.2989999999999999},{"$f":"' Fælles forudsætninger'!K54","v":1.1025438452070577}]
[null,{"$f":"B82","v":"Lille personbil, diesel"},"Toyota","Yaris","1,4 d - 4d 5 dørs",2007,null,2.2423118164345977E-2,18939.380142857146,327485.38030738995,16.600000000000001,79077.804511278184,19769.451127819546,102900.06015037591,{"$f":"VLOOKUP(1/(S83*AS83),PB_D_2015!$G$5:$J$36,4)","v":3840},{"$f":"S83*AR83*AS83","v":6.4513714185764334E-2},{"$f":"$Q$82","v":4.9298090135517505},{"$f":"$R$82","v":9.9569084974290565},4.504504504504505E-2,1,0,null,0.02,null,null,{"$f":"AP83","v":0.61186512805853532},0.03,0.50016903313049355,594,0,4,35000,null,{"$f":"SUM(L83:N83)","v":201747.31578947365},{"$f":"H83","v":2.2423118164345977E-2},16.600000000000001,{"$f":"SUMPRODUCT(AH88:AH93,AI88:AI93)*SUM(AI82:AI93)/SUM(AI88:AI93)","v":177114.62220410298},{"$f":"0.0000022051*AK83+0.11253","v":0.5030854534222674},{"$f":"0.0000032208*AK83+0.10788","v":0.67833077519497487},{"$f":"AL83+(AJ83-10)*(AM83-AL83)/(15-10)","v":0.73440927816224133},0.58752742252979306,0.61186512805853532,null,{"$f":"AR82","v":1.2989999999999999},{"$f":"AS82","v":1.1025438452070577}]
[null,{"$f":"B83","v":"Lille personbil, diesel"},"Fiat","Punto","1,3 jtd",2007,null,2.0412092598221507E-2,17313.447291666667,327485.38030738995,16.600000000000001,65792.499999999985,16448.124999999996,73008.124999999971,{"$f":"VLOOKUP(1/(S84*AS84),PB_D_2015!$G$5:$J$36,4)","v":3840},6.4513714185764334E-2,{"$f":"$Q$82","v":4.9298090135517505},{"$f":"$R$82","v":9.9569084974290565},4.504504504504505E-2,1,0,null,0.02,null,null,0.61186512805853532,0.03,0.50016903313049355,594,0,4,35000,null,155248.74999999994,2.0412092598221507E-2,16.600000000000001,{"$f":"SUMPRODUCT(AH88:AH93,AI88:AI93)*SUM(AI82:AI93)/SUM(AI88:AI93)","v":177114.62220410298},0.5030854534222674,0.67833077519497487,0.73440927816224133,0.58752742252979306,0.61186512805853532,null,{"$f":"AR83","v":1.2989999999999999},{"$f":"AS83","v":1.1025438452070577}]
[null,"Lille personbil, diesel","Peugeot","206 +","1,4 hdi 68 hk 5-d",2011,null,0.15534750199646732,18843.686404269512,327485.38030738995,16.600000000000001,71531.121951388879,17882.78048784722,52076.097561197908,{"$f":"VLOOKUP(1/(S85*AS85),PB_D_2015!$G$5:$J$36,4)","v":3000},5.7288178196958715E-2,4.9298090135517505,9.9569084974290565,0.04,1,0,null,3.4000000000000002E-2,null,null,0.61186512805853532,0.03,0.54341545622341703,594,0,4,35000,null,141490.000000434,0.15534750199646732,16.600000000000001,{"$f":"SUMPRODUCT(AH88:AH93,AI88:AI93)*SUM(AI82:AI93)/SUM(AI88:AI93)","v":177114.62220410298},0.5030854534222674,0.67833077519497487,0.73440927816224133,0.58752742252979306,0.61186512805853532,null,1.2989999999999999,1.1025438452070577]
[null,"Lille personbil, diesel","Opel","Corsa","1,3 cdti ecoflex",2011,null,0.13527572435962826,19397.359574468086,327485.38030738995,16.600000000000001,84396,21099,68055,{"$f":"VLOOKUP(1/(S86*AS86),PB_D_2015!$G$5:$J$36,4)","v":2160},5.1518145860574384E-2,4.9298090135517505,9.9569084974290565,3.5971223021582732E-2,1,0,null,3.4000000000000002E-2,null,null,0.61186512805853532,0.03,0.54341545622341703,594,0,4,35000,null,173550,0.13527572435962826,16.600000000000001,{"$f":"SUMPRODUCT(AH88:AH93,AI88:AI93)*SUM(AI82:AI93)/SUM(AI88:AI93)","v":177114.62220410298},0.5030854534222674,0.67833077519497487,0.73440927816224133,0.58752742252979306,0.61186512805853532,null,1.2989999999999999,1.1025438452070577]
[null,"Lille personbil, diesel","Citroën","C3","Hdi 70",2011,null,0.12552550749673844,19742.397929515417,327485.38030738995,16.600000000000001,75093.142857142855,18773.285714285714,58323.57142857142,{"$f":"VLOOKUP(1/(S87*AS87),PB_D_2015!$G$5:$J$36,4)","v":3000},5.7288178196958715E-2,4.9298090135517505,9.9569084974290565,0.04,1,0,null,3.4000000000000002E-2,null,null,0.61186512805853532,0.03,0.54341545622341703,594,0,4,35000,null,152190,0.12552550749673844,16.600000000000001,{"$f":"SUMPRODUCT(AH88:AH93,AI88:AI93)*SUM(AI82:AI93)/SUM(AI88:AI93)","v":177114.62220410298},0.5030854534222674,0.67833077519497487,0.73440927816224133,0.58752742252979306,0.61186512805853532,null,1.2989999999999999,1.1025438452070577]
[null,"Lille personbil, diesel","Hyundai","I20","1.1 crdi 5 dørs hatchback",2015,null,0.17407836613454325,21331.511794676808,327485.38030738995,16.600000000000001,81901.713464228582,20475.428366057145,50050.71274542858,{"$f":"VLOOKUP(1/(S88*AS88),PB_D_2015!$G$5:$J$36,4)","v":2160},4.8880698120271945E-2,4.9298090135517505,9.9569084974290565,3.4129692832764506E-2,1,0,null,8.4000000000000005E-2,null,null,0.53893634751696151,0.03,0.62770819228165198,594,0,4,35000,null,152427.8545757143,0.17407836613454325,16.600000000000001,{"$f":"AH88","v":152427.8545757143},0.44864866212490762,0.59881963401746063,0.64687434502307761,0.51749947601846213,0.53893634751696151,null,1.2989999999999999,1.1025438452070577]
[null,"Lille personbil, diesel","Opel","Corsa","1,3cdti 5-dørs",2015,null,0.14383828644666086,23646.270909970961,327485.38030738995,16.600000000000001,97243.142857142855,24310.785714285714,76015.892857142841,{"$f":"VLOOKUP(1/(S89*AS89),PB_D_2015!$G$5:$J$36,4)","v":2160},4.77401484974656E-2,4.9298090135517505,9.9569084974290565,3.3333333333333333E-2,1,0,null,8.4000000000000005E-2,null,null,0.6722931580716649,0.03,0.62770819228165198,594,0,4,35000,null,197569.82142857142,0.14383828644666086,16.600000000000001,197569.82142857142,0.54819121323214282,0.74421288085714288,0.80693981449714292,0.64555185159771433,0.6722931580716649,null,1.2989999999999999,1.1025438452070577]
[null,"Lille personbil, diesel","Kia","Rio","1.1 crdi 5-dørs man. 6",2015,null,9.7535401231302624E-2,19778.369336823736,327485.38030738995,16.600000000000001,83045.71428571429,20761.428571428572,58195.714285714304,{"$f":"VLOOKUP(1/(S90*AS90),PB_D_2015!$G$5:$J$36,4)","v":2160},5.1518145860574384E-2,4.9298090135517505,9.9569084974290565,3.5971223021582732E-2,1,0,null,8.4000000000000005E-2,null,null,0.56722248328878944,0.03,0.62770819228165198,594,0,4,35000,null,162002.85714285716,9.7535401231302624E-2,16.600000000000001,162002.85714285716,0.46976250028571431,0.62965880228571436,0.68082561892571447,0.54466049514057158,0.56722248328878944,null,1.2989999999999999,1.1025438452070577]
[null,"Lille personbil, diesel","PEUGEOT","208","Gnsn variant","2019",null,5.1004520100109613E-2,23208.684832608367,327485.38030738995,16.600000000000001,94180.223434032436,23250.055858508109,87559.737398659461,{"$f":"VLOOKUP(1/(S91*AS91),PB_D_2019!$G$5:$J$36,4)","v":4340},4.5764664306117905E-2,4.9298090135517505,9.9569084974290565,4.2016806722689072E-2,1,0,null,0.15119511074186084,null,null,0.69421363790238888,0.03,0.69355111712931616,594,0,4,35000,null,204990.0166912,5.1004520100109613E-2,16.600000000000001,204990.0166912,0.56455348580576503,0.76811184575901692,0.8332505209440576,0.66660041675524606,0.69421363790238888,null,1,{"$f":"' Fælles forudsætninger'!$Q$54","v":1.0891990104856062}]
[null,"Lille personbil, diesel","CITROEN","C3","Gnsn variant","2019",null,2.8834555363261963E-2,25727.142750048406,327485.38030738995,16.600000000000001,75153.191459978378,18493.297864994594,71343.515926227017,{"$f":"VLOOKUP(1/(S92*AS92),PB_D_2019!$G$5:$J$36,4)","v":5160},5.0193502787355126E-2,4.9298090135517505,9.9569084974290565,4.6082949308755762E-2,1,0,null,0.15119511074186084,null,null,0.57604701115399237,0.03,0.69355111712931616,594,0,4,35000,null,164990.0052512,2.8834555363261963E-2,16.600000000000001,164990.0052512,0.47634946057942112,0.63927980891306491,0.69141752037983095,0.55313401630386472,0.57604701115399237,null,1,1.0891990104856062]
[null,"Lille personbil, diesel","PEUGEOT","2008","Gnsn variant","2019",null,1.9993771879242964E-2,21518.865838464226,327485.38030738995,16.600000000000001,113207.24324324304,28006.810810810759,123775.9459459457,{"$f":"VLOOKUP(1/(S93*AS93),PB_D_2019!$G$5:$J$36,4)","v":6020},5.4459950524280314E-2,4.9298090135517505,9.9569084974290565,0.05,1,0,null,0.15119511074186084,null,null,0.87146347802295776,0.03,0.69355111712931616,594,0,4,35000,null,264989.99999999948,1.9993771879242964E-2,16.600000000000001,264989.99999999948,0.69685944899999885,0.96135979199999833,1.0459999017599984,0.83679992140799864,0.87146347802295776,null,1,1.0891990104856062]
[null,"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",2007,12994.922853317372,5.8696256314854915E-2,22165.403699839488,394470,17.2,148813.95744680846,37203.489361702115,259806.40425531904,{"$f":"VLOOKUP(1/(S94*AS94),PB_D_2015!$G$5:$J$36,4)","v":8060},8.786530398306551E-2,4.9298090135517505,9.9569084974290565,6.1349693251533742E-2,1,0,null,1.4999999999999999E-2,null,null,0.98415693359970846,0.03,0.36937478907751675,733,0,4,35000,null,445823.85106382961,5.8696256314854915E-2,17.2,{"$f":"SUMPRODUCT(AH100:AH105,AI100:AI105)*SUM(AI94:AI105)/SUM(AI100:AI105)","v":293215.69934115611},0.75909993861718328,1.0522691244379956,1.1812635661991528,0.9450108529593223,0.98415693359970846,null,{"$f":"' Fælles forudsætninger'!F55","v":1.2989999999999999},{"$f":"' Fælles forudsætninger'!K55","v":1.1025438452070577}]
[null,{"$f":"B94","v":"Mellem personbil, diesel "},"Volkswagen","Touran","1,9 tdi",2007,null,5.2944272018207991E-2,18579.709304029304,394470,17.2,128226.46428571428,32056.616071428569,213484.54464285713,{"$f":"VLOOKUP(1/(S95*AS95),PB_D_2015!$G$5:$J$36,4)","v":7200},8.5250265174045714E-2,4.9298090135517505,9.9569084974290565,5.9523809523809521E-2,1,0,null,1.4999999999999999E-2,null,null,0.98415693359970846,0.03,0.36937478907751675,733,0,4,35000,null,373767.625,5.2944272018207991E-2,17.2,{"$f":"SUMPRODUCT(AH100:AH105,AI100:AI105)*SUM(AI94:AI105)/SUM(AI100:AI105)","v":293215.69934115611},0.75909993861718328,1.0522691244379956,1.1812635661991528,0.9450108529593223,0.98415693359970846,null,{"$f":"AR94","v":1.2989999999999999},{"$f":"AS94","v":1.1025438452070577}]
[null,{"$f":"B95","v":"Mellem personbil, diesel "},"Peugeot","307","1,6 hdi stc",2007,null,4.1145003986947662E-2,21508.864241110146,394470,17.2,91766.857142857145,22941.714285714286,131450.42857142858,{"$f":"VLOOKUP(1/(S96*AS96),PB_D_2015!$G$5:$J$36,4)","v":4660},7.1610222746198396E-2,4.9298090135517505,9.9569084974290565,0.05,1,0,null,1.4999999999999999E-2,null,null,0.98415693359970846,0.03,0.36937478907751675,733,0,4,35000,null,246159,4.1145003986947662E-2,17.2,{"$f":"SUMPRODUCT(AH100:AH105,AI100:AI105)*SUM(AI94:AI105)/SUM(AI100:AI105)","v":293215.69934115611},0.75909993861718328,1.0522691244379956,1.1812635661991528,0.9450108529593223,0.98415693359970846,null,1.2989999999999999,1.1025438452070577]
[null,"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",2011,null,8.3033537542996388E-2,23045.129865229108,394470,17.2,158152.28571428559,39538.071428571398,258806.64285714261,{"$f":"VLOOKUP(1/(S97*AS97),PB_D_2015!$G$5:$J$36,4)","v":4660},6.630576180203554E-2,4.9298090135517505,9.9569084974290565,4.6296296296296294E-2,1,0,null,0.06,null,null,0.98415693359970846,0.03,0.43592076596241974,733,0,4,35000,null,456496.99999999959,8.3033537542996388E-2,17.2,{"$f":"SUMPRODUCT(AH100:AH105,AI100:AI105)*SUM(AI94:AI105)/SUM(AI100:AI105)","v":293215.69934115611},0.75909993861718328,1.0522691244379956,1.1812635661991528,0.9450108529593223,0.98415693359970846,null,1.2989999999999999,1.1025438452070577]
[null,"Mellem personbil, diesel ","Hyundai","I30","1,6 crdi 90 eco",2011,null,7.1981656408126607E-2,22748.981097345135,394470,17.2,96580.285714285696,24145.071428571424,104269.64285714281,{"$f":"VLOOKUP(1/(S98*AS98),PB_D_2015!$G$5:$J$36,4)","v":3000},5.5945486520467491E-2,4.9298090135517505,9.9569084974290565,3.90625E-2,1,0,null,0.06,null,null,0.98415693359970846,0.03,0.43592076596241974,733,0,4,35000,null,224994.99999999994,7.1981656408126607E-2,17.2,{"$f":"SUMPRODUCT(AH100:AH105,AI100:AI105)*SUM(AI94:AI105)/SUM(AI100:AI105)","v":293215.69934115611},0.75909993861718328,1.0522691244379956,1.1812635661991528,0.9450108529593223,0.98415693359970846,null,1.2989999999999999,1.1025438452070577]
[null,"Mellem personbil, diesel ","Peugeot","207","1,6 hdi 92 hk st.car",2011,null,6.3566671413795697E-2,22082.586094325718,394470,17.2,80464.571428571406,20116.142857142851,76409.285714285666,{"$f":"VLOOKUP(1/(S99*AS99),PB_D_2015!$G$5:$J$36,4)","v":3840},6.0944870422296508E-2,4.9298090135517505,9.9569084974290565,4.2553191489361701E-2,1,0,null,0.06,null,null,0.98415693359970846,0.03,0.43592076596241974,733,0,4,35000,null,176989.99999999994,6.3566671413795697E-2,17.2,{"$f":"SUMPRODUCT(AH100:AH105,AI100:AI105)*SUM(AI94:AI105)/SUM(AI100:AI105)","v":293215.69934115611},0.75909993861718328,1.0522691244379956,1.1812635661991528,0.9450108529593223,0.98415693359970846,null,1.2989999999999999,1.1025438452070577]
[null,"Mellem personbil, diesel ","Peugeot","308","1.6 blue e-hdi 120 hk sw",2015,null,0.14719551221109722,31274.742521613833,394470,17.2,120643.142857143,30160.78571428575,115090.89285714313,{"$f":"VLOOKUP(1/(S100*AS100),PB_D_2015!$G$5:$J$36,4)","v":1200},4.5903988939870771E-2,4.9298090135517505,9.9569084974290565,3.2051282051282055E-2,1,0,null,0.13100000000000001,null,null,0.90067222214257114,0.03,0.51335762487541048,733,0,4,35000,null,265894.82142857189,0.14719551221109722,17.2,{"$f":"AH100","v":265894.82142857189},0.6988546707321438,0.9642740408571443,1.0810585637121446,0.8648468509697157,0.90067222214257114,null,1.2989999999999999,1.1025438452070577]
[null,"Mellem personbil, diesel ","Bmw","3-serie","320d touring steptronic",2015,null,4.0169129379393445E-2,21540.639839725241,394470,17.2,162153.13240548573,40538.283101371431,232122.12326028573,{"$f":"VLOOKUP(1/(S101*AS101),PB_D_2015!$G$5:$J$36,4)","v":4660},6.692544181887701E-2,4.9298090135517505,9.9569084974290565,4.6728971962616828E-2,1,0,null,0.13100000000000001,null,null,1.4168390313439987,0.03,0.51335762487541048,733,0,4,35000,null,434813.53876714292,4.0169129379393445E-2,17.2,434813.53876714292,1.0713373343354267,1.5083274456612139,1.7006030946445603,1.3604824757156482,1.4168390313439987,null,1.2989999999999999,1.1025438452070577]
[null,"Mellem personbil, diesel ","Renault","Ny clio","Dci 75 sport tourer",2015,null,3.7107795143807028E-2,20966.689917981072,394470,17.2,83931.714285714275,20982.928571428569,58656.964285714253,{"$f":"VLOOKUP(1/(S102*AS102),PB_D_2015!$G$5:$J$36,4)","v":2160},5.0968130068468606E-2,4.9298090135517505,9.9569084974290565,3.5587188612099641E-2,1,0,null,0.13100000000000001,null,null,0.58800203462729261,0.03,0.51335762487541048,733,0,4,35000,null,163571.6071428571,3.7107795143807028E-2,17.2,163571.6071428571,0.47322175091071417,0.63471143228571414,0.70576689209071408,0.56461351367257129,0.58800203462729261,null,1.2989999999999999,1.1025438452070577]
[null,"Mellem personbil, diesel ","PEUGEOT","308","Gnsn variant","2019",null,0.21730930642096635,34026.919863515854,394470,17.2,131270.33456360892,32522.58364090223,130967.98047383448,{"$f":"VLOOKUP(1/(S103*AS103),PB_D_2019!$G$5:$J$36,4)","v":5160},5.019350278735512E-2,4.9298090135517505,9.9569084974290565,4.6082949308755755E-2,1,0,null,0.23213550252424017,null,null,0.98887861645418262,0.03,0.69763565954804663,733,0,4,35000,null,294760.89867834566,0.21730930642096635,17.2,294760.89867834566,0.76250725767562,1.0572459024632157,1.1869309061697577,0.94954472493580622,0.98887861645418262,null,1,{"$f":"' Fælles forudsætninger'!$Q$54","v":1.0891990104856062}]
[null,"Mellem personbil, diesel ","VOLKSWAGEN","GOLF","Gnsn variant","2019",null,0.11656213471097655,23436.216145621063,394470,17.2,127919.29104562587,31684.822761406467,139407.49673597747,{"$f":"VLOOKUP(1/(S104*AS104),PB_D_2019!$G$5:$J$36,4)","v":6020},5.6106492826319014E-2,4.9298090135517505,9.9569084974290565,5.1511700144957547E-2,1,0,null,0.23213550252424017,null,null,1.0018675641243255,0.03,0.69763565954804663,733,0,4,35000,null,299011.61054300983,0.11656213471097655,17.2,299011.61054300983,0.7718805024083909,1.0709365952369261,1.2025212760814816,0.96201702086518526,1.0018675641243255,null,1,1.0891990104856062]
[null,"Mellem personbil, diesel ","NISSAN","QASHQAI","Gnsn variant","2019",null,7.0288724448830081E-2,22811.758630763408,394470,17.2,135941.58776631227,33690.396941578067,153931.18700170674,{"$f":"VLOOKUP(1/(S105*AS105),PB_D_2019!$G$5:$J$36,4)","v":6840},5.9195598395956874E-2,4.9298090135517505,9.9569084974290565,5.4347826086956534E-2,1,0,null,0.23213550252424017,null,null,1.0768900435033903,0.03,0.69763565954804663,733,0,4,35000,null,323563.17170959711,7.0288724448830081E-2,17.2,323563.17170959711,0.82601914993683256,1.1500122634422705,1.292569233384663,1.0340553867077305,1.0768900435033903,null,1,1.0891990104856062]
[null,"Stor personbil, diesel","Mercedes-benz","E","320 cdi aut.",2007,2477.9007585211689,5.2462399960858601E-2,21852.478633540373,408880,16.2,330636.2142857142,82659.053571428551,668906.48214285693,{"$f":"VLOOKUP(1/(S106*AS106),PB_D_2015!$G$5:$J$36,4)","v":10600},0.10850033749424,4.9298090135517505,9.9569084974290565,7.575757575757576E-2,1,0,null,4.2999999999999997E-2,null,null,1.4575313382245993,0.03,0.22797547647607624,936,0,4,35000,null,1082201.7499999995,5.2462399960858601E-2,16.2,{"$f":"SUMPRODUCT(AH112:AH117,AI112:AI117)*SUM(AI106:AI117)/SUM(AI112:AI117)","v":474137.39421370358},1.1580503679806378,1.6349817192834966,1.7494452435961825,1.3995561948769459,1.4575313382245993,null,{"$f":"' Fælles forudsætninger'!F56","v":1.2989999999999999},{"$f":"' Fælles forudsætninger'!K56","v":1.1025438452070577}]
[null,{"$f":"B106","v":"Stor personbil, diesel"},"Toyota","Corolla verso","2,2 d-4d",2007,null,2.8288025781183439E-2,23348.327106918237,408880,16.2,124937.81818181819,31234.454545454548,206085.09090909094,{"$f":"VLOOKUP(1/(S107*AS107),PB_D_2015!$G$5:$J$36,4)","v":8060},9.0075751882010557E-2,4.9298090135517505,9.9569084974290565,6.2893081761006289E-2,1,0,null,4.2999999999999997E-2,null,null,1.4575313382245993,0.03,0.22797547647607624,936,0,4,35000,null,362257.36363636365,2.8288025781183439E-2,16.2,{"$f":"SUMPRODUCT(AH112:AH117,AI112:AI117)*SUM(AI106:AI117)/SUM(AI112:AI117)","v":474137.39421370358},1.1580503679806378,1.6349817192834966,1.7494452435961825,1.3995561948769459,1.4575313382245993,null,{"$f":"AR106","v":1.2989999999999999},{"$f":"AS106","v":1.1025438452070577}]
[null,{"$f":"B107","v":"Stor personbil, diesel"},"Toyota","Avensis","2,2 stw d-4d",2007,null,2.7965473547266372E-2,22914.959900990099,408880,16.2,141251.14285714275,35312.785714285688,242790.07142857119,{"$f":"VLOOKUP(1/(S108*AS108),PB_D_2015!$G$5:$J$36,4)","v":7200},8.5760745803830404E-2,4.9298090135517505,9.9569084974290565,5.9880239520958084E-2,1,0,null,4.2999999999999997E-2,null,null,1.4575313382245993,0.03,0.22797547647607624,936,0,4,35000,null,419353.99999999965,2.7965473547266372E-2,16.2,{"$f":"SUMPRODUCT(AH112:AH117,AI112:AI117)*SUM(AI106:AI117)/SUM(AI112:AI117)","v":474137.39421370358},1.1580503679806378,1.6349817192834966,1.7494452435961825,1.3995561948769459,1.4575313382245993,null,1.2989999999999999,1.1025438452070577]
[null,"Stor personbil, diesel","Mercedes-benz","E","200t cdi be aut.",2011,null,9.280070869186946E-2,24112.466626984125,408880,16.2,222353.14285714284,55588.28571428571,418658.57142857136,{"$f":"VLOOKUP(1/(S109*AS109),PB_D_2015!$G$5:$J$36,4)","v":7200},8.4247320877880463E-2,4.9298090135517505,9.9569084974290565,5.8823529411764705E-2,1,0,null,0.108,null,null,1.4575313382245993,0.03,0.33298735247760736,936,0,4,35000,null,696599.99999999988,9.280070869186946E-2,16.2,{"$f":"SUMPRODUCT(AH112:AH117,AI112:AI117)*SUM(AI106:AI117)/SUM(AI112:AI117)","v":474137.39421370358},1.1580503679806378,1.6349817192834966,1.7494452435961825,1.3995561948769459,1.4575313382245993,null,1.2989999999999999,1.1025438452070577]
[null,"Stor personbil, diesel","Mercedes-benz","C","200t cdi be aut.",2011,null,5.6748422773548822E-2,21344.613029315962,408880,16.2,167724.57142857133,41931.142857142833,293144.28571428551,{"$f":"VLOOKUP(1/(S110*AS110),PB_D_2015!$G$5:$J$36,4)","v":6340},7.7837198637172186E-2,4.9298090135517505,9.9569084974290565,5.4347826086956527E-2,1,0,null,0.108,null,null,1.4575313382245993,0.03,0.33298735247760736,936,0,4,35000,null,502799.99999999965,5.6748422773548822E-2,16.2,{"$f":"SUMPRODUCT(AH112:AH117,AI112:AI117)*SUM(AI106:AI117)/SUM(AI112:AI117)","v":474137.39421370358},1.1580503679806378,1.6349817192834966,1.7494452435961825,1.3995561948769459,1.4575313382245993,null,1.2989999999999999,1.1025438452070577]
[null,"Stor personbil, diesel","Mazda","Mazda6","2.2 de low stationsc",2011,null,1.5565374063737503E-2,22109.482593856657,408880,16.2,134324.28571428571,33581.071428571428,214793.64285714284,{"$f":"VLOOKUP(1/(S111*AS111),PB_D_2015!$G$5:$J$36,4)","v":5520},7.4593982027290007E-2,4.9298090135517505,9.9569084974290565,5.2083333333333336E-2,1,0,null,0.108,null,null,1.4575313382245993,0.03,0.33298735247760736,936,0,4,35000,null,382699,1.5565374063737503E-2,16.2,{"$f":"SUMPRODUCT(AH112:AH117,AI112:AI117)*SUM(AI106:AI117)/SUM(AI112:AI117)","v":474137.39421370358},1.1580503679806378,1.6349817192834966,1.7494452435961825,1.3995561948769459,1.4575313382245993,null,1.2989999999999999,1.1025438452070577]
[null,"Stor personbil, diesel","Mercedes-benz","C-klasse","220 bluetec st.car 7g-tronic plus",2015,null,0.24489067580053681,47723.668254649499,408880,16.2,199846.00000000047,49961.500000000116,298396.25000000087,{"$f":"VLOOKUP(1/(S112*AS112),PB_D_2015!$G$5:$J$36,4)","v":3840},6.3653531329954133E-2,4.9298090135517505,9.9569084974290565,4.4444444444444446E-2,1,0,null,0.183,null,null,1.6713214498876778,0.03,0.49554896142433236,936,0,4,35000,null,548203.7500000014,0.24489067580053681,16.2,{"$f":"AH112","v":548203.7500000014},1.321374089125003,1.8735346380000046,2.0060531697300048,1.6048425357840039,1.6713214498876778,null,1.2989999999999999,1.1025438452070577]
[null,"Stor personbil, diesel","Mazda","Mazda6","2,2 skyactiv-d 150 hk stationcar",2015,null,9.4189546807778204E-2,32955.116219709213,408880,16.2,121406.85158075429,30351.712895188572,146122.8467139143,{"$f":"VLOOKUP(1/(S113*AS113),PB_D_2015!$G$5:$J$36,4)","v":3840},6.0176657769914613E-2,4.9298090135517505,9.9569084974290565,4.2016806722689072E-2,1,0,null,0.183,null,null,0.9487742123754993,0.03,0.49554896142433236,936,0,4,35000,null,297881.41118985717,9.4189546807778204E-2,16.2,297881.41118985717,0.76938829981475398,1.0672964491602921,1.1387944050032213,0.91103552400257704,0.9487742123754993,null,1.2989999999999999,1.1025438452070577]
[null,"Stor personbil, diesel","Mercedes-benz","Cla","200 cdi shooting brake stationscar 7g-dct",2015,null,5.0066227460719356E-2,25432.94090909091,408880,16.2,183617.41554405715,45904.353886014287,260367.65414510714,{"$f":"VLOOKUP(1/(S114*AS114),PB_D_2015!$G$5:$J$36,4)","v":3000},5.8696903890326564E-2,4.9298090135517505,9.9569084974290565,4.0983606557377053E-2,1,0,null,0.183,null,null,1.5029990553865775,0.03,0.49554896142433236,936,0,4,35000,null,489889.4235751786,5.0066227460719356E-2,16.2,489889.4235751786,1.1927851679256263,1.6857158554509353,1.8040192204570094,1.4432153763656075,1.5029990553865775,null,1.2989999999999999,1.1025438452070577]
[null,"Stor personbil, diesel","VOLKSWAGEN","TIGUAN","Gnsn variant","2019",null,0.15578722932241143,51923.35106105866,408880,16.2,175349.65375162708,43542.413437906769,219853.00144655243,{"$f":"VLOOKUP(1/(S115*AS115),PB_D_2019!$G$5:$J$36,4)","v":7700},6.525513830476376E-2,4.9298090135517505,9.9569084974290565,5.9911125218219341E-2,1,0,null,0.29327678735552132,null,null,1.3553725488940378,0.03,0.62574183976261133,936,0,4,35000,null,438745.0686360863,0.15578722932241143,16.2,438745.0686360863,1.0800067508494338,1.5209901170631068,1.6268261249543883,1.3014608999635107,1.3553725488940378,null,1,{"$f":"' Fælles forudsætninger'!$Q$54","v":1.0891990104856062}]
[null,"Stor personbil, diesel","MERCEDES-BENZ","C-KLASSE","Gnsn variant","2019",null,9.4228920164107582E-2,35855.166447043623,408880,16.2,235195.52957664165,58503.882394160413,325799.11795620306,{"$f":"VLOOKUP(1/(S116*AS116),PB_D_2019!$G$5:$J$36,4)","v":6840},6.1891441076950673E-2,4.9298090135517505,9.9569084974290565,5.6822895064288684E-2,1,0,null,0.29327678735552132,null,null,1.8771114985511559,0.03,0.62574183976261133,936,0,4,35000,null,619498.52992700506,9.4228920164107582E-2,16.2,619498.52992700506,1.4785862083420387,2.1031608651888982,2.2530587828321442,1.8024470262657153,1.8771114985511559,null,1,1.0891990104856062]
[null,"Stor personbil, diesel","VOLKSWAGEN","TOURAN","Gnsn variant","2019",null,8.7006995625982533E-2,27671.039709090914,408880,16.2,146414.68718057006,36308.671795142516,170631.97765899994,{"$f":"VLOOKUP(1/(S117*AS117),PB_D_2019!$G$5:$J$36,4)","v":6840},6.1029687872978175E-2,4.9298090135517505,9.9569084974290565,5.6031714393285054E-2,1,0,null,0.29327678735552132,null,null,1.1088978824189353,0.03,0.62574183976261133,936,0,4,35000,null,353355.33663471253,8.7006995625982533E-2,16.2,353355.33663471253,0.89171385281320459,1.2459668682330822,1.3309875919338527,1.0647900735470821,1.1088978824189353,null,1,1.0891990104856062]
[null,null,"Kilde:  Antal, kilometer og levetid er baseret op udtræk fra DST og egne beregninger","do.","do.","do.","do.","do.","do.","do.","do.","Kilde: Bilpriser.dk",null,"Egne beregninger baseret på skats oplysninger ","Egne beregninger baseret på skats oplysninger ",null,null,null,"Kilde: CRM",null,null,null,"Egne beregninger baseret opslag på Bilpriser.dk ",null,null,null,null,"Kilde: Egne beregninger baseret bilernes årskørsel ","Kide: Opslag på internet",null,"Kilde: egne antagelser","Kilde: egne antagelser",null,"Kilde: Bilpriser.dk"]
[null,null,"Note: Afskrivningsomkostningerne er opgjort ud fra bilernes samlede kilometer i hele levetiden"]
[null,null,"Note: Afskrivningskomponenten er opdelt på en km-afhængig og en alder-afhængig del for at gøre det muligt at afspejle henholdsvis det marginale og det gennemsnitlige værditab pr. km for den danske bilpark. "]
[null,null,"Note:  Den gennemsnitlige afskrivningsomkostning beskriver de totale omkostninger per km fordelt på bilens levetid, mens den marginale afskrivningsomkostning beskriver omkostningen ved en ekstra kørt km."]

{"sheet":"Personbiler - Hybrid","index":4,"n_rows":157,"n_cols":35,"rows_kept":157,"cut":false,"hidden":false,"merged":[]}
[null,null,"Personbiler - Hybrid, plug-in  "]
[]
[]
[]
[null,null,"Niveu I-A - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,"Gennemsnitlige og marginale kørselsomkostninger for sammenvægtet køretøjskategorier, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] - dog EKSKLUSIV brændstof",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.] - dog EKSKLUSIV brændstof"]
[null,null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri,  ekskl.  afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,"Personbil","Hybrid",{"$f":"SUMPRODUCT($G$21:$G$21,F21:F21)/SUM($G$21:$G$21)","v":5.0199685507074474E-2},{"$f":"SUM(G21:G21)","v":39.848379999999999},{"$f":"SUM(H11:M11)","v":3.3633621045751019},{"$f":"SUMPRODUCT($G$21:$G$21,I21:I21)/SUM($G$21:$G$21)","v":0.55826244390658497},8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,0.10385838107582085,9.521459029930554E-2,{"$f":"SUM(O11:S11)","v":1.8380597976187558},{"$f":"SUMPRODUCT($G$21:$G$21,P21:P21)/SUM($G$21:$G$21)","v":0.22298479842498165},{"$f":"SUMPRODUCT($G$21:$G$21,Q21:Q21)/SUM($G$21:$G$21)","v":7.1772051962965627E-2},{"$f":"SUMPRODUCT($G$21:$G$21,R21:R21)/SUM($G$21:$G$21)","v":0.59244190719275402},{"$f":"SUMPRODUCT($G$21:$G$21,S21:S21)/SUM($G$21:$G$21)","v":0.87468936779861017},{"$f":"SUMPRODUCT($G$21:$G$21,T21:T21)/SUM($G$21:$G$21)","v":7.6171672239444432E-2},{"$f":"SUM(U11:Y11)","v":1.2656368480852069},{"$f":"SUMPRODUCT($G$21:$G$21,V21:V21)/SUM($G$21:$G$21)","v":0.55826244390658497},{"$f":"SUMPRODUCT($G$21:$G$21,W21:W21)/SUM($G$21:$G$21)","v":2.9487983411230705E-2},{"$f":"SUMPRODUCT($G$21:$G$21,X21:X21)/SUM($G$21:$G$21)","v":0.2125192486753508},{"$f":"SUMPRODUCT($G$21:$G$21,Y21:Y21)/SUM($G$21:$G$21)","v":0.37015258179273497},{"$f":"SUMPRODUCT($G$21:$G$21,Z21:Z21)/SUM($G$21:$G$21)","v":9.521459029930554E-2},{"$f":"SUM(AA11:AE11)","v":0.70151243383469108},{"$f":"SUMPRODUCT($G$21:$G$21,AB21:AB21)/SUM($G$21:$G$21)","v":0.22298479842498165},{"$f":"SUMPRODUCT($G$21:$G$21,AC21:AC21)/SUM($G$21:$G$21)","v":2.3590386728984565E-2},{"$f":"SUMPRODUCT($G$21:$G$21,AD21:AD21)/SUM($G$21:$G$21)","v":9.1268425534301825E-2},{"$f":"SUMPRODUCT($G$21:$G$21,AE21:AE21)/SUM($G$21:$G$21)","v":0.28749715090697858},{"$f":"SUMPRODUCT($G$21:$G$21,AF21:AF21)/SUM($G$21:$G$21)","v":7.6171672239444432E-2}]
[null,null,"Kilde: "]
[]
[]
[null,null,"Niveu II - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,"Gennemsnitlige og marginale kørselsomkostninger for sammenvægtede køretøjskategorier, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] - dog EKSKLUSIV brændstof",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.] - dog EKSKLUSIV brændstof"]
[null,null,"Køretøjskategori","Drivmiddel","Størrelse","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri,  ekskl.  afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,{"$f":"B31","v":"Mellem personbil, hybrid  "},"Personbil","Hybrid","Mellem ",{"$f":"SUMPRODUCT($I$31:$I$33,G31:G33)/SUM($I$31:$I$33)","v":5.0199685507074474E-2},{"$f":"H31","v":39.848379999999999},{"$f":"SUM(I21:N21)","v":3.3633621045751019},{"$f":"SUMPRODUCT($I$31:$I$33,K31:K33)/SUM($I$31:$I$33)","v":0.55826244390658497},8.9715064953707027E-2,1.3901490632989726,1.1261625610407109,0.10385838107582085,9.521459029930554E-2,{"$f":"SUM(P21:T21)","v":1.8380597976187563},{"$f":"SUMPRODUCT($I$31:$I$33,R31:R33)/SUM($I$31:$I$33)","v":0.22298479842498167},{"$f":"SUMPRODUCT($I$31:$I$33,S31:S33)/SUM($I$31:$I$33)","v":7.1772051962965627E-2},{"$f":"SUMPRODUCT($I$31:$I$33,T31:T33)/SUM($I$31:$I$33)","v":0.59244190719275402},{"$f":"SUMPRODUCT($I$31:$I$33,U31:U33)/SUM($I$31:$I$33)","v":0.87468936779861028},{"$f":"SUMPRODUCT($I$31:$I$33,V31:V33)/SUM($I$31:$I$33)","v":7.6171672239444432E-2},{"$f":"SUM(V21:Z21)","v":1.2656368480852069},{"$f":"SUMPRODUCT($I$31:$I$33,X31:X33)/SUM($I$31:$I$33)","v":0.55826244390658497},{"$f":"SUMPRODUCT($I$31:$I$33,Y31:Y33)/SUM($I$31:$I$33)","v":2.9487983411230705E-2},{"$f":"SUMPRODUCT($I$31:$I$33,Z31:Z33)/SUM($I$31:$I$33)","v":0.21251924867535077},{"$f":"SUMPRODUCT($I$31:$I$33,AA31:AA33)/SUM($I$31:$I$33)","v":0.37015258179273497},{"$f":"SUMPRODUCT($I$31:$I$33,AB31:AB33)/SUM($I$31:$I$33)","v":9.521459029930554E-2},{"$f":"SUM(AB21:AF21)","v":0.70151243383469108},{"$f":"SUMPRODUCT($I$31:$I$33,AD31:AD33)/SUM($I$31:$I$33)","v":0.22298479842498167},{"$f":"SUMPRODUCT($I$31:$I$33,AE31:AE33)/SUM($I$31:$I$33)","v":2.3590386728984565E-2},{"$f":"SUMPRODUCT($I$31:$I$33,AF31:AF33)/SUM($I$31:$I$33)","v":9.1268425534301825E-2},{"$f":"SUMPRODUCT($I$31:$I$33,AG31:AG33)/SUM($I$31:$I$33)","v":0.28749715090697858},{"$f":"SUMPRODUCT($I$31:$I$33,AH31:AH33)/SUM($I$31:$I$33)","v":7.6171672239444432E-2}]
[null,null,"Kilde: "]
[]
[]
[null,null,"Niveu III - Omkostninger"]
[]
[]
[null,null,"Gennemsnitlige og marginale kørselsomkostninger for konkrete køretøjer, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] - dog EKSKLUSIV brændstof",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.] - dog EKSKLUSIV brændstof"]
[null,"Kategori","Mærke","Model","Variant","Årgang","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri,  ekskl.  afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,{"$f":"B47","v":"Mellem personbil, hybrid  "},"TOYOTA","YARIS","Gnsn. variant","2019",{"$f":"P47","v":4.8076923076923087E-2},{"$f":"G47","v":39.848379999999999},{"$f":"H47","v":0.45701357466063347},{"$f":"SUM(K31:P31)","v":2.9093934910295878},{"$f":"$P47*R47","v":0.53465555214782301},{"$f":"(1+Moms)*T47/I47","v":8.9715064953707027E-2},{"$f":"(L47/J47)*(SUM(L47:N47)/L47)","v":0.98039014231100174},{"$f":"Y47*(1+Z47)*(1+Moms)","v":1.1261625610407109},{"$f":"O47/I47","v":8.3255580277040123E-2},{"$f":"(1+Moms)*(AB47*(1-AC47)*AD47*(J47-AE47)/AE47)/J47","v":9.5214590299305554E-2},{"$f":"SUM(R31:V31)","v":1.6658815609550524},{"$f":"$P47*Q47","v":0.21355558093467039},{"$f":"T47/I47","v":7.1772051962965627E-2},{"$f":"L47/J47","v":0.42969288801936179},{"$f":"Y47","v":0.87468936779861028},{"$f":"(AB47*(1-AC47)*AD47*(J47-AE47)/AE47)/J47","v":7.6171672239444432E-2},{"$f":"SUM(X31:AB31)","v":1.2377493524900178},{"$f":"$P47*R47","v":0.53465555214782301},{"$f":"L31*AA47","v":2.9487983411230705E-2},{"$f":"IF(L47=0,0,V47*SUM(L47:N47)/L47)","v":0.20823864483892357},{"$f":"N31*AA47","v":0.37015258179273497},{"$f":"P31","v":9.5214590299305554E-2},{"$f":"SUM(AD31:AH31)","v":0.69208321634437986},{"$f":"$P47*Q47","v":0.21355558093467039},{"$f":"S31*AA47","v":2.3590386728984565E-2},{"$f":"V47","v":9.1268425534301825E-2},{"$f":"U31*AA47","v":0.28749715090697858},{"$f":"V31","v":7.6171672239444432E-2}]
[null,"Mellem personbil, hybrid  ","TOYOTA","C-HR","Gnsn. variant","2019",{"$f":"P48","v":4.9019607843137261E-2},null,{"$f":"H48","v":0.30769230769230771},{"$f":"SUM(K32:P32)","v":3.4319060082008321},{"$f":"$P48*R48","v":0.54513899434679991},{"$f":"(1+Moms)*T48/I48","v":8.9715064953707027E-2},{"$f":"(L48/J48)*(SUM(L48:N48)/L48)","v":1.4924192172832689},{"$f":"Y48*(1+Z48)*(1+Moms)","v":1.1261625610407109},{"$f":"O48/I48","v":8.3255580277040123E-2},{"$f":"(1+Moms)*(AB48*(1-AC48)*AD48*(J48-AE48)/AE48)/J48","v":9.5214590299305554E-2},{"$f":"SUM(R32:V32)","v":1.8914869036534907},{"$f":"$P48*Q48","v":0.21774294526672272},{"$f":"T48/I48","v":7.1772051962965627E-2},{"$f":"L48/J48","v":0.65111086638574756},{"$f":"Y48","v":0.87468936779861028},{"$f":"(AB48*(1-AC48)*AD48*(J48-AE48)/AE48)/J48","v":7.6171672239444432E-2},{"$f":"SUM(X32:AB32)","v":1.2491916294662102},{"$f":"$P48*R48","v":0.54513899434679991},{"$f":"L32*AA48","v":2.9487983411230705E-2},{"$f":"V48*SUM(L48:N48)/L48","v":0.20919747961613899},{"$f":"N32*AA48","v":0.37015258179273497},{"$f":"P32","v":9.5214590299305554E-2},{"$f":"SUM(AD32:AH32)","v":0.6962705806764321},{"$f":"$P48*Q48","v":0.21774294526672272},{"$f":"S32*AA48","v":2.3590386728984565E-2},{"$f":"V48","v":9.1268425534301825E-2},{"$f":"U32*AA48","v":0.28749715090697858},{"$f":"V32","v":7.6171672239444432E-2}]
[null,"Mellem personbil, hybrid  ","TOYOTA","RAV4","Gnsn. variant","2019",{"$f":"P49","v":5.5865921787709501E-2},null,{"$f":"H49","v":0.23529411764705882},{"$f":"SUM(K33:P33)","v":4.155474499220241},{"$f":"$P49*R49","v":0.62127572540082221},{"$f":"(1+Moms)*T49/I49","v":8.9715064953707027E-2},{"$f":"(L49/J49)*(SUM(L49:N49)/L49)","v":2.0522890738538364},{"$f":"Y49*(1+Z49)*(1+Moms)","v":1.1261625610407109},0.17081748367185817,{"$f":"(1+Moms)*(AB49*(1-AC49)*AD49*(J49-AE49)/AE49)/J49","v":9.5214590299305554E-2},{"$f":"SUM(R33:V33)","v":2.1026166955547576},{"$f":"$P49*Q49","v":0.24815397114196333},{"$f":"T49/I49","v":7.1772051962965627E-2},{"$f":"L49/J49","v":0.8318296324117741},{"$f":"Y49","v":0.87468936779861028},{"$f":"(AB49*(1-AC49)*AD49*(J49-AE49)/AE49)/J49","v":7.6171672239444432E-2},{"$f":"SUM(X33:AB33)","v":1.3413082311853202},{"$f":"$P49*R49","v":0.62127572540082221},{"$f":"L33*AA49","v":2.9487983411230705E-2},{"$f":"V49*SUM(L49:N49)/L49","v":0.22517735028122673},{"$f":"N33*AA49","v":0.37015258179273497},{"$f":"P33","v":9.5214590299305554E-2},{"$f":"SUM(AD33:AH33)","v":0.72668160655167269},{"$f":"$P49*Q49","v":0.24815397114196333},{"$f":"S33*AA49","v":2.3590386728984565E-2},{"$f":"V49","v":9.1268425534301825E-2},{"$f":"U33*AA49","v":0.28749715090697858},{"$f":"V33","v":7.6171672239444432E-2}]
[null,null,"Kilde: "]
[null,null,"Note: De samlede kørselsomkostninger omfatter omkostninger til brændstof/el, Batteri/batteri, dæk, reparation og vedligehold samt afskrivninger. "]
[null,null,"Note: Her er alle omkostningerne samlet og opgjort som gennemsnitlige og marginale omkostninger henholdsvis uden og med afgifter."]
[null,null,"Note: "]
[]
[]
[]
[null,null,"Niveu III - Grundforudsætninger og grunddata"]
[]
[null,null,null,null,null,null,null,"Ny mellem benzinbiler plus et tillæg til batteri"]
[null,null,"Forudsætninger og grunddata for konkrete køretøjer ",null,null,null,null,"Km antages samme som benzinbiler mlm"]
[null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,"Grunddata"]
[null,"Kategori","Mærke","Model","Variant","Årgang","Trafikarbejde, i alt for kategori [km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per bil]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstof-effektivitet [liter per km, realt forbrug]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstofpris inkl. moms og afgifter [kr per liter]","Brændstof-effektivitet [liter per km oplyst]","Batteri omkostning ekskl. moms [kr per år]","Afskrivninger ekskl. moms og afgifter, gennemsnitlige [kr. per km.]","Afskrivninger ekskl. moms og afgifter, marginale [kr. per km.]","Ansvarsforsikrings-præmie [kr per år]","Forsikringsafgift [kr per år]","Reparationsomk. ekskl. moms og afgifter, gennemsnitlige [kr per km.]","Andel af reparationsomk. der er afgifter - før/ud over moms [Pct.]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,null,"Realitetsfaktor","Sampling korrektion af brændstofforbrug"]
[null,"Mellem personbil, hybrid  ","TOYOTA","YARIS","Gnsn. variant","2019",39.848379999999999,0.45701357466063347,13933,211060,16.600000000000001,90690.980945366493,22377.745236341623,93852.41725445191,{"$f":"VLOOKUP(1/(S47*AI47),PB_B_2019!$G$5:$I$36,2)","v":1160},{"$f":"S47*AH47*AI47","v":4.8076923076923087E-2},{"$f":"'Ark til TE inkl. brændstofpris'!C96","v":4.4419560834411431},{"$f":"'Ark til TE inkl. brændstofpris'!D96","v":11.120835484674716},4.8076923076923087E-2,1000,null,{"$f":"'Personbiler - Benzin'!W116","v":9.1268425534301825E-2},null,null,0.87468936779861028,0.03,{"$f":"'Personbiler - Benzin'!AB116","v":0.32868485829494193},799,0,4,35000,null,null,1,{"$f":"' Fælles forudsætninger'!L56","v":1}]
[null,{"$f":"B47","v":"Mellem personbil, hybrid  "},"TOYOTA","C-HR","Gnsn. variant","2019",null,0.30769230769230771,13933,211060,16.600000000000001,137423.45945937588,34060.86486484397,143505.67567558686,{"$f":"VLOOKUP(1/(S48*AI48),PB_B_2019!$G$5:$I$36,2)","v":1160},{"$f":"S48*AH48*AI48","v":4.9019607843137261E-2},{"$f":"Q47","v":4.4419560834411431},{"$f":"R47","v":11.120835484674716},4.9019607843137261E-2,{"$f":"T47","v":1000},null,{"$f":"'Personbiler - Benzin'!W117","v":9.1268425534301825E-2},null,null,0.87468936779861028,0.03,{"$f":"'Personbiler - Benzin'!AB117","v":0.32868485829494193},799,0,4,35000,null,null,{"$f":"AH47","v":1},{"$f":"AI47","v":1}]
[null,{"$f":"B48","v":"Mellem personbil, hybrid  "},"TOYOTA","RAV4","Gnsn. variant","2019",null,0.23529411764705882,13933,211060,16.600000000000001,175565.96221682904,43596.490554207259,213993.67915655446,{"$f":"VLOOKUP(1/(S49*AI49),PB_B_2019!$G$5:$I$36,2)","v":2380},5.5865921787709501E-2,{"$f":"Q48","v":4.4419560834411431},{"$f":"R48","v":11.120835484674716},5.5865921787709501E-2,{"$f":"T48","v":1000},null,{"$f":"'Personbiler - Benzin'!W118","v":9.1268425534301825E-2},null,null,0.87468936779861028,0.03,{"$f":"'Personbiler - Benzin'!AB118","v":0.32868485829494193},799,0,4,35000,null,null,{"$f":"AH48","v":1},{"$f":"AI48","v":1}]
[null,null,"Kilde:  Antal, kilometer og levetid er baseret op udtræk fra DST og egne beregninger","do.","do.","do.","do.","do.","do.","do.","do.","Kilde: Bilpriser.dk",null,"Egne beregninger baseret på skats oplysninger ","Egne beregninger baseret på skats oplysninger ",null,null,null,"Kilde: CRM",null,null,null,null,null,null,null,"Se personbiler","Se personbiler",null,null,"Kilde: egne antagelser"]
[null,null,"Note: Afskrivningsomkostningerne er opgjort ud fra bilernes samlede kilometer i hele levetiden",null,null,null,null,"Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstof-effektivitet [liter per km, realt forbrug]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstofpris inkl. moms og afgifter [kr per liter]","Brændstof-effektivitet [liter per km oplyst]"]
[null,null,"Note: Afskrivningskomponenten er opdelt på en km-afhængig og en alder-afhængig del for at gøre det muligt at afspejle henholdsvis det marginale og det gennemsnitlige værditab pr. km for den danske bilpark. "]
[null,null,"Note:  Den gennemsnitlige afskrivningsomkostning beskriver de totale omkostninger per km fordelt på bilens levetid, mens den marginale afskrivningsomkostning beskriver omkostningen ved en ekstra kørt km."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bemærk: ÅRLIG omkostning "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Km/år","Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstofforbrug oplyst korr sample","Brændstofforbrug realt",null,"Brændstofforbrug oplyst"]
[]
[null,null,null,null,null,null,{"$f":"SUMPRODUCT($H47:$H49,I47:I49)/SUM($H47:$H49)","v":13932.999999999998},{"$f":"SUMPRODUCT($H47:$H49,L47:L49)/SUM($H47:$H49)","v":125040.78893210265},{"$f":"SUMPRODUCT($H47:$H49,M47:M49)/SUM($H47:$H49)","v":30965.197233025665},{"$f":"SUMPRODUCT($H47:$H49,N47:N49)/SUM($H47:$H49)","v":137398.87513475286},{"$f":"SUMPRODUCT($H47:$H49,O47:O49)/SUM($H47:$H49)","v":1447.0588235294117},{"$f":"O151*' Fælles forudsætninger'!L54","v":5.0199685507074474E-2},{"$f":"SUMPRODUCT($H47:$H49,P47:P49)/SUM($H47:$H49)","v":5.0199685507074474E-2},null,{"$f":"SUMPRODUCT($H47:$H49,S47:S49)/SUM($H47:$H49)","v":5.0199685507074474E-2}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"G151","v":13932.999999999998},{"$f":"H151","v":125040.78893210265},30965.197233025665,137398.87513475286,1447.0588235294117,5.0199685507074474E-2,5.0199685507074474E-2,0,5.0199685507074474E-2]

{"sheet":"Personbiler - El","index":5,"n_rows":159,"n_cols":34,"rows_kept":159,"cut":false,"hidden":false,"merged":[]}
[null,null,"Personbiler - Elektricitet "]
[]
[]
[]
[null,null,"Niveu I-A - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,"Gennemsnitlige og marginale kørselsomkostninger for sammenvægtet køretøjskategorier, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] - dog EKSKLUSIV brændstof",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.] - dog EKSKLUSIV brændstof"]
[null,null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [kWh per km]","Trafikarbejde, i alt","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,"Personbil","Elektricitet",{"$f":"SUMPRODUCT($G$21:$G$21,F21:F21)/SUM($G$21:$G$21)","v":0.18445515394912987},{"$f":"SUM(G21:G21)","v":138.28501305431973},{"$f":"SUM(H11:M11)","v":2.7776557486093219},{"$f":"SUMPRODUCT($G$21:$G$21,I21:I21)/SUM($G$21:$G$21)","v":0.33572932402268202},0.34794098611265672,1.3677123102993285,0.59225000000000005,5.2036606736690492E-2,8.1986521437964144E-2,{"$f":"SUM(O11:S11)","v":1.9926655552003496},{"$f":"SUMPRODUCT($G$21:$G$21,P21:P21)/SUM($G$21:$G$21)","v":0.10294273097182702},{"$f":"SUMPRODUCT($G$21:$G$21,Q21:Q21)/SUM($G$21:$G$21)","v":0.27835278889012538},{"$f":"SUMPRODUCT($G$21:$G$21,R21:R21)/SUM($G$21:$G$21)","v":1.0857808181880257},{"$f":"SUMPRODUCT($G$21:$G$21,S21:S21)/SUM($G$21:$G$21)","v":0.46000000000000008},{"$f":"SUMPRODUCT($G$21:$G$21,T21:T21)/SUM($G$21:$G$21)","v":6.5589217150371304E-2},{"$f":"SUM(U11:Y11)","v":1.2135478028218976},{"$f":"SUMPRODUCT($G$21:$G$21,V21:V21)/SUM($G$21:$G$21)","v":0.33572932402268202},{"$f":"SUMPRODUCT($G$21:$G$21,W21:W21)/SUM($G$21:$G$21)","v":0.15100611134449216},{"$f":"SUMPRODUCT($G$21:$G$21,X21:X21)/SUM($G$21:$G$21)","v":0.3831244594753882},{"$f":"SUMPRODUCT($G$21:$G$21,Y21:Y21)/SUM($G$21:$G$21)","v":0.26170138654137109},{"$f":"SUMPRODUCT($G$21:$G$21,Z21:Z21)/SUM($G$21:$G$21)","v":8.1986521437964144E-2},{"$f":"SUM(AA11:AE11)","v":0.79552222825240948},{"$f":"SUMPRODUCT($G$21:$G$21,AB21:AB21)/SUM($G$21:$G$21)","v":0.10294273097182702},{"$f":"SUMPRODUCT($G$21:$G$21,AC21:AC21)/SUM($G$21:$G$21)","v":0.12080488907559372},{"$f":"SUMPRODUCT($G$21:$G$21,AD21:AD21)/SUM($G$21:$G$21)","v":0.30292217820695061},{"$f":"SUMPRODUCT($G$21:$G$21,AE21:AE21)/SUM($G$21:$G$21)","v":0.20326321284766688},{"$f":"SUMPRODUCT($G$21:$G$21,AF21:AF21)/SUM($G$21:$G$21)","v":6.5589217150371304E-2}]
[null,null,"Kilde: "]
[]
[]
[null,null,"Niveu II - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,"Gennemsnitlige og marginale kørselsomkostninger for sammenvægtede køretøjskategorier, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] - dog EKSKLUSIV brændstof",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.] - dog EKSKLUSIV brændstof"]
[null,null,"Køretøjskategori","Drivmiddel","Størrelse","Brændstof-effektivitet [kWh per km]","Trafikarbejde, i alt for kategori [km. per år]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,{"$f":"B31","v":"Lille personbil, elektricitet   "},"Personbil","Elektricitet","Lille",{"$f":"SUMPRODUCT($I$31:$I$34,G31:G34)/SUM($I$31:$I$34)","v":0.18445515394912987},{"$f":"H31","v":138.28501305431973},{"$f":"SUM(I21:N21)","v":2.7776557486093219},{"$f":"SUMPRODUCT($I$31:$I$34,K31:K34)/SUM($I$31:$I$34)","v":0.33572932402268202},0.34794098611265672,1.3677123102993285,0.59225000000000005,5.2036606736690492E-2,8.1986521437964144E-2,{"$f":"SUM(P21:T21)","v":1.9926655552003496},{"$f":"SUMPRODUCT($I$31:$I$34,R31:R34)/SUM($I$31:$I$34)","v":0.10294273097182702},{"$f":"SUMPRODUCT($I$31:$I$34,S31:S34)/SUM($I$31:$I$34)","v":0.27835278889012538},{"$f":"SUMPRODUCT($I$31:$I$34,T31:T34)/SUM($I$31:$I$34)","v":1.0857808181880257},{"$f":"SUMPRODUCT($I$31:$I$34,U31:U34)/SUM($I$31:$I$34)","v":0.46000000000000008},{"$f":"SUMPRODUCT($I$31:$I$34,V31:V34)/SUM($I$31:$I$34)","v":6.5589217150371304E-2},{"$f":"SUM(V21:Z21)","v":1.2135478028218976},{"$f":"SUMPRODUCT($I$31:$I$34,X31:X34)/SUM($I$31:$I$34)","v":0.33572932402268202},{"$f":"SUMPRODUCT($I$31:$I$34,Y31:Y34)/SUM($I$31:$I$34)","v":0.15100611134449216},{"$f":"SUMPRODUCT($I$31:$I$34,Z31:Z34)/SUM($I$31:$I$34)","v":0.3831244594753882},{"$f":"SUMPRODUCT($I$31:$I$34,AA31:AA34)/SUM($I$31:$I$34)","v":0.26170138654137109},{"$f":"SUMPRODUCT($I$31:$I$34,AB31:AB34)/SUM($I$31:$I$34)","v":8.1986521437964144E-2},{"$f":"SUM(AB21:AF21)","v":0.79552222825240948},{"$f":"SUMPRODUCT($I$31:$I$34,AD31:AD34)/SUM($I$31:$I$34)","v":0.10294273097182702},{"$f":"SUMPRODUCT($I$31:$I$34,AE31:AE34)/SUM($I$31:$I$34)","v":0.12080488907559372},{"$f":"SUMPRODUCT($I$31:$I$34,AF31:AF34)/SUM($I$31:$I$34)","v":0.30292217820695061},{"$f":"SUMPRODUCT($I$31:$I$34,AG31:AG34)/SUM($I$31:$I$34)","v":0.20326321284766688},{"$f":"SUMPRODUCT($I$31:$I$34,AH31:AH34)/SUM($I$31:$I$34)","v":6.5589217150371304E-2}]
[null,null,"Kilde: "]
[]
[]
[null,null,"Niveu III - Omkostninger"]
[]
[]
[null,null,"Gennemsnitlige og marginale kørselsomkostninger for konkrete køretøjer, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] - dog EKSKLUSIV brændstof",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.] - dog EKSKLUSIV brændstof"]
[null,"Kategori","Mærke","Model","Variant","Årgang","Brændstof-effektivitet [kWh per km]","Trafikarbejde, i alt for kategori [km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,{"$f":"B48","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",{"$f":"P48","v":0.17699999999999999},{"$f":"G48","v":138.28501305431973},{"$f":"H48","v":0.28112449799196787},{"$f":"SUM(K31:P31)","v":2.5525665842021801},{"$f":"$P48*R48","v":0.32216009734487033},{"$f":"(1+Moms)*T48/I48","v":0.30441176470588233},{"$f":"(L48/J48)*(SUM(L48:N48)/L48)","v":1.2126919733410604},{"$f":"Y48*(1+Z48)*(1+Moms)","v":0.59225000000000005},{"$f":"O48/I48","v":5.5462184873949577E-2},{"$f":"(1+Moms)*(AB48*(1-AC48)*AD48*(J48-AE48)/AE48)/J48","v":6.5590563936417948E-2},{"$f":"SUM(R31:V31)","v":1.8249375194625848},{"$f":"$P48*Q48","v":9.8782077875896282E-2},{"$f":"T48/I48","v":0.24352941176470588},{"$f":"L48/J48","v":0.97015357867284835},{"$f":"Y48","v":0.46},{"$f":"(AB48*(1-AC48)*AD48*(J48-AE48)/AE48)/J48","v":5.2472451149134354E-2},{"$f":"SUM(X31:AB31)","v":1.1928246661311697},{"$f":"$P48*R48","v":0.32216009734487033},{"$f":"L31*AA48","v":0.14046444030865099},{"$f":"IF(L48=0,0,V48*SUM(L48:N48)/L48)","v":0.39132819234073263},{"$f":"N31*AA48","v":0.2732813722004977},{"$f":"P31","v":6.5590563936417948E-2},{"$f":"SUM(AD31:AH31)","v":0.78894601161094358},{"$f":"$P48*Q48","v":9.8782077875896282E-2},{"$f":"S31*AA48","v":0.11237155224692082},{"$f":"V48","v":0.31306255387258614},{"$f":"U31*AA48","v":0.21225737646640599},{"$f":"V31","v":5.2472451149134354E-2}]
[null,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",{"$f":"P49","v":0.154},null,{"$f":"H49","v":0.27576974564926371},{"$f":"SUM(K32:P32)","v":2.850705823028246},{"$f":"$P49*R49","v":0.28029748582548042},{"$f":"(1+Moms)*T49/I49","v":0.30441176470588233},{"$f":"(L49/J49)*(SUM(L49:N49)/L49)","v":1.5526938236865164},{"$f":"Y49*(1+Z49)*(1+Moms)","v":0.59225000000000005},{"$f":"O49/I49","v":5.5462184873949577E-2},{"$f":"(1+Moms)*(AB49*(1-AC49)*AD49*(J49-AE49)/AE49)/J49","v":6.5590563936417948E-2},{"$f":"SUM(R32:V32)","v":2.0841029105234377},{"$f":"$P49*Q49","v":8.5945988660384345E-2},{"$f":"T49/I49","v":0.24352941176470588},{"$f":"L49/J49","v":1.2421550589492132},{"$f":"Y49","v":0.46},{"$f":"(AB49*(1-AC49)*AD49*(J49-AE49)/AE49)/J49","v":5.2472451149134354E-2},{"$f":"SUM(X32:AB32)","v":1.1080517021093181},{"$f":"$P49*R49","v":0.28029748582548042},{"$f":"L32*AA49","v":0.14046444030865099},{"$f":"V49*SUM(L49:N49)/L49","v":0.34841783983827102},{"$f":"N32*AA49","v":0.2732813722004977},{"$f":"P32","v":6.5590563936417948E-2},{"$f":"SUM(AD32:AH32)","v":0.74178164039346228},{"$f":"$P49*Q49","v":8.5945988660384345E-2},{"$f":"S32*AA49","v":0.11237155224692082},{"$f":"V49","v":0.27873427187061678},{"$f":"U32*AA49","v":0.21225737646640599},{"$f":"V32","v":5.2472451149134354E-2}]
[null,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",{"$f":"P50","v":0.20599999999999999},null,{"$f":"H50","v":0.20615796519410978},{"$f":"SUM(K33:P33)","v":2.9685217182208756},{"$f":"$P50*R50","v":0.37494339013018807},{"$f":"(1+Moms)*T50/I50","v":0.30441176470588233},{"$f":"(L50/J50)*(SUM(L50:N50)/L50)","v":1.5657797809609924},{"$f":"Y50*(1+Z50)*(1+Moms)","v":0.59225000000000005},6.5546218487394961E-2,{"$f":"(1+Moms)*(AB50*(1-AC50)*AD50*(J50-AE50)/AE50)/J50","v":6.5590563936417948E-2},{"$f":"SUM(R33:V33)","v":2.1235923997867849},{"$f":"$P50*Q50","v":0.11496671210415048},{"$f":"T50/I50","v":0.24352941176470588},{"$f":"L50/J50","v":1.252623824768794},{"$f":"Y50","v":0.46},{"$f":"(AB50*(1-AC50)*AD50*(J50-AE50)/AE50)/J50","v":5.2472451149134354E-2},{"$f":"SUM(X33:AB33)","v":1.1424740380525125},{"$f":"$P50*R50","v":0.37494339013018807},{"$f":"L33*AA50","v":0.14046444030865099},{"$f":"V50*SUM(L50:N50)/L50","v":0.28819427147675775},{"$f":"N33*AA50","v":0.2732813722004977},{"$f":"P33","v":6.5590563936417948E-2},{"$f":"SUM(AD33:AH33)","v":0.72262350914801787},{"$f":"$P50*Q50","v":0.11496671210415048},{"$f":"S33*AA50","v":0.11237155224692082},{"$f":"V50","v":0.23055541718140621},{"$f":"U33*AA50","v":0.21225737646640599},{"$f":"V33","v":5.2472451149134354E-2}]
[null,{"$f":"B51","v":"Stor"},{"$f":"C51","v":"TESLA"},{"$f":"D51","v":"MODEL 3"},{"$f":"E51","v":"Gnsn. variant"},{"$f":"F51","v":"2019"},{"$f":"P51","v":0.21},null,{"$f":"H51","v":0.23694779116465864},{"$f":"SUM(K34:P34)","v":2.7936277818015358},{"$f":"$P51*R51","v":0.3822238443074733},{"$f":"(1+Moms)*T51/I51","v":0.48811983471074383},{"$f":"(L51/J51)*(SUM(L51:N51)/L51)","v":1.1640156352800031},{"$f":"Y51*(1+Z51)*(1+Moms)","v":0.59225000000000005},3.2231404958677684E-2,{"$f":"(1+Moms)*(AB51*(1-AC51)*AD51*(J51-AE51)/AE51)/J51","v":0.13478706254463829},{"$f":"SUM(R34:V34)","v":1.9713325509182209},{"$f":"$P51*Q51","v":0.11719907544597864},{"$f":"T51/I51","v":0.39049586776859502},{"$f":"L51/J51","v":0.89580795766793675},{"$f":"Y51","v":0.46},{"$f":"(AB51*(1-AC51)*AD51*(J51-AE51)/AE51)/J51","v":0.10782965003571064},{"$f":"SUM(X34:AB34)","v":1.4227535385638725},{"$f":"$P51*R51","v":0.3822238443074733},{"$f":"L34*AA51","v":0.18495386552770943},{"$f":"V51*SUM(L51:N51)/L51","v":0.49637885888393551},{"$f":"N34*AA51","v":0.2244099073001159},{"$f":"P34","v":0.13478706254463829},{"$f":"SUM(AD34:AH34)","v":0.92929606630736616},{"$f":"$P51*Q51","v":0.11719907544597864},{"$f":"S34*AA51","v":0.14796309242216751},{"$f":"V51","v":0.38200529127720573},{"$f":"U34*AA51","v":0.17429895712630358},{"$f":"V34","v":0.10782965003571064}]
[null,null,"Kilde: "]
[null,null,"Note: De samlede kørselsomkostninger omfatter omkostninger til brændstof/el, motorolie/batteri, dæk, reparation og vedligehold samt afskrivninger. "]
[null,null,"Note: Her er alle omkostningerne samlet og opgjort som gennemsnitlige og marginale omkostninger henholdsvis uden og med afgifter."]
[null,null,"Note: "]
[]
[]
[]
[null,null,"Niveu III - Grundforudsætninger og grunddata"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Antages relativ samme som lille ny benzinbil",null,null,null,null,"Som små nye benzinbiler"]
[null,null,"Forudsætninger og grunddata for konkrete køretøjer "]
[null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,"Grunddata"]
[null,"Kategori","Mærke","Model","Variant","Årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per bil]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstof-effektivitet [kWh per km]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kr. per liter]","Brændstof [kw/km]","Batteri omkostning ekskl. moms [kr per år]","Afskrivninger ekskl. moms og afgifter, gennemsnitlige [kr. per km.]","Afskrivninger ekskl. moms og afgifter, marginale [kr. per km.]","Ansvarsforsikrings-præmie [kr per år]","Forsikringsafgift [kr per år]","Reparationsomk. ekskl. moms og afgifter, gennemsnitlige [kr per km.]","Andel af reparationsomk. der er afgifter - før/ud over moms [Pct.]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]","Km/l",null,"Realitetsfaktor"]
[null,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",138.28501305431973,0.28112449799196787,11900,197540.00000000003,16.600000000000001,191644.13793103449,47911.034482758623,0,{"$f":"VLOOKUP(1/(AG48),PB_B_2019!$G$5:$I$36,2)","v":660},{"$f":"S48*AH48","v":0.17699999999999999},{"$f":"'Ark til TE inkl. brændstofpris'!C133","v":0.55809083545704119},{"$f":"'Ark til TE inkl. brændstofpris'!D133","v":1.8201135443213015},0.17699999999999999,2898,null,{"$f":"'Personbiler - Benzin'!W116/'Personbiler - Benzin'!L116*L48","v":0.31306255387258614},null,null,0.46,0.03,{"$f":"'Personbiler - Benzin'!AB104","v":0.46142907927479559},{"$f":"'Personbiler - Benzin'!AC107","v":558},0,4,35000,51.6,{"$f":"1/AF48","v":1.937984496124031E-2},{"$f":"' Fælles forudsætninger'!H55","v":1}]
[null,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",null,0.27576974564926371,11900,197540.00000000003,16.600000000000001,245375.31034482759,61343.827586206899,0,{"$f":"VLOOKUP(1/(AG49),PB_B_2019!$G$5:$I$36,2)","v":660},{"$f":"S49*AH49","v":0.154},{"$f":"Q48","v":0.55809083545704119},1.8201135443213015,0.154,2898,null,{"$f":"'Personbiler - Benzin'!W117/'Personbiler - Benzin'!L117*L49","v":0.27873427187061678},null,null,0.46,0.03,{"$f":"'Personbiler - Benzin'!AB105","v":0.46142907927479559},{"$f":"AB48","v":558},0,4,35000,59,{"$f":"1/AF49","v":1.6949152542372881E-2},{"$f":"AH48","v":1}]
[null,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",null,0.20615796519410978,11900,197540.00000000003,16.600000000000001,247443.31034482759,61860.827586206899,0,{"$f":"VLOOKUP(1/(AG50),PB_B_2019!$G$5:$I$36,2)","v":780},{"$f":"S50*AH50","v":0.20599999999999999},0.55809083545704119,1.8201135443213015,0.20599999999999999,2898,null,{"$f":"'Personbiler - Benzin'!W118/'Personbiler - Benzin'!L118*L50","v":0.23055541718140621},null,null,0.46,0.03,{"$f":"'Personbiler - Benzin'!AB106","v":0.46142907927479559},{"$f":"AB49","v":558},0,4,35000,44,2.2727272727272728E-2,{"$f":"AH49","v":1}]
[null,"Stor","TESLA","MODEL 3","Gnsn. variant","2019",null,0.23694779116465864,24200,392040,16.2,351192.55172413791,87798.137931034478,17350,{"$f":"VLOOKUP(1/(AG51),PB_B_2019!$G$5:$I$36,2)","v":780},{"$f":"S51*AH51","v":0.21},0.55809083545704119,1.8201135443213015,0.21,9450,null,{"$f":"'Personbiler - Benzin'!W140/'Personbiler - Benzin'!L140*L51","v":0.38200529127720573},null,null,0.46,0.03,{"$f":"'Personbiler - Benzin'!AB140","v":0.37891077636152953},{"$f":"'Personbiler - Benzin'!AC142","v":1036},0,4,35000,43.5,2.2988505747126436E-2,{"$f":"' Fælles forudsætninger'!H57","v":1}]
[null,null,"Kilde:  Antal, kilometer og levetid er baseret op udtræk fra DST og egne beregninger","do.","do.","do.","do.","do.","do.","do.","do.","Kilde: Bilpriser.dk",null,"Egne beregninger baseret på skats oplysninger ","Egne beregninger baseret på skats oplysninger ",null,null,null,"Kilde: Spritmonitor juni 2016","Se comment",null,null,null,null,"Se kommentar","Kilde: Egne skøn","Se personbiler","Se personbiler",null,null,"Kilde: egne antagelser"]
[null,null,"Note: Afskrivningsomkostningerne er opgjort ud fra bilernes samlede kilometer i hele levetiden",null,"Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per bil]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstof-effektivitet [kWh per km]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kr. per liter]","Brændstof [kw/km]"]
[null,null,"Note: Afskrivningskomponenten er opdelt på en km-afhængig og en alder-afhængig del for at gøre det muligt at afspejle henholdsvis det marginale og det gennemsnitlige værditab pr. km for den danske bilpark. "]
[null,null,"Note:  Den gennemsnitlige afskrivningsomkostning beskriver de totale omkostninger per km fordelt på bilens levetid, mens den marginale afskrivningsomkostning beskriver omkostningen ved en ekstra kørt km."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Km / år","Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstofforbrug oplyst korr sample","Brændstofforbrug realt",null,"Brændstofforbrug oplyst"]
[]
[null,null,null,null,null,null,{"$f":"SUMPRODUCT($H48:$H50,I48:I50)/SUM($H48:$H50)","v":11900},{"$f":"SUMPRODUCT($H48:$H50,L48:L50)/SUM($H48:$H50)","v":226138.33805202664},{"$f":"SUMPRODUCT($H48:$H50,M48:M50)/SUM($H48:$H50)","v":56534.584513006659},{"$f":"SUMPRODUCT($H48:$H50,N48:N50)/SUM($H48:$H50)","v":0},{"$f":"SUMPRODUCT($H48:$H50,O48:O50)/SUM($H48:$H50)","v":692.42105263157896},null,{"$f":"SUMPRODUCT($H48:$H50,P48:P50)/SUM($H48:$H50)","v":0.17652280701754386},null,{"$f":"SUMPRODUCT($H48:$H50,S48:S50)/SUM($H48:$H50)","v":0.17652280701754386}]
[]
[null,null,null,null,null,null,{"$f":"SUMPRODUCT($H51:$H53,I51:I53)/SUM($H51:$H53)","v":24200},{"$f":"SUMPRODUCT($H51:$H53,L51:L53)/SUM($H51:$H53)","v":351192.55172413791},{"$f":"SUMPRODUCT($H51:$H53,M51:M53)/SUM($H51:$H53)","v":87798.137931034478},{"$f":"SUMPRODUCT($H51:$H53,N51:N53)/SUM($H51:$H53)","v":17350},{"$f":"SUMPRODUCT($H51:$H53,O51:O53)/SUM($H51:$H53)","v":780},null,{"$f":"SUMPRODUCT($H51:$H53,P51:P53)/SUM($H51:$H53)","v":0.21},null,{"$f":"SUMPRODUCT($H51:$H53,S51:S53)/SUM($H51:$H53)","v":0.21}]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"G151","v":11900},226138.33805202664,56534.584513006659,0,692.42105263157896,0,0.17652280701754386,0,0.17652280701754386]
[]
[null,null,null,null,null,null,{"$f":"G153","v":24200},{"$f":"H153","v":351192.55172413791},{"$f":"I153","v":87798.137931034478},17350,780,0,0.21,0,0.21]

{"sheet":"Varebiler - Benzin","index":6,"n_rows":121,"n_cols":52,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
[null,null,"Varebiler - Benzin "]
[]
[]
[]
[null,null,"Niveu I-A - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,"Variable og faste kørselsomkostninger for sammenvægtet køretøjskategori, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.] Medregnet i vedligehold, derfor 0 her","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,"Varebil","Benzin",{"$f":"SUMPRODUCT(F21:F23,$G$21:$G$23)/SUM($G$21:$G$23)","v":5.873934948905065E-2},{"$f":"SUM($G$21:$G$23)","v":796.70785952416213},{"$f":"NAF*H11","v":1.6903108672824683},{"$f":"SUM(I11,L11)","v":1.2757063149301648},{"$f":"SUMPRODUCT(J21:J23,$G$21:$G$23)/SUM($G$21:$G$23)","v":0.31159809707356745},4.9931194158195906E-2,{"$f":"SUMPRODUCT(L21:L23,$G$21:$G$23)/SUM($G$21:$G$23)","v":0.26166690291537148},{"$f":"SUM(M11:Q11)","v":0.96410821785659739},0.12688581278403513,0.2413567253406089,0,9.6620420236557106E-2,0.49924525949539628,{"$f":"NAF*S11","v":454.61086344046907},{"$f":"SUM(T11,W11)","v":343.10253844563704},3.1659943551072836,1.9309356782965268,1.2350586768107574,{"$f":"SUM(X11:AA11)","v":339.93654409052976},4.7727608422190828,283.80000000000007,11.363783248310577,40]
[null,null,"Kilde: "]
[null,null,null,null,{"$f":"1/E11","v":17.024362862350149}]
[]
[null,null,"Niveu II - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,"Variable og faste kørselsomkostninger for sammenvægtede køretøjskategorier, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,"Køretøjskategori","Drivmiddel","Størrelse ","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.] Medregnet i vedligehold, derfor 0 her","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,{"$f":"B33","v":"Lille varebil, benzin"},"Varebil","Benzin","Lille",{"$f":"SUMPRODUCT($I$33:$I$44,G33:G44)/SUM($I$33:$I$44)","v":4.8931712501468008E-2},{"$f":"H33","v":464.06071016491114},{"$f":"NAF*I21","v":1.6045081835338042},{"$f":"SUM(J21,M21)","v":1.2109495724783428},{"$f":"SUM(K21:L21)","v":0.26037959977701125},{"$f":"SUMPRODUCT($I$33:$I$44,M33:M44)/SUM($I$33:$I$44)","v":4.2402898026318504E-2},{"$f":"SUMPRODUCT($I$33:$I$44,N33:N44)/SUM($I$33:$I$44)","v":0.21797670175069273},{"$f":"SUM(N21:R21)","v":0.95056997270133159},{"$f":"SUMPRODUCT($I$33:$I$44,P33:P44)/SUM($I$33:$I$44)","v":0.13132920307656601},{"$f":"SUMPRODUCT($I$33:$I$44,Q33:Q44)/SUM($I$33:$I$44)","v":0.20105768956232492},{"$f":"SUMPRODUCT($I$33:$I$44,R33:R44)/SUM($I$33:$I$44)","v":0},{"$f":"SUMPRODUCT($I$33:$I$44,S33:S44)/SUM($I$33:$I$44)","v":9.4399999999999998E-2},{"$f":"SUMPRODUCT($I$33:$I$44,T33:T44)/SUM($I$33:$I$44)","v":0.52378308006244068},{"$f":"NAF*T21","v":447.55781189787024},{"$f":"SUM(U21,X21)","v":337.77948067763793},{"$f":"SUM(V21:W21)","v":1.7071878438046042},{"$f":"SUMPRODUCT($I$33:$I$44,X33:X44)/SUM($I$33:$I$44)","v":1.0193188653233622},{"$f":"SUMPRODUCT($I$33:$I$44,Y33:Y44)/SUM($I$33:$I$44)","v":0.68786897848124207},{"$f":"SUM(Y21:AB21)","v":336.07229283383333},{"$f":"SUMPRODUCT($I$33:$I$44,AA33:AA44)/SUM($I$33:$I$44)","v":3.0357709226888887},{"$f":"SUMPRODUCT($I$33:$I$44,AB33:AB44)/SUM($I$33:$I$44)","v":283.8},{"$f":"SUMPRODUCT($I$33:$I$44,AC33:AC44)/SUM($I$33:$I$44)","v":9.2365219111444379},{"$f":"SUMPRODUCT($I$33:$I$44,AD33:AD44)/SUM($I$33:$I$44)","v":40}]
[null,{"$f":"B45","v":"Mellem varebil, benzin"},"Varebil","Benzin","Mellem",{"$f":"SUMPRODUCT($I$45:$I$56,G45:G56)/SUM($I$45:$I$56)","v":6.8597664111165732E-2},{"$f":"H45","v":293.2745455382593},{"$f":"NAF*I22","v":1.5855073531405894},{"$f":"SUM(J22,M22)","v":1.1966093231249733},{"$f":"SUM(K22:L22)","v":0.36233935510984266},{"$f":"SUMPRODUCT($I$45:$I$56,M45:M56)/SUM($I$45:$I$56)","v":5.6756496747687943E-2},{"$f":"SUMPRODUCT($I$45:$I$56,N45:N56)/SUM($I$45:$I$56)","v":0.30558285836215471},{"$f":"SUM(N22:R22)","v":0.83426996801513065},{"$f":"SUMPRODUCT($I$45:$I$56,P45:P56)/SUM($I$45:$I$56)","v":0.11265215775231033},{"$f":"SUMPRODUCT($I$45:$I$56,Q45:Q56)/SUM($I$45:$I$56)","v":0.28186399270513202},{"$f":"SUMPRODUCT($I$45:$I$56,R45:R56)/SUM($I$45:$I$56)","v":0},{"$f":"SUMPRODUCT($I$45:$I$56,S45:S56)/SUM($I$45:$I$56)","v":9.5199999999999993E-2},{"$f":"SUMPRODUCT($I$45:$I$56,T45:T56)/SUM($I$45:$I$56)","v":0.34455381755768827},{"$f":"NAF*T22","v":458.60943457587524},{"$f":"SUM(U22,X22)","v":346.12032798179263},{"$f":"SUM(V22:W22)","v":4.4122133941436248},{"$f":"SUMPRODUCT($I$45:$I$56,X45:X56)/SUM($I$45:$I$56)","v":2.6735397117068893},{"$f":"SUMPRODUCT($I$45:$I$56,Y45:Y56)/SUM($I$45:$I$56)","v":1.7386736824367357},{"$f":"SUM(Y22:AB22)","v":341.70811458764899},{"$f":"SUMPRODUCT($I$45:$I$56,AA45:AA56)/SUM($I$45:$I$56)","v":5.6209148946495766},{"$f":"SUMPRODUCT($I$45:$I$56,AB45:AB56)/SUM($I$45:$I$56)","v":283.8},{"$f":"SUMPRODUCT($I$45:$I$56,AC45:AC56)/SUM($I$45:$I$56)","v":12.287199692999431},{"$f":"SUMPRODUCT($I$45:$I$56,AD45:AD56)/SUM($I$45:$I$56)","v":40}]
[null,{"$f":"B57","v":"Stor varebil, benzin"},"Varebil","Benzin","Stor",{"$f":"SUMPRODUCT($I$57:$I$68,G57:G68)/SUM($I$57:$I$68)","v":0.10090435977059449},{"$f":"H57","v":39.372603820991742},{"$f":"NAF*I23","v":3.4822639130095592},{"$f":"SUM(J23,M23)","v":2.628123707931743},{"$f":"SUM(K23:L23)","v":0.5373228898456649},{"$f":"SUMPRODUCT($I$57:$I$68,M57:M68)/SUM($I$57:$I$68)","v":8.7822996818221713E-2},{"$f":"SUMPRODUCT($I$57:$I$68,N57:N68)/SUM($I$57:$I$68)","v":0.44949989302744314},{"$f":"SUM(N23:R23)","v":2.0908008180860782},{"$f":"SUMPRODUCT($I$57:$I$68,P57:P68)/SUM($I$57:$I$68)","v":0.18053646453390698},{"$f":"SUMPRODUCT($I$57:$I$68,Q57:Q68)/SUM($I$57:$I$68)","v":0.41461041122631231},{"$f":"SUMPRODUCT($I$57:$I$68,R57:R68)/SUM($I$57:$I$68)","v":0},{"$f":"SUMPRODUCT($I$57:$I$68,S57:S68)/SUM($I$57:$I$68)","v":0.13337142857142859},{"$f":"SUMPRODUCT($I$57:$I$68,T57:T68)/SUM($I$57:$I$68)","v":1.3622825137544303},{"$f":"NAF*T23","v":507.95671236371362},{"$f":"SUM(U23,X23)","v":383.36355650091593},{"$f":"SUM(V23:W23)","v":11.077344712579338},{"$f":"SUMPRODUCT($I$57:$I$68,X57:X68)/SUM($I$57:$I$68)","v":7.1441719211040704},{"$f":"SUMPRODUCT($I$57:$I$68,Y57:Y68)/SUM($I$57:$I$68)","v":3.933172791475267},{"$f":"SUM(Y23:AB23)","v":372.28621178833657},{"$f":"SUMPRODUCT($I$57:$I$68,AA57:AA68)/SUM($I$57:$I$68)","v":18.92795321576348},{"$f":"SUMPRODUCT($I$57:$I$68,AB57:AB68)/SUM($I$57:$I$68)","v":283.8},{"$f":"SUMPRODUCT($I$57:$I$68,AC57:AC68)/SUM($I$57:$I$68)","v":29.558258572573084},{"$f":"SUMPRODUCT($I$57:$I$68,AD57:AD68)/SUM($I$57:$I$68)","v":40.000000000000007}]
[null,null,"Kilde: "]
[]
[]
[null,null,"Niveu III - Omkostninger"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(J82*(1-$Y$82)/M82)","v":3058.3480195923357}]
[null,null,"Årlige variable og faste kørselsomkostninger for konkrete køretøjer, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,"Kategori","Mærke","Model","Variant","Årgang","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.] Medregnet i vedligehold, derfor 0 her","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,{"$f":"B82","v":"Lille varebil, benzin"},{"$f":"C82","v":"Honda"},{"$f":"D82","v":"Fr-v"},{"$f":"E82","v":"2,0 executive"},{"$f":"F82","v":2007},{"$f":"O82","v":0.11167059257784216},{"$f":"G82","v":464.06071016491114},{"$f":"H82","v":1.1808666757325994E-2},{"$f":"NAF*K33","v":1.8766044292682442},{"$f":"SUM(L33,O33)","v":1.4163052296364107},{"$f":"SUM(M33:N33)","v":0.50868113845982321},{"$f":"(K82*(1-W82)/L82)","v":1.1220775674990144E-2},{"$f":"$O82*Q82","v":0.49746036278483302},{"$f":"SUM(P33:T33)","v":0.9076240911765876},{"$f":"(J82*(1-W82)/L82)","v":1.3000000000000012E-2},{"$f":"$O82*P82","v":0.45884826399818035},{"$f":"T82*(1-U82)/S82","v":0},{"$f":"AG82*(1-AH82)*AI82/AJ82","v":9.4399999999999998E-2},{"$f":"AD82*AE82/I82","v":0.3413758271784072},{"$f":"NAF*V33","v":455.16316128052466},{"$f":"SUM(W33,Z33)","v":343.51936700416957},{"$f":"SUM(X33:Y33)","v":6.6030116642653294},{"$f":"(-PMT(Lånerente,M82,K82)-(K82*(1-Y82)/M82))/N82","v":2.5069155681692332},{"$f":"SUM(AA82:AC82)/N82","v":4.0960960960960957},{"$f":"SUM(AA33:AD33)","v":336.91635533990421},{"$f":"(-PMT(Lånerente,M82,J82)-(J82*(1-$Y$82)/M82))/N82","v":2.9044250887966059},{"$f":"X82","v":283.8},{"$f":"AD82*(1-AE82)/N82","v":10.21193025110763},{"$f":"AF82/N82","v":40}]
[null,{"$f":"B83","v":"Lille varebil, benzin"},"Seat","Altea van","2,0 tfsi aut.",2007,{"$f":"O83","v":0.10955692141663613},null,{"$f":"H83","v":8.2985649082221308E-3},1.6699512068347346,{"$f":"SUM(L34,O34)","v":1.2603405334601772},{"$f":"SUM(M34:N34)","v":0.50078795705956392},{"$f":"(K83*(1-W83)/L83)","v":1.2743391203796636E-2},{"$f":"$O83*Q83","v":0.48804456585576733},{"$f":"SUM(P34:T34)","v":0.75955257640061313},{"$f":"(J83*(1-W83)/L83)","v":1.399999999999999E-2},{"$f":"$O83*P83","v":0.45016330656584336},{"$f":"T83*(1-U83)/S83","v":0},{"$f":"AG83*(1-AH83)*AI83/AJ83","v":9.4399999999999998E-2},0.2009892698347697,450.26058455159307,{"$f":"SUM(W34,Z34)","v":339.81930909554194},{"$f":"SUM(X34:Y34)","v":7.1889918953724443},{"$f":"(-PMT(Lånerente,M83,K83)-(K83*(1-$Y$82)/M83))/N83","v":3.0928957992763482},4.0960960960960957,{"$f":"SUM(AA34:AD34)","v":332.63031720016949},3.3978821255183869,{"$f":"X83","v":283.8},5.432435074651111,40]
[null,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 l van",2007,8.614167294649562E-2,null,4.3007663261592248E-3,1.4578799364113377,1.1002867444613871,0.39498136856623112,1.1244998178608466E-2,0.38373637038762265,0.70530537589515596,1.3000000000000012E-2,0.35395135081643087,0,9.4399999999999998E-2,0.24395402507872505,448.92635791173427,338.81234559376173,5.1454610788050417,2.5268424601864226,2.6186186186186187,333.66688451495668,2.9212056294426616,283.8,6.9456788855140026,40]
[null,"Lille varebil, benzin","Volkswagen","Scirocco van","1,4 tsi aut.",2011,7.1446540880503173E-2,null,1.9786809611458463E-2,1.5124961688101177,1.141506542498202,0.33501841568095414,1.6744630921001397E-2,0.31827378475995272,0.8064881268172478,3.1999999999999973E-2,0.29356986915639216,0,9.4399999999999998E-2,0.38651825766085568,450.70969213935825,340.15825821838359,4.0168171726290538,2.5033036591155398,1.5135135135135136,336.14144104575456,4.7839643327836674,283.8,7.5574767129708444,40]
[null,"Lille varebil, benzin","Hyundai","I20 van","1,2",2011,6.7218934911242603E-2,null,1.5308331783518803E-2,1.5541915777839881,1.1729747756860287,0.31112123302817674,1.1680216597215399E-2,0.29944101643096133,0.86185354265785197,3.2000000000000001E-2,0.27619887098145762,0,9.4399999999999998E-2,0.45925467167639439,453.18274607162562,342.02471401632124,1.9851123520460519,0.85598322291692253,1.1291291291291292,340.03960166427521,2.3451160263476392,283.8,13.894485637927561,40]
[null,"Lille varebil, benzin","Suzuki","Sx4 combiback","1,6 4wd van",2011,9.2357723577235776E-2,null,8.7821045512117089E-3,1.75229685839141,1.322488195012385,0.42760369917388646,1.6176611557362369E-2,0.41142708761652408,0.89488449583849849,3.1999999999999987E-2,0.37949275768997026,0,9.4399999999999998E-2,0.38899173814852822,445.07259641184601,335.90384634856304,4.5315695114837258,1.5525905325047471,2.9789789789789789,331.37227683707931,3.0712795979538745,283.8,4.5009972391254189,40]
[null,"Lille varebil, benzin","Toyota","Yaris van","1.5 hybrid e-cvt",2015,3.7491749174917439E-2,null,1.231264408307178E-2,1.7631094311625908,1.3306486272925213,0.16701495635918281,0,0.16701495635918281,1.1636336709333386,0.11799999999999997,0.15405151549790849,0,9.4399999999999998E-2,0.79718215543543014,450.83816319871818,340.25521750846656,0.3963963963963964,0,0.3963963963963964,339.85882111207019,3.7055731202019557,283.8,12.353247991868226,40]
[null,"Lille varebil, benzin","Volkswagen","Polo","1,0 mpi 60 hk bmt 5 dørs",2015,3.7527753236277009E-2,null,1.4586447010666734E-2,1.2077600079857154,0.91151698715903051,0.16717534409432602,0,0.16717534409432602,0.74434164306470452,0.127,0.15419945418678227,0,9.4399999999999998E-2,0.36874218887792221,446.18516606708505,336.74352156006421,0.3963963963963964,0,0.3963963963963964,336.34712516366784,3.7055731202019548,283.8,8.8415520434658745,40]
[null,"Lille varebil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,5.3333333333333316E-2,null,3.7949989637701348E-3,1.6238875724061781,1.2255755263442853,0.27791639388137196,4.0331737652111656E-2,0.23758465622926031,0.94765913246291333,0.11899999999999999,0.21914370514491233,0,9.4399999999999998E-2,0.51511542731800097,443.29164502624383,334.55973209527838,1.8239403523073519,1.4275439559109555,0.3963963963963964,332.735791742971,4.2120112011714763,283.8,4.7237805417994974,40]
[null,"Lille varebil, benzin","FORD","FIESTA","Gnsn variant","2019",5.15503780470341E-2,null,0.15807380105343771,1.6391260182533505,1.2370762401912079,0.28102202078087457,5.1379917403505691E-2,0.2296421033773689,0.95605421941033319,0.14499999999999996,0.2118176408784001,0,9.4399999999999998E-2,0.5048365785319332,446.14129846655374,336.71041393702171,1.658981566060473,0.89021279729170422,0.76876876876876876,335.05143237096127,2.5122822715649171,283.8,8.7391500993963529,40]
[null,"Lille varebil, benzin","TOYOTA","YARIS","Gnsn variant","2019",4.3074232179808762E-2,null,0.61648782410840719,1.5343473073751464,1.1579979678302992,0.23677176112045029,4.4888449030840112E-2,0.19188331208961018,0.92122620670984889,0.14499999999999996,0.17698962817791578,0,9.4399999999999998E-2,0.5048365785319332,446.96280273483319,337.3304171583647,1.4353165031268209,1.0389201067304246,0.3963963963963964,335.89510065523785,3.3559505558415186,283.8,8.7391500993963529,40]
[null,"Lille varebil, benzin","DACIA","SANDERO","Gnsn variant","2019",5.6656006543705201E-2,null,0.12645904084275017,1.9185180189748563,1.4479381275281935,0.29600530902476241,4.3619099562095025E-2,0.25238620946266738,1.1519328185034312,0.107,0.23279638486316173,0,9.4399999999999998E-2,0.71773643364026951,450.26049992107676,339.81924522345417,1.8431314950270852,0.71400236589795607,1.1291291291291292,337.97611372842709,1.7514862507036102,283.8,12.424627477723444,40]
[null,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,0.11167059257784216,{"$f":"G94","v":293.2745455382593},2.6088513656547858E-2,1.6026826244636341,1.2095717920480258,0.50281868238944583,5.3583196046128436E-3,0.49746036278483302,0.70675310965858007,1.999999999999999E-2,0.45884826399818035,0,9.5200000000000007E-2,0.13270484566039972,455.02849752940244,343.41773398445469,5.7296811141739949,{"$f":"(-PMT(Lånerente,M94,K94)-(K94*(1-$Y$94)/M94))/N94","v":1.633585018077899},4.0960960960960957,337.68805287028067,{"$f":"(-PMT(Lånerente,M94,J94)-(J94*(1-$Y$94)/M94))/N94","v":6.0973780536404938},283.8,7.7906748166401716,40]
[null,"Mellem varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,0.10830476292354185,null,2.4867116930687345E-2,1.6483484088350047,1.2440365349698148,0.48766623334830556,5.199673338657328E-3,0.48246656000964822,0.75637030162150931,1.8999999999999979E-2,0.44501825684824303,0,9.5200000000000007E-2,0.19715204477326634,471.32348546471314,355.71583808657596,5.8594497602808016,1.7633536641847063,4.0960960960960957,349.85638832629513,6.443427776591979,283.8,19.612960549703114,40]
[null,"Mellem varebil, benzin","Honda","Cr-v","2,0 executive aut.",2007,0.10201720380777601,null,1.5158761731146183E-2,1.5406159680750304,1.162729032509457,0.46025029798650441,5.7930049338633235E-3,0.4544572930526411,0.70247873452295251,1.9999999999999969E-2,0.41918302558049436,0,9.5200000000000007E-2,0.16809570894245821,463.91377429712202,350.12360324311095,5.5671965732057878,2.215845221854436,3.3513513513513513,344.55640666990519,7.6500719303779272,283.8,13.10633473952727,40]
[null,"Mellem varebil, benzin","Suzuki","Grand vitara","2.4l m/t van",2011,7.4736842105263157E-2,null,0.1227466747662633,1.4655597847506856,1.1060828564156118,0.34574040875318651,1.2809278642446605E-2,0.33293113011073988,0.7603424476624252,4.5999999999999985E-2,0.30708953418333118,0,9.5200000000000007E-2,0.31205291347909409,459.68912935984025,346.93519196969078,3.7026845663070915,1.816798680421206,1.8858858858858858,343.23250740338369,6.5243907664274872,283.8,12.908116636956201,40]
[null,"Mellem varebil, benzin","Volkswagen","Caddy van","1,2 tsi",2011,7.7119244391971653E-2,null,3.5510777063920661E-2,1.514010091533627,1.1426491256857563,0.35422969384781294,1.0685646956683515E-2,0.34354404689112944,0.78841943183794339,4.6000000000000006E-2,0.31687869288811266,0,9.5200000000000007E-2,0.33034073894983068,452.7083596636574,341.66668653860938,2.9111707527718513,1.0252848668859655,1.8858858858858858,338.75551578583753,4.4136872636668469,283.8,10.541828522170647,40]
[null,{"$f":"B99","v":"Mellem varebil, benzin"},"Volkswagen","Touran van","1,4 tsi aut.",2011,7.1446540880503118E-2,null,2.8234899159807567E-2,1.5360352705010087,1.1592719022649123,0.33139329717400073,1.3119512414048224E-2,0.31827378475995249,0.82787860509091149,4.5000000000000012E-2,0.29356986915639194,0,9.5200000000000007E-2,0.39410873593451951,483.70541297957993,365.0606890411924,3.7138394604400471,2.2003259469265335,1.5135135135135136,361.34684958075235,7.5471301437750258,283.8,29.99971943697734,40]
[null,"Mellem varebil, benzin","Volkswagen","Caddy","1.2 tsi 85 hk",2015,7.6860622462787576E-2,null,5.3481293918010882E-2,1.7770364525356954,1.3411595868193928,0.37283272738869039,3.0440766787658738E-2,0.34239196060103166,0.9683268594307024,0.14199999999999999,0.31581602974199158,0,9.5200000000000007E-2,0.41531082968871097,463.01152506343971,349.44266042523753,2.726468800174211,0.84058291428832543,1.8858858858858858,346.71619162506335,3.9211487234064726,283.8,18.995042901656845,40]
[null,"Mellem varebil, benzin","Ford","Kuga","1.5 ecoboost (150 hk) van fwd (forhjulstræk) man",2015,7.9006804621072929E-2,null,3.209050923469451E-2,1.6356975010721553,1.2344886800544568,0.39147697955508515,3.9524394886273503E-2,0.35195258466881163,0.84301170049937157,0.14599999999999999,0.32463457305603954,0,9.5200000000000007E-2,0.27717712744333212,454.66143405016595,343.14070494352148,3.5209181379352406,1.6350322520493548,1.8858858858858858,339.61978680558622,6.0396802907692173,283.8,9.7801065148169464,40]
[null,"Mellem varebil, benzin","Volkswagen","Golf","1.4 tsi hybrid 204 dsg7",2015,6.9268292682926835E-2,null,0,1.7876313230395895,1.349155715501577,0.34609276333283767,3.7522447620444578E-2,0.30857031571239307,1.0030629521687393,0.14099999999999999,0.2846195682674777,0,9.5200000000000007E-2,0.48224338390126154,494.52406085865857,373.22570630842159,3.052894890527726,1.5393813770142124,1.5135135135135136,370.17281141789385,5.7846112906755041,283.8,40.588200127218308,40]
[null,"Mellem varebil, benzin","VOLKSWAGEN","CADDY","Gnsn variant","2019",5.1113362295533309E-2,null,0.35159264719255223,1.3530034392835848,1.0211346711574225,0.28672516702819401,5.9029843096207998E-2,0.22769532393198602,0.73440950412922845,0.13900000000000001,0.21002196742232687,0,9.5200000000000007E-2,0.29018753670690156,450.04377381723214,339.65567835262806,2.663476243200269,1.8947074744315002,0.76876876876876876,336.99220210942781,4.4615456374624305,283.8,8.7306564719653519,40]
[null,"Mellem varebil, benzin","FORD","TRANSIT CONNECT","Gnsn variant","2019",6.9270820500702074E-2,null,0.22750112465400438,1.8234901428931709,1.3762189757684309,0.40794570732385549,9.9364130910516005E-2,0.3085815764133395,0.9682732684445754,0.13400000000000001,0.28462995493035015,0,9.5200000000000007E-2,0.45444331351422512,458.94442746900535,346.3731528067965,4.8727049606035893,2.9868190747177032,1.8858858858858858,341.50044784619291,4.0279500494258764,283.8,13.672497796766983,40]
[null,"Mellem varebil, benzin","MERCEDES-BENZ","GLC","Gnsn variant","2019",8.6293576876787029E-2,null,8.2727681692365232E-2,1.9853751419560601,1.4983963335517436,0.47895372931404878,9.4540670619085665E-2,0.38441305869496312,1.0194426042376947,0.13500000000000009,0.35457551563099587,0,9.5200000000000007E-2,0.43466708860669867,481.4792720850034,363.38058270566296,12.886828038099466,9.5354766867481153,3.3513513513513513,350.49375466756351,13.616249432983409,283.8,13.077505234580103,40]
[null,{"$f":"B106","v":"Stor varebil, benzin"},{"$f":"C106","v":"Porsche"},{"$f":"D106","v":"Cayenne"},{"$f":"E106","v":"Cayenne  aut. van"},{"$f":"F106","v":2007},{"$f":"O106","v":0.17749999999999999},{"$f":"G106","v":39.372603820991742},{"$f":"H106","v":0.25143784545187847},2.562194077062308,1.9337313789149495,0.79819085247508459,7.4794184620774135E-3,0.79071143401300714,1.1355405264398648,6.0999999999999929E-2,0.72933764368541154,{"$f":"T106*(1-U106)/S106","v":0},{"$f":"AG106*(1-AH106)*AI106/AJ106","v":0.13337142857142859},0.21183145418302482,508.87375344898635,384.05566298036706,11.447214786104649,{"$f":"(-PMT(Lånerente,M106,K106)-(K106*(1-$Y$106)/M106))/N106","v":2.9066742455641084},8.5405405405405403,372.60844819426239,{"$f":"(-PMT(Lånerente,M106,J106)-(J106*(1-$Y$106)/M106))/N106","v":23.706004668464988},{"$f":"X106","v":283.8},25.102443525797391,40]
[null,{"$f":"B107","v":"Stor varebil, benzin"},"Mercedes-benz","Ml","350 aut.",2007,0.14024691358024691,null,{"$f":"H107","v":0},2.1180203374338076,1.598505915044383,0.63509863461668026,1.0338983050847466E-2,0.6247596515658328,0.96340728042770274,6.1000000000000047E-2,0.57626678019588073,0,0.13337142857142859,0.19276907166039331,489.14335952098753,369.16479963848116,9.2249925638824273,2.9066742455641084,6.318318318318318,359.93980707459872,17.149378048828236,283.8,18.990429025770489,40]
[null,"Stor varebil, benzin","Mercedes-benz","R","500 aut.",2007,0.15089184060663796,null,0,2.2262668990391368,1.6802014332370845,0.67993401380776142,7.7542748391033253E-3,0.67217973896865812,1.0002674194293231,6.0999999999999902E-2,0.62000619425014103,0,0.13337142857142859,0.18588979660775348,496.79043441811274,374.93617691933036,9.957725296615159,2.9066742455641084,7.0510510510510507,364.97845162271523,22.865726667990195,283.8,18.312724954724992,40]
[null,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,7.944055944055943E-2,null,2.2193963023511804E-2,2.4942945021575658,1.8824864167226911,0.37042027067109312,1.6535433070866155E-2,0.35388483760022699,1.5120661460515981,0.21000000000000016,0.32641684752354078,0,0.13337142857142859,0.84227786995662857,540.41419725580226,407.85977151381303,4.7925601314499939,2.9066742455641084,1.8858858858858858,403.06721138236304,36.914762918664167,283.8,42.35244846369887,40]
[null,"Stor varebil, benzin","Mercedes-benz","Ml63amg","-",2011,0.10888178914085883,null,2.2193963023511804E-2,2.5491336260391573,1.923874434746534,0.49799724645587767,1.2960200656044654E-2,0.48503704579983303,1.4258771882906562,0.21199999999999991,0.44738922553377919,0,0.13337142857142859,0.63311653418544844,543.49462815289974,410.18462502105643,7.0027703416602041,2.9066742455641084,4.0960960960960957,403.18185467939622,47.546712926252972,283.8,31.835141753143272,40]
[null,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,7.944055944055943E-2,null,2.2193963023511804E-2,2.4587772117989086,1.855680914565214,0.37042027067109312,1.6535433070866155E-2,0.35388483760022699,1.4852606438941209,0.21000000000000016,0.32641684752354078,0,0.13337142857142859,0.81547236779915155,538.62827331889207,406.51190439161667,4.7925601314499939,2.9066742455641084,1.8858858858858858,401.71934426016668,36.914762918664167,283.8,41.004581341502515,40]
[null,"Stor varebil, benzin","Ford","F 150 raptor","F 150",2015,0.17277566539923953,null,4.6126099987982182E-6,4.6195705289145019,3.4864683237090581,0.8177028340385305,4.8036951501154702E-2,0.76966588253737578,2.6687654896705277,0.20799999999999991,0.70992561514625607,0,0.13337142857142859,1.6174684459528434,541.8582839762189,408.94964828393881,11.447214786104649,2.9066742455641084,8.5405405405405403,397.50243349783415,12.585899483292588,283.8,61.116534014541585,40]
[null,"Stor varebil, benzin","Volkswagen","Transporter kassevog","2.0 TSI Euro6",2015,0.18622950819672132,null,3.6900879990385745E-6,5.3585779330013121,4.0442097607557077,0.88802912824857894,5.8430246661161485E-2,0.82959888158741746,3.1561806325071284,0.20599999999999999,0.76520670812895641,0,0.13337142857142859,2.0516024958067436,557.72071561470557,420.9212948035514,11.555327978108956,2.2820547048356818,9.2732732732732739,409.36596682544246,8.045546545820546,283.8,77.520420279621874,40]
[null,"Stor varebil, benzin","Mercedes-benz","Gle","63 amg s suv 4matic amg speedshift plus 7g-tronic",2015,0.10888178914085883,null,0,3.8471995730917476,2.9035468476164135,0.49731774755836228,1.2280701758529258E-2,0.48503704579983303,2.4062291000580514,0.20800000000000013,0.44738922553377919,0,0.13337142857142859,1.6174684459528434,584.52383119055355,441.15006127588947,7.0027703416602041,2.9066742455641084,4.0960960960960957,434.14729093422926,49.230756919687678,283.8,61.116534014541585,40]
[null,"Stor varebil, benzin","VOLKSWAGEN","TRANSPORTER","Gnsn variant","2019",5.7204290477999124E-2,null,0.22732398759319608,2.6578899610061262,2.0059546875517933,0.32344860574707712,6.8619949096061353E-2,0.25482865665101578,1.6825060818047159,0.22200000000000003,0.23504925310377298,0,0.13337142857142859,1.0920854001295144,471.46936395496772,355.825935060353,4.184083338047996,3.0549542089188666,1.1291291291291292,351.64185172230503,9.8834208319008461,283.8,17.958430890404205,40]
[null,"Stor varebil, benzin","BMW","X5","Gnsn variant","2019",8.2098750223054281E-2,null,0.22732398759319608,2.5769624339020871,1.9448773086053488,0.51923150213102609,0.15350518934484608,0.36572631278618001,1.4256458064743227,0.22300000000000003,0.33733920584337784,0,0.13337142857142859,0.73193517205951641,488.425177507912,368.62277547766945,15.131911026895832,12.152932047916853,2.9789789789789789,353.49086445077364,17.654802800166376,283.8,12.036061650607262,40]
[null,"Stor varebil, benzin","BMW","X5","Gnsn variant","2019",8.2098750223054281E-2,null,0.22732398759319608,6.5170380813937099,4.9185193067122341,0.51716640989768725,0.15144009711150727,0.36572631278618001,4.4013528968145472,0.21999999999999992,0.33733920584337784,0,0.13337142857142859,3.710642262399741,553.32678655719656,417.60512192995969,15.131911026895832,12.152932047916853,2.9789789789789789,402.47321090306389,17.654802800166376,283.8,61.018408102897531,40]
[null,null,"Kilde: "]
[null,null,"Note: De faste omkostninger omfatter en del af afskrivningerne, løn, del af reparationer og kapacitetsomkostningerne. I de følgende to tabeller er de faste omkostninger først opgjort for et helt år, siden per driftstime. Ved forsinkelsestid øges den tidsafhænge kørselsomkostning med 40%. "]
[null,null,"Note: De variable omkostninger omfatter en del af afskrivningerne, brændstofforbrug, olie, dæk og del af reparationer. I de følgende to tabeller er de variable omkostninger først opgjort for et helt år, siden per kørt km."]
[null,null,"Note: Kapacitetsomkostninger omfatter udgifter til administration (løn (ej chauffør), kontor, husleje, reklame og annoncer, revisor, advokat, maskiner, telefon mv.)"]
[]
[]
[]
[null,null,"Niveu III - Grundforudsætninger og grunddata"]
[]
[null,"Kategori","Mærke","Model","Variant","Årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per bil]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]",null,"Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstof-effektivitet [km per liter]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kr. per liter]","Rabat på brændstof [kr per liter]","Olieforbrug [km. per liter]",null,"Oliepris ekskl. moms [kr per liter]","Afskrivninger ekskl. moms og afgifter, gennemsnitlige [kr. per km.]","Afskrivninger ekskl. moms og afgifter, marginale [kr. per km.]","Ansvarsforsikrings-præmie [kr per år]","Forsikringsafgift [kr per år]","Reparationsomk. ekskl. moms og afgifter, gennemsnitlige [kr per km.]","Andel af reparationsomk. der er afgifter - før/ud over moms [Pct.]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,"Bilens ny-pris inkl. moms og afgifter (før 2016) [kr.]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Levetid, alder [år]","Beregnet sammenvægtet bilpris til brug for beregning af reparations-omkostning [kr.]","Gennemsnitlig reparationsomkostning inkl. moms, 10  års brug [kr. per km.]","Gennemsnitlig reparationsomkostning inkl. moms, 15  års brug [kr. per km.]","Gennemsnitlig reparationsomkostning inkl. moms, levetids brug [kr. per km.]","Gennemsnitlig reparationsomkostning ekskl. moms, levetids brug [kr. per km.]","Gennemsnitlig reparationsomkostning ekskl. moms, levetids brug [kr. per km.] - 2015-niveau"]
[null,null,"Forudsætninger og grunddata for konkrete køretøjer "]
[null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,"Grunddata"]
[null,"Kategori","Mærke","Model","Variant","Årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per varebil]","Pris ekskl. registreringsafgift, og ekskl. moms [kr]","Registreringsafgift [kr]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Driftstimer - årligt [timer]","Brændstof-effektivitet [liter/km]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kr. per liter]","Brændstof-effektivitet [liter per km oplyst]","Olieforbrug [km. per liter]","Oliepris ekskl. moms [kr per liter] indregnet i vedligehold, derfor 0 her","Rabat på oliepris [Pct]","Marginal afskrivning [kr. per km]","Andel af afskr. som anses for fast omk. [Pct]","Chaufførtimeløn [kr per time]","Andel faste afskrivninger [%]","Forsikringsafgift [kr per år]","Vægtafgift [kr per år]","Vejbenyttelsesafgift [kr per år]","Udligningsafgift [kr per år]","Reparationsomk. årligt ekskl. moms - i alt  [kr per år]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Kapacitets-omkostninger, [kr. per år]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,"Bilens ny-pris inkl. moms og afgifter (før 2016) [kr.]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per varebil]","Levetid, alder [år]","Beregnet sammenvægtet bilpris til brug for beregning af reparations-omkostning [kr.]","Gennemsnitlig reparationsomkostning ekskl. moms, 10  års brug [kr. per km.]","Gennemsnitlig reparationsomkostning ekskl. moms, 15  års brug [kr. per km.]","Gennemsnitlig reparationsomkostning ekskl. moms, levetids brug [kr. per km.]","Årlig reparationsomkostning ekskl. moms, levetids brug [kr. per år]","Årlig reparationsomkostning ekskl. moms, levetids brug [kr. per år]",null,"Realitetsfaktor","Sampling korrektion af brændstofforbrug"]
[null,"Lille varebil, benzin","Honda","Fr-v","2,0 executive",2007,464.06071016491114,1.1808666757325994E-2,15476.1551206513,87340.307692307673,75386.615384615361,215470,14.9,1665,{"$f":"AW82*R82*AX82","v":0.11167059257784216},{"$f":"'Ark til TE inkl. brændstofpris'!C169","v":4.1089444714671073},{"$f":"'Ark til TE inkl. brændstofpris'!D169/1.25-'Ark til TE inkl. brændstofpris'!C169","v":4.4547123042986323},9.8301577973452611E-2,1,0,0,1.2999999999999999E-2,{"$f":"1-V82/(J82/L82)","v":0.96792878255171633},283.8,{"$f":"1-SUMPRODUCT(AY82:AY93,H82:H93)/SUMPRODUCT(AZ82:AZ93,H82:H93)","v":0.47825480930909026},null,{"$f":"VLOOKUP(1/(R82*AX82),VB_B_2015!$G$5:$J$36,2)","v":6820},null,0,{"$f":"AU82","v":22286.04912394788},0.23706244325633008,66600,826,0,4,35000,null,216538,{"$f":"H82","v":1.1808666757325994E-2},{"$f":"I82","v":15476.1551206513},{"$f":"M82","v":14.9},{"$f":"AL82","v":216538},{"$f":"0.0000042504*AP82+0.06293","v":0.98330311520000002},{"$f":"0.0000062071*AP82+0.046825","v":1.3908980198000001},{"$f":"AQ82+(AO82-10)*(AR82-AQ82)/(15-10)","v":1.3827461217080002},{"$f":"AS82*AN82","v":21399.593472031993},{"$f":"AT82*Opregn_rep","v":22286.04912394788},null,{"$f":"' Fælles forudsætninger'!E58","v":1.1359999999999999},{"$f":"' Fælles forudsætninger'!J58","v":1},{"$f":"V82*I82","v":201.19001656846689},{"$f":"-PMT(Lånerente,M82,J82)","v":7894.2157924386847}]
[null,{"$f":"B82","v":"Lille varebil, benzin"},"Seat","Altea van","2,0 tfsi aut.",2007,null,8.2985649082221308E-3,13983.299892475294,102179.28205128205,93007.897435897437,215470,14.9,1665,{"$f":"AW83*R83*AX83","v":0.10955692141663613},{"$f":"P82","v":4.1089444714671073},{"$f":"Q82","v":4.4547123042986323},9.6440951951264203E-2,1,0,0,1.4E-2,{"$f":"1-V83/(J83/L83)","v":0.9704775768684103},283.8,null,null,{"$f":"VLOOKUP(1/(R83*AX83),VB_B_2015!$G$5:$J$36,2)","v":6820},null,0,{"$f":"AU83","v":11855.497634563322},0.23706244325633008,66600,826,0,4,35000,null,124346,8.2985649082221308E-3,13983.299892475294,14.9,124346,{"$f":"0.0000042504*AP83+0.06293","v":0.59145023839999999},{"$f":"0.0000062071*AP83+0.046825","v":0.81865305659999998},0.81410900023599997,{"$f":"AS83*AN83","v":11383.930295463228},11855.497634563322,null,{"$f":"AW82","v":1.1359999999999999},{"$f":"AX82","v":1},{"$f":"V83*I83","v":195.76619849465411},9235.4300476127046]
[null,{"$f":"B83","v":"Lille varebil, benzin"},"Suzuki","Grand vitara","2,0 l van",2007,null,4.3007663261592248E-3,14729.727506563297,87844.923076923078,75985.846153846142,215470,14.9,1665,8.614167294649562E-2,{"$f":"P83","v":4.1089444714671073},{"$f":"Q83","v":4.4547123042986323},7.5828937452901077E-2,1,0,0,1.2999999999999999E-2,0.96811301209123768,283.8,null,null,{"$f":"VLOOKUP(1/(R84*AX84),VB_B_2015!$G$5:$J$36,2)","v":4360},null,0,15157.931657919744,0.23706244325633008,66600,826,0,4,35000,null,152561,4.3007663261592248E-3,14729.727506563297,14.9,152561,0.71137527440000003,0.9937863831,0.98813816092600004,14555.005849276573,15157.931657919744,null,{"$f":"AW83","v":1.1359999999999999},{"$f":"AX83","v":1},191.48645758532285,7939.82523490106]
[null,"Lille varebil, benzin","Volkswagen","Scirocco van","1,4 tsi aut.",2011,null,1.9786809611458463E-2,14836.75542420453,143860.79999999999,75278,215470,14.9,1665,7.1446540880503173E-2,4.1089444714671073,4.4547123042986323,6.2893081761006317E-2,1,0,0,3.2000000000000001E-2,0.95207144684305944,283.8,null,null,{"$f":"VLOOKUP(1/(R85*AX85),VB_B_2015!$G$5:$J$36,2)","v":2520},null,0,18317.875583000241,0.31306451612903224,66600,826,0,4,35000,null,184562,1.9786809611458463E-2,14836.75542420453,14.9,184562,0.84739232480000004,1.1924197902,1.1855192408919999,17589.259027803215,18317.875583000241,null,1.1359999999999999,1,474.77617357454494,13002.795951598015]
[null,"Lille varebil, benzin","Hyundai","I20 van","1,2",2011,null,1.5308331783518803E-2,22957.311368995783,70521.066666666666,25740.666666666672,215470,14.9,1665,6.7218934911242603E-2,4.1089444714671073,4.4547123042986323,5.9171597633136098E-2,1,0,0,3.2000000000000001E-2,0.90222723044461417,283.8,null,null,{"$f":"VLOOKUP(1/(R86*AX86),VB_B_2015!$G$5:$J$36,2)","v":1880},null,0,33677.5710824903,0.31306451612903224,66600,826,0,4,35000,null,220732,1.5308331783518803E-2,22957.311368995783,14.9,220732,1.0011292928,1.4169305971999999,1.4086145711119999,32338.003307922634,33677.5710824903,null,1.1359999999999999,1,734.63396380786503,6374.0159943202525]
[null,"Lille varebil, benzin","Suzuki","Sx4 combiback","1,6 4wd van",2011,null,8.7821045512117089E-3,8780.1210263943776,92357.866666666654,46688.666666666657,215470,14.9,1665,9.2357723577235776E-2,4.1089444714671073,4.4547123042986323,8.1300813008130093E-2,1,0,0,3.2000000000000001E-2,0.92534431284683927,283.8,null,{"$f":"1/(R87*AS87)","v":10.309227896803323},{"$f":"VLOOKUP(1/(R87*AX87),VB_B_2015!$G$5:$J$36,2)","v":4960},null,0,10909.554942355409,0.31306451612903224,66600,826,0,4,35000,null,185792,8.7821045512117089E-3,8780.1210263943776,14.9,185792,0.85262031680000006,1.2000545231999999,1.193105839072,10475.613664349974,10909.554942355409,null,1.1359999999999999,1,280.96387284462008,8347.7256819895501]
[null,"Lille varebil, benzin","Toyota","Yaris van","1.5 hybrid e-cvt",2015,null,1.231264408307178E-2,23095.49263568694,111431.99999999999,0,215470,14.9,1665,3.7491749174917439E-2,4.1089444714671073,4.4547123042986323,3.3003300330032959E-2,1,0,0,0.11799999999999999,0.77182981549285667,283.8,null,null,{"$f":"VLOOKUP(1/(R88*AX88),VB_B_2015!$G$5:$J$36,2)","v":660},null,0,38979.472506620616,0.47233360064153967,66600,826,0,4,35000,null,255104,1.231264408307178E-2,23095.49263568694,14.9,255104,1.1472240415999999,1.6302810383999999,1.6206198984639999,37429.014930223027,38979.472506620616,null,1.1359999999999999,1,2725.2681310110588,10071.732942389239]
[null,"Lille varebil, benzin","Volkswagen","Polo","1,0 mpi 60 hk bmt 5 dørs",2015,null,1.4586447010666734E-2,35736.277946109054,111432,0,215470,14.9,1665,3.7527753236277009E-2,4.1089444714671073,4.4547123042986323,3.30349940460185E-2,1,0,0,0.127,0.75442700481010838,283.8,null,null,{"$f":"VLOOKUP(1/(R89*AX89),VB_B_2015!$G$5:$J$36,2)","v":660},null,0,27898.657504568753,0.47233360064153967,66600,826,0,4,35000,null,113892,1.4586447010666734E-2,35736.277946109054,14.9,{"$f":"AL89","v":113892},0.54701655680000005,0.75376403320000007,0.7496290836720001,26788.953290589638,27898.657504568753,null,1.1359999999999999,1,4538.50729915585,10071.732942389239]
[null,"Lille varebil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,null,3.7949989637701348E-3,13667.490951203268,126661.33333333333,42928.333333333314,215470,14.9,1665,5.3333333333333316E-2,4.1089444714671073,4.4547123042986323,4.6948356807511728E-2,1,0,0,0.11899999999999999,0.79756308160343592,283.8,null,null,{"$f":"VLOOKUP(1/(R90*AX90),VB_B_2015!$G$5:$J$36,2)","v":660},null,0,14905.430043790147,0.47233360064153967,66600,826,0,4,35000,null,162136,3.7949989637701348E-3,13667.490951203268,14.9,162136,0.75207285440000005,1.0532193656,1.0471964353759999,14312.547804633798,14905.430043790147,null,1.1359999999999999,1,1626.4314231931889,11448.22962398842]
[null,"Lille varebil, benzin","FORD","FIESTA","Gnsn variant","2019",null,0.15807380105343771,33145.949331721633,75548.000000001208,26770.000000000764,215470,14.9,1665,5.15503780470341E-2,4.1089444714671073,4.4547123042986323,5.8139534883720929E-2,1,0,0,0.14499999999999999,0.58644636522476445,283.8,null,null,{"$f":"VLOOKUP(1/(R91*AX91),VB_B_2019!$G$5:$J$36,2)","v":1280},null,0,31283.972568314093,0.53488372093023251,66600,826,0,4,35000,null,139290,0.15807380105343771,33145.949331721633,14.9,139290,0.65496821599999999,0.91141195900000005,0.90628308414000003,30039.613187100855,31283.972568314093,null,1,{"$f":"' Fælles forudsætninger'!$P$55","v":0.88666650240898648},4806.1626530996364,6828.3731812372971]
[null,"Lille varebil, benzin","TOYOTA","YARIS","Gnsn variant","2019",null,0.61648782410840719,33145.949331721633,100918.33846154169,31241.846153848179,215470,14.9,1665,4.3074232179808762E-2,4.1089444714671073,4.4547123042986323,4.8579970104633781E-2,1,0,0,0.14499999999999999,0.69041156962858397,283.8,null,null,{"$f":"VLOOKUP(1/(R92*AX92),VB_B_2019!$G$5:$J$36,2)","v":660},null,0,31283.972568314093,0.53488372093023251,66600,826,0,4,35000,null,139290,0.61648782410840719,33145.949331721633,14.9,139290,0.65496821599999999,0.91141195900000005,0.90628308414000003,30039.613187100855,31283.972568314093,null,1,0.88666650240898648,4806.1626530996364,9121.4602086859832]
[null,"Lille varebil, benzin","DACIA","SANDERO","Gnsn variant","2019",null,0.12645904084275017,33145.949331721633,52669.751630152081,21471.094768845051,215470,14.9,1665,5.6656006543705201E-2,4.1089444714671073,4.4547123042986323,6.3897763578274758E-2,1,0,0,0.107,0.5622669694382717,283.8,null,null,{"$f":"VLOOKUP(1/(R93*AX93),VB_B_2019!$G$5:$J$36,2)","v":1880},null,0,44477.060213380493,0.53488372093023251,66600,826,0,4,35000,null,201255,0.12645904084275017,33145.949331721633,14.9,201255,0.91834425200000003,1.2960349105,1.28848109733,42707.929166981274,44477.060213380493,null,1,0.88666650240898648,3546.6165784942145,4760.532634798461]
[null,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,293.2745455382593,2.6088513656547858E-2,15505.190545812407,137088.61538461514,36728.230769230679,215470,14.9,1665,0.11167059257784216,4.1089444714671073,4.4547123042986323,9.8301577973452611E-2,1,0,0,0.02,0.9685648586652541,283.8,{"$f":"1-SUMPRODUCT(AY94:AY105,H94:H105)/SUMPRODUCT(AZ94:AZ105,H94:H105)","v":0.75669349535100094},null,{"$f":"VLOOKUP(1/(R94*AX94),VB_B_2015!$G$5:$J$36,2)","v":6820},null,0,15029.087488023011,0.13690877240264115,66600,833,0,4,35000,null,143255,2.6088513656547858E-2,15505.190545812407,14.9,143255,0.67182105200000009,0.93602311050000009,0.93073906933000017,14431.286618393757,15029.087488023011,null,{"$f":"' Fælles forudsætninger'!E59","v":1.1359999999999999},{"$f":"' Fælles forudsætninger'!J59","v":1},310.10381091624816,12390.694985244423]
[null,{"$f":"B94","v":"Mellem varebil, benzin"},"Seat","Altea van","2,0 tfsi aut.",2007,null,2.4867116930687345E-2,26274.271345706962,144868.92307692309,39645.846153846163,215470,14.9,1665,0.10830476292354185,4.1089444714671073,4.4547123042986323,9.5338699756638959E-2,1,0,0,1.9E-2,0.97174045397006104,283.8,null,null,{"$f":"VLOOKUP(1/(R95*AX95),VB_B_2015!$G$5:$J$36,2)","v":6820},null,0,37835.605635989457,0.13690877240264115,66600,833,0,4,35000,null,216538,2.4867116930687345E-2,26274.271345706962,14.9,216538,0.98330311520000002,1.3908980198000001,1.3827461217080002,36330.646803979937,37835.605635989457,null,{"$f":"AW94","v":1.1359999999999999},{"$f":"AX94","v":1},499.21115556843228,13093.91471823443]
[null,{"$f":"B95","v":"Mellem varebil, benzin"},"Honda","Cr-v","2,0 executive aut.",2007,null,1.5158761731146183E-2,20592.707003922533,171998.15384615384,49819.307692307695,215470,14.9,1665,0.10201720380777601,4.1089444714671073,4.4547123042986323,8.9803876591352139E-2,1,0,0,0.02,0.97494507991141233,283.8,null,null,{"$f":"VLOOKUP(1/(R96*AX96),VB_B_2015!$G$5:$J$36,2)","v":5580},null,0,25283.593024181588,0.13690877240264115,66600,833,0,4,35000,null,183498,1.5158761731146183E-2,20592.707003922533,14.9,183498,0.84286989919999999,1.1858154357999999,1.1789565250680001,24277.906291087977,25283.593024181588,null,1.1359999999999999,1,411.85414007845065,15545.978463299953]
[null,"Mellem varebil, benzin","Suzuki","Grand vitara","2.4l m/t van",2011,null,0.1227466747662633,20016.775167744363,146689.23076923055,40847.461538461452,215470,14.9,1665,7.4736842105263157E-2,4.1089444714671073,4.4547123042986323,6.5789473684210537E-2,1,0,0,4.5999999999999999E-2,0.93243116793220615,283.8,null,null,{"$f":"VLOOKUP(1/(R97*AX97),VB_B_2015!$G$5:$J$36,2)","v":3140},null,0,27738.307210082683,0.22518652498304317,66600,833,0,4,35000,null,208089,0.1227466747662633,20016.775167744363,14.9,208089,0.94739148560000008,1.3384542318999999,1.330632976974,26634.981130874919,27738.307210082683,null,1.1359999999999999,1,920.77165771624072,13258.442438726726]
[null,"Mellem varebil, benzin","Volkswagen","Caddy van","1,2 tsi",2011,null,3.5510777063920661E-2,15442.346157214919,99233.846153846156,23051.692307692305,215470,14.9,1665,7.7119244391971653E-2,4.1089444714671073,4.4547123042986323,6.7886658795749705E-2,1,0,0,4.5999999999999999E-2,0.90011855446342748,283.8,null,null,{"$f":"VLOOKUP(1/(R98*AX98),VB_B_2015!$G$5:$J$36,2)","v":3140},null,0,22653.380530107581,0.22518652498304317,66600,833,0,4,35000,null,220732,3.5510777063920661E-2,15442.346157214919,14.9,220732,1.0011292928,1.4169305971999999,1.4086145711119999,21752.313809208335,22653.380530107581,null,1.1359999999999999,1,710.34792323188628,8969.2081027683089]
[null,"Mellem varebil, benzin","Volkswagen","Touran van","1,4 tsi aut.",2011,null,2.8234899159807567E-2,36834.993986892994,169683.69230769234,49470.384615384632,215470,14.9,1665,7.1446540880503118E-2,4.1089444714671073,4.4547123042986323,6.2893081761006275E-2,1,0,0,4.4999999999999998E-2,0.94285750228479415,283.8,null,null,{"$f":"VLOOKUP(1/(R99*AX99),VB_B_2015!$G$5:$J$36,2)","v":2520},null,0,64466.525780897289,0.22518652498304317,66600,833,0,4,35000,null,264817,2.8234899159807567E-2,36834.993986892994,14.9,264817,1.1885081767999999,1.6905706006999999,1.680529352222,61902.288583894544,64466.525780897289,null,1.1359999999999999,1,1657.5747294101848,15336.786861957289]
[null,"Mellem varebil, benzin","Volkswagen","Caddy","1.2 tsi 85 hk",2015,null,5.3481293918010882E-2,29447.93728219534,88159.999999999753,18898.999999999909,215470,14.9,1665,7.6860622462787576E-2,4.1089444714671073,4.4547123042986323,6.7658998646820054E-2,1,0,0,0.14199999999999999,0.65294078947368328,283.8,null,null,{"$f":"VLOOKUP(1/(R100*AX100),VB_B_2015!$G$5:$J$36,2)","v":3140},null,0,43856.793696548317,0.27886323268206037,66600,833,0,4,35000,null,224209,5.3481293918010882E-2,29447.93728219534,14.9,224209,1.0159079336000001,1.4385126839,1.4300605888939999,42112.33453148984,43856.793696548317,null,1.1359999999999999,1,4181.6070940717382,7968.3033258043733]
[null,"Mellem varebil, benzin","Ford","Kuga","1.5 ecoboost (150 hk) van fwd (forhjulstræk) man",2015,null,3.209050923469451E-2,22718.206969742325,135791.38461538462,36760.769230769234,215470,14.9,1665,7.9006804621072929E-2,4.1089444714671073,4.4547123042986323,6.9548243504465618E-2,1,0,0,0.14599999999999999,0.76833125246418721,283.8,null,null,{"$f":"VLOOKUP(1/(R101*AX101),VB_B_2015!$G$5:$J$36,2)","v":3140},null,0,22580.844695706481,0.27886323268206037,66600,833,0,4,35000,null,147094,3.209050923469451E-2,22718.206969742325,14.9,147094,0.68813833760000009,0.95985216740000001,0.95441789080399997,21682.663178910203,22580.844695706481,null,1.1359999999999999,1,3316.8582175823794,12273.44534535337]
[null,"Mellem varebil, benzin","Volkswagen","Golf","1.4 tsi hybrid 204 dsg7",2015,null,0,54190.277086391485,130056.61538461536,34610.230769230759,215470,14.9,1665,6.9268292682926835E-2,4.1089444714671073,4.4547123042986323,6.0975609756097567E-2,1,0,0,0.14099999999999999,0.76639965671754784,283.8,null,null,{"$f":"VLOOKUP(1/(R102*AX102),VB_B_2015!$G$5:$J$36,2)","v":2520},null,0,93712.255808506903,0.27886323268206037,66600,833,0,4,35000,null,261575,0,54190.277086391485,14.9,261575,1.1747283799999999,1.6704471825,1.66053280645,89984.732892568776,93712.255808506903,null,1.1359999999999999,1,7640.829069181199,11755.110718149883]
[null,"Mellem varebil, benzin","VOLKSWAGEN","CADDY","Gnsn variant","2019",null,0.35159264719255223,24714.622207375105,100309.85589778499,42599.101112586199,215470,14.9,1665,5.1113362295533309E-2,4.1089444714671073,4.4547123042986323,5.7646659884706693E-2,1,0,0,0.13900000000000001,0.70142186197018197,283.8,null,null,{"$f":"VLOOKUP(1/(R103*AX103),VB_B_2019!$G$5:$J$36,2)","v":1280},null,0,21708.418364822181,0.33037300177619894,66600,833,0,4,35000,null,129099,0.35159264719255223,24714.622207375105,14.9,129099,0.61165238960000001,0.84815540290000002,0.84342534263400004,20844.938703325213,21708.418364822181,null,1,{"$f":"' Fælles forudsætninger'!$P$55","v":0.88666650240898648},3435.3324868251398,9066.4627763303051]
[null,"Mellem varebil, benzin","FORD","TRANSIT CONNECT","Gnsn variant","2019",null,0.22750112465400438,24714.622207375105,90561.236363636315,67153.272727272692,215470,14.9,1665,6.9270820500702074E-2,4.1089444714671073,4.4547123042986323,7.8125E-2,1,0,0,0.13400000000000001,0.68117727673168593,283.8,null,null,{"$f":"VLOOKUP(1/(R104*AX104),VB_B_2019!$G$5:$J$36,2)","v":3140},null,0,33996.103639788824,0.33037300177619894,66600,833,0,4,35000,null,206500,0.22750112465400438,24714.622207375105,14.9,206500,0.94063760000000007,1.3285911500000001,1.3208320790000001,32643.865831866831,33996.103639788824,null,1,0.88666650240898648,3311.7593757882642,8185.3380320476545]
[null,"Mellem varebil, benzin","MERCEDES-BENZ","GLC","Gnsn variant","2019",null,8.2727681692365232E-2,24714.622207375105,306136.9600306736,214388.10001917102,215470,14.9,1665,8.6293576876787029E-2,4.1089444714671073,4.4547123042986323,9.732360097323603E-2,1,0,0,0.13500000000000001,0.90498223410500489,283.8,null,null,{"$f":"VLOOKUP(1/(R105*AX105),VB_B_2019!$G$5:$J$36,2)","v":5580},null,0,32516.67909647007,0.33037300177619894,66600,833,0,4,35000,null,197181,8.2727681692365232E-2,24714.622207375105,14.9,197181,0.90102812240000008,1.2707471850999998,1.2633528038459998,31223.287261681951,32516.67909647007,null,1,0.88666650240898648,3336.4739979956394,27670.056224637745]
[null,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,39.372603820991742,0.25143784545187847,15426.176324911448,456720,56000,201230,13.7,1665,0.17749999999999999,4.1089444714671073,4.4547123042986323,0.15625,1,0,0,6.0999999999999999E-2,0.97312351112278861,283.8,{"$f":"1-SUMPRODUCT(AY106:AY117,H106:H117)/SUMPRODUCT(AZ106:AZ117,H106:H117)","v":0.86568687407273814},null,{"$f":"VLOOKUP(1/(R106*AX106),VB_B_2015!$G$5:$J$36,2)","v":14220},null,0,45063.317833842404,7.2514619883040934E-2,66600,1167,0,4,35000,null,483300,0.25143784545187847,15426.176324911448,13.7,483300,2.1171483200000001,3.04671643,2.8050287213999998,43270.867652757312,45063.317833842404,null,{"$f":"' Fælles forudsætninger'!E60","v":1.1359999999999999},{"$f":"' Fælles forudsætninger'!J60","v":1},940.99675581959832,43948.124844052531]
[null,{"$f":"B106","v":"Stor varebil, benzin"},"Mercedes-benz","Ml","350 aut.",2007,null,0,12824.196396854572,330400,56000,201230,13.7,1665,0.14024691358024691,4.1089444714671073,4.4547123042986323,0.1234567901234568,1,0,0,6.0999999999999999E-2,0.96284797215496365,283.8,null,null,{"$f":"VLOOKUP(1/(R107*AX107),VB_B_2015!$G$5:$J$36,2)","v":10520},null,0,34091.172762120084,7.2514619883040934E-2,66600,1167,0,4,35000,null,439003,0,12824.196396854572,13.7,439003,1.9288683512,2.7717605213000001,2.552608557074,32735.153460208538,34091.172762120084,null,{"$f":"AW106","v":1.1359999999999999},{"$f":"AX106","v":1},782.27598020812889,31792.915678041154]
[null,{"$f":"B107","v":"Stor varebil, benzin"},"Mercedes-benz","R","500 aut.",2007,null,0,12824.196396854572,440531.20000000001,56000,201230,13.7,1665,0.15089184060663796,4.1089444714671073,4.4547123042986323,0.13282732447767429,1,0,0,6.0999999999999999E-2,0.97213584418084353,283.8,null,null,{"$f":"VLOOKUP(1/(R108*AX108),VB_B_2015!$G$5:$J$36,2)","v":11740},null,0,32874.574309486292,7.2514619883040934E-2,66600,1167,0,4,35000,null,423017,0,12824.196396854572,13.7,423017,1.8609214567999999,2.6725338207,2.4615146060859998,31566.946742172979,32874.574309486292,null,1.1359999999999999,1,782.27598020812889,42390.348956253882]
[null,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,null,2.2193963023511804E-2,24057.922769640474,711200,56000,201230,13.7,1665,7.944055944055943E-2,4.1089444714671073,4.4547123042986323,6.9930069930069921E-2,1,0,0,0.21,0.94058169291338578,283.8,null,null,{"$f":"VLOOKUP(1/(R109*AX109),VB_B_2015!$G$5:$J$36,2)","v":3140},null,0,90780.282638052464,0.22321428571428573,66600,1167,0,4,35000,null,626900,2.2193963023511804E-2,24057.922769640474,13.7,626900,2.7275057600000001,3.9380559900000001,3.6233129302,87169.382644991332,90780.282638052464,null,1.1359999999999999,1,5052.1637816244993,68435.598154427571]
[null,"Stor varebil, benzin","Mercedes-benz","Ml63amg","-",2011,null,2.2193963023511804E-2,24057.922769640474,916035.2,56000,201230,13.7,1665,0.10888178914085883,4.1089444714671073,4.4547123042986323,9.5846645370474326E-2,1,0,0,0.21199999999999999,0.95342890753543097,283.8,null,null,{"$f":"VLOOKUP(1/(R110*AX110),VB_B_2015!$G$5:$J$36,2)","v":6820},null,0,68236.979702599507,0.22321428571428573,66600,1167,0,4,35000,null,469000,2.2193963023511804E-2,24057.922769640474,13.7,469000,2.0563676000000002,2.9579549000000003,2.723542202,65522.767955572555,68236.979702599507,null,1.1359999999999999,1,5100.2796271637808,88145.974188007152]
[null,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,null,2.2193963023511804E-2,24057.922769640474,711200,56000,201230,13.7,1665,7.944055944055943E-2,4.1089444714671073,4.4547123042986323,6.9930069930069921E-2,1,0,0,0.21,0.94058169291338578,283.8,null,null,{"$f":"VLOOKUP(1/(R111*AX111),VB_B_2015!$G$5:$J$36,2)","v":3140},null,0,87891.199178889525,0.22321428571428573,66600,1167,0,4,35000,null,606664,2.2193963023511804E-2,24057.922769640474,13.7,606664,2.6414946656000002,3.8124491144000001,3.5080009577119999,84395.216116460113,87891.199178889525,null,1.1359999999999999,1,5052.1637816244993,68435.598154427571]
[null,"Stor varebil, benzin","Ford","F 150 raptor","F 150",2015,null,4.6126099987982182E-6,25165.011259126222,242480.00000000003,56000,201230,13.7,1665,0.17277566539923953,4.1089444714671073,4.4547123042986323,0.15209125475285171,1,0,0,0.20799999999999999,0.82738436159683282,283.8,null,null,{"$f":"VLOOKUP(1/(R112*AX112),VB_B_2015!$G$5:$J$36,2)","v":14220},null,0,142462.64078789644,0.2857142857142857,66600,1167,0,4,35000,null,945000,4.6126099987982182E-6,25165.011259126222,13.7,945000,4.0795579999999996,5.9125345000000005,5.4359606100000004,136796.00995481666,142462.64078789644,null,1.1359999999999999,1,5234.3223418982543,23332.766929816647]
[null,"Stor varebil, benzin","Volkswagen","Transporter kassevog","2.0 TSI Euro6",2015,null,3.6900879990385745E-6,25165.011259126222,155005.53846153847,43966.076923076929,201230,13.7,1665,0.18622950819672132,4.1089444714671073,4.4547123042986323,0.16393442622950821,1,0,0,0.20599999999999999,0.73256839457845679,283.8,null,null,{"$f":"VLOOKUP(1/(R113*AX113),VB_B_2015!$G$5:$J$36,2)","v":15440},null,0,180700.09967179858,0.2857142857142857,66600,1167,0,4,35000,null,1201044,3.6900879990385745E-6,25165.011259126222,13.7,1201044,5.1678474176,7.5018252124,6.8949909857519991,173512.52578802287,180700.09967179858,null,1.1359999999999999,1,5183.9923193800014,14915.490356952352]
[null,"Stor varebil, benzin","Mercedes-benz","Gle","63 amg s suv 4matic amg speedshift plus 7g-tronic",2015,null,0,25165.011259126222,948479.99968000012,56000,201230,13.7,1665,0.10888178914085883,4.1089444714671073,4.4547123042986323,9.5846645370474326E-2,1,0,0,0.20799999999999999,0.95587061402019924,283.8,null,null,{"$f":"VLOOKUP(1/(R114*AX114),VB_B_2015!$G$5:$J$36,2)","v":6820},null,0,142462.64078789644,0.2857142857142857,66600,1167,0,4,35000,null,945000,0,25165.011259126222,13.7,945000,4.0795579999999996,5.9125345000000005,5.4359606100000004,136796.00995481666,142462.64078789644,null,1.1359999999999999,1,5234.3223418982543,91267.992288543421]
[null,"Stor varebil, benzin","VOLKSWAGEN","TRANSPORTER","Gnsn variant","2019",null,0.22732398759319608,27379.532249929318,190414.0332997767,58856.76248741625,201230,13.7,1665,5.7204290477999124E-2,4.1089444714671073,4.4547123042986323,6.4516129032258063E-2,1,0,0,0.222,0.76538987580989182,283.8,null,null,{"$f":"VLOOKUP(1/(R115*AX115),VB_B_2019!$G$5:$J$36,2)","v":1880},null,0,59801.574865046001,0.5,66600,1167,0,4,35000,null,359100,0.22732398759319608,27379.532249929318,13.7,359100,1.5892486399999999,2.2757946100000002,2.0972926577999997,57422.891961775065,59801.574865046001,null,1,{"$f":"' Fælles forudsætninger'!$P$55","v":0.88666650240898648},6078.2561594843082,18322.691599925911]
[null,"Stor varebil, benzin","BMW","X5","Gnsn variant","2019",null,0.22732398759319608,27379.532249929318,340137.51569104462,234138.44730690293,201230,13.7,1665,8.2098750223054281E-2,4.1089444714671073,4.4547123042986323,9.2592592592592574E-2,1,0,0,0.223,0.86807015418798894,283.8,null,null,{"$f":"VLOOKUP(1/(R116*AX116),VB_B_2019!$G$5:$J$36,2)","v":4960},null,0,40080.085296522186,0.5,66600,1167,0,4,35000,null,237723,0.22732398759319608,27379.532249929318,13.7,237723,1.0733478392,1.5223954333,1.4056430588339999,38485.849461234793,40080.085296522186,null,1,0.88666650240898648,6105.6356917342382,32729.913302977548]
[null,"Stor varebil, benzin","BMW","X5","Gnsn variant","2019",null,0.22732398759319608,27379.532249929318,340137.51569104462,234138.44730690293,201230,13.7,1665,8.2098750223054281E-2,4.1089444714671073,4.4547123042986323,9.2592592592592574E-2,1,0,0,0.22,0.86984499516303848,283.8,null,null,{"$f":"VLOOKUP(1/(R117*AX117),VB_B_2019!$G$5:$J$36,2)","v":4960},null,0,203191.29898264879,0.5,66600,1167,0,4,35000,null,1241600,0.22732398759319608,27379.532249929318,13.7,1241600,5.34022664,7.7535603600000007,7.1260935928000002,195109.10934008227,203191.29898264879,null,1,0.88666650240898648,6023.4970949844501,32729.913302977548]
[null,null,"Kilde: "]
[null,null,"Note: De faste omkostninger omfatter en del af afskrivningerne, løn, del af reparationer og kapacitetsomkostningerne. I de følgende to tabeller er de faste omkostninger først opgjort for et helt år, siden per driftstime. Ved forsinkelsestid øges den tidsafhænge kørselsomkostning med 40%. "]
[null,null,"Note: De variable omkostninger omfatter en del af afskrivningerne, brændstofforbrug, olie, dæk og del af reparationer. I de følgende to tabeller er de variable omkostninger først opgjort for et helt år, siden per kørt km."]
[null,null,"Note: Kapacitetsomkostninger omfatter udgifter til administration (løn (ej chauffør), kontor, husleje, reklame og annoncer, revisor, advokat, maskiner, telefon mv.)"]

{"sheet":"Varebiler - Diesel","index":7,"n_rows":121,"n_cols":52,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
[null,null,"Varebiler - Diesel  "]
[]
[]
[]
[null,null,"Niveu I-A - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,"Variable og faste kørselsomkostninger for sammenvægtet køretøjskategori, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km] ","Trafikarbejde, i alt for kategori [km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.] Medregnet i vedligehold, derfor 0 her","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,"Varebil","Diesel",{"$f":"SUMPRODUCT(F21:F23,$G$21:$G$23)/SUM($G$21:$G$23)","v":7.2401824559880729E-2},{"$f":"SUM($G$21:$G$23)","v":7340.0720310942079},{"$f":"NAF*H11","v":2.0400567214975318},{"$f":"SUM(I11,L11)","v":1.5396654501868166},{"$f":"SUMPRODUCT(J21:J23,$G$21:$G$23)/SUM($G$21:$G$23)","v":0.27319518780006957},5.3403681361246763E-2,0.21979150643882284,{"$f":"SUM(M11:Q11)","v":1.266470262386747},0.14519617156985035,0.33281651900634529,0,9.3649986529849447E-2,0.69480758528070197,{"$f":"NAF*S11","v":463.46549815860777},{"$f":"SUM(T11,W11)","v":349.78528162913796},7.0186096927599229,2.3711036118029312,4.6475060809569904,{"$f":"SUM(X11:AA11)","v":342.76667193637803},7.5856009313743202,283.8,11.381071005003745,39.999999999999993]
[null,null,"Kilde: "]
[]
[]
[null,null,"Niveu II - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,"Variable og faste kørselsomkostninger for sammenvægtede køretøjskategorier, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,"Køretøjskategori","Drivmiddel","Størrelse ","Brændstof-effektivitet [liter per km] ","Trafikarbejde, i alt for kategori [km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.] Medregnet i vedligehold, derfor 0 her","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,{"$f":"B33","v":"Lille varebil, diesel "},"Varebil","Diesel","Lille",{"$f":"SUMPRODUCT($I$33:$I$44,G33:G44)/SUM($I$33:$I$44)","v":4.8114821439742647E-2},{"$f":"H33","v":1506.7783281036932},{"$f":"NAF*I21","v":1.6742378495761319},{"$f":"SUM(J21,M21)","v":1.2635757355291561},{"$f":"SUM(K21:L21)","v":0.16482608757346742},{"$f":"SUMPRODUCT($I$33:$I$44,M33:M44)/SUM($I$33:$I$44)","v":1.8763068436019461E-2},{"$f":"SUMPRODUCT($I$33:$I$44,N33:N44)/SUM($I$33:$I$44)","v":0.14606301913744796},{"$f":"SUM(N21:R21)","v":1.0987496479556886},{"$f":"SUMPRODUCT($I$33:$I$44,P33:P44)/SUM($I$33:$I$44)","v":8.0298579606893239E-2},{"$f":"SUMPRODUCT($I$33:$I$44,Q33:Q44)/SUM($I$33:$I$44)","v":0.22117408617158474},{"$f":"SUMPRODUCT($I$33:$I$44,R33:R44)/SUM($I$33:$I$44)","v":0},{"$f":"SUMPRODUCT($I$33:$I$44,S33:S44)/SUM($I$33:$I$44)","v":7.9428571428571446E-2},{"$f":"SUMPRODUCT($I$33:$I$44,T33:T44)/SUM($I$33:$I$44)","v":0.71784841074863925},{"$f":"NAF*T21","v":449.56075426080787},{"$f":"SUM(U21,X21)","v":339.29113529117575},{"$f":"SUM(V21:W21)","v":3.509552247272409},{"$f":"SUMPRODUCT($I$33:$I$44,X33:X44)/SUM($I$33:$I$44)","v":1.5299515798576315},{"$f":"SUMPRODUCT($I$33:$I$44,Y33:Y44)/SUM($I$33:$I$44)","v":1.9796006674147772},{"$f":"SUM(Y21:AB21)","v":335.78158304390337},{"$f":"SUMPRODUCT($I$33:$I$44,AA33:AA44)/SUM($I$33:$I$44)","v":5.946021714527852},{"$f":"SUMPRODUCT($I$33:$I$44,AB33:AB44)/SUM($I$33:$I$44)","v":283.80000000000007},{"$f":"SUMPRODUCT($I$33:$I$44,AC33:AC44)/SUM($I$33:$I$44)","v":6.0355613293754811},{"$f":"SUMPRODUCT($I$33:$I$44,AD33:AD44)/SUM($I$33:$I$44)","v":40.000000000000007}]
[null,{"$f":"B45","v":"Mellem varebil, diesel "},"Varebil","Diesel","Mellem",{"$f":"SUMPRODUCT($I$45:$I$56,G45:G56)/SUM($I$45:$I$56)","v":7.4058804291112834E-2},{"$f":"H45","v":3687.8509016009834},{"$f":"NAF*I22","v":2.0549123817065262},{"$f":"SUM(J22,M22)","v":1.5508772692124728},{"$f":"SUM(K22:L22)","v":0.29468064265021998},{"$f":"SUMPRODUCT($I$45:$I$56,M45:M56)/SUM($I$45:$I$56)","v":6.9859013372919596E-2},{"$f":"SUMPRODUCT($I$45:$I$56,N45:N56)/SUM($I$45:$I$56)","v":0.22482162927730037},{"$f":"SUM(N22:R22)","v":1.2561966265622528},{"$f":"SUMPRODUCT($I$45:$I$56,P45:P56)/SUM($I$45:$I$56)","v":0.15000151460803365},{"$f":"SUMPRODUCT($I$45:$I$56,Q45:Q56)/SUM($I$45:$I$56)","v":0.34043331912934},{"$f":"SUMPRODUCT($I$45:$I$56,R45:R56)/SUM($I$45:$I$56)","v":0},{"$f":"SUMPRODUCT($I$45:$I$56,S45:S56)/SUM($I$45:$I$56)","v":8.6857142857142841E-2},{"$f":"SUMPRODUCT($I$45:$I$56,T45:T56)/SUM($I$45:$I$56)","v":0.67890464996773636},{"$f":"NAF*T22","v":464.84075388869019},{"$f":"SUM(U22,X22)","v":350.82321048203033},{"$f":"SUM(V22:W22)","v":7.3982651237971648},{"$f":"SUMPRODUCT($I$45:$I$56,X45:X56)/SUM($I$45:$I$56)","v":2.5236257243291891},{"$f":"SUMPRODUCT($I$45:$I$56,Y45:Y56)/SUM($I$45:$I$56)","v":4.8746393994679753},{"$f":"SUM(Y22:AB22)","v":343.42494535823317},{"$f":"SUMPRODUCT($I$45:$I$56,AA45:AA56)/SUM($I$45:$I$56)","v":6.4375997310741138},{"$f":"SUMPRODUCT($I$45:$I$56,AB45:AB56)/SUM($I$45:$I$56)","v":283.80000000000007},{"$f":"SUMPRODUCT($I$45:$I$56,AC45:AC56)/SUM($I$45:$I$56)","v":13.187345627159015},{"$f":"SUMPRODUCT($I$45:$I$56,AD45:AD56)/SUM($I$45:$I$56)","v":39.999999999999993}]
[null,{"$f":"B57","v":"Stor varebil, diesel"},"Varebil","Diesel","Stor",{"$f":"SUMPRODUCT($I$57:$I$68,G57:G68)/SUM($I$57:$I$68)","v":8.6610749514910143E-2},{"$f":"H57","v":2145.4428013895313},{"$f":"NAF*I23","v":2.2714413512836873},{"$f":"SUM(J23,M23)","v":1.7142953594593866},{"$f":"SUM(K23:L23)","v":0.31237267487297993},{"$f":"SUMPRODUCT($I$57:$I$68,M57:M68)/SUM($I$57:$I$68)","v":4.9446882251090174E-2},{"$f":"SUMPRODUCT($I$57:$I$68,N57:N68)/SUM($I$57:$I$68)","v":0.26292579262188975},{"$f":"SUM(N23:R23)","v":1.4019226845864066},{"$f":"SUMPRODUCT($I$57:$I$68,P57:P68)/SUM($I$57:$I$68)","v":0.18251475979237414},{"$f":"SUMPRODUCT($I$57:$I$68,Q57:Q68)/SUM($I$57:$I$68)","v":0.39813206831883724},{"$f":"SUMPRODUCT($I$57:$I$68,R57:R68)/SUM($I$57:$I$68)","v":0},{"$f":"SUMPRODUCT($I$57:$I$68,S57:S68)/SUM($I$57:$I$68)","v":0.11531428571428569},{"$f":"SUMPRODUCT($I$57:$I$68,T57:T68)/SUM($I$57:$I$68)","v":0.70596157076090948},{"$f":"NAF*T23","v":470.86706051610173},{"$f":"SUM(U23,X23)","v":355.37136642724658},{"$f":"SUM(V23:W23)","v":8.8304776599531927},{"$f":"SUMPRODUCT($I$57:$I$68,X57:X68)/SUM($I$57:$I$68)","v":2.6996841928023136},{"$f":"SUMPRODUCT($I$57:$I$68,Y57:Y68)/SUM($I$57:$I$68)","v":6.1307934671508786},{"$f":"SUM(Y23:AB23)","v":346.54088876729338},{"$f":"SUMPRODUCT($I$57:$I$68,AA57:AA68)/SUM($I$57:$I$68)","v":10.710428910184836},{"$f":"SUMPRODUCT($I$57:$I$68,AB57:AB68)/SUM($I$57:$I$68)","v":283.79999999999995},{"$f":"SUMPRODUCT($I$57:$I$68,AC57:AC68)/SUM($I$57:$I$68)","v":12.030459857108612},{"$f":"SUMPRODUCT($I$57:$I$68,AD57:AD68)/SUM($I$57:$I$68)","v":40}]
[null,null,"Kilde: "]
[]
[]
[null,null,"Niveu III - Omkostninger"]
[]
[]
[null,null,"Årlige variable og faste kørselsomkostninger for konkrete køretøjer, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,"Kategori","Mærke","Model","Variant","Årgang","Brændstof-effektivitet [liter per km] ","Trafikarbejde, i alt for kategori [km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.] Medregnet i vedligehold, derfor 0 her","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,{"$f":"B82","v":"Lille varebil, diesel "},{"$f":"C82","v":"Seat"},{"$f":"D82","v":"Altea van"},{"$f":"E82","v":"2,0 tdi"},{"$f":"F82","v":2007},{"$f":"O82","v":9.03407376408632E-2},{"$f":"G82","v":1506.7783281036932},{"$f":"H82","v":2.5731154229477075E-2},{"$f":"NAF*K33","v":1.617577745998604},{"$f":"SUM(L33,O33)","v":1.2208133932064937},{"$f":"SUM(M33:N33)","v":0.28325414399719262},{"$f":"(K82*(1-W82)/L82)","v":9.0051600857780634E-3},{"$f":"$O82*Q82","v":0.27424898391141456},{"$f":"SUM(P33:T33)","v":0.93755924920930123},{"$f":"(J82*(1-W82)/L82)","v":1.0000000000000016E-2},{"$f":"$O82*P82","v":0.41527806804413397},{"$f":"T82*(1-U82)/S82","v":0},{"$f":"AG82*(1-AH82)*AI82/AJ82","v":7.9428571428571432E-2},{"$f":"AD82*AE82/I82","v":0.43285260973659584},{"$f":"NAF*V33","v":457.18922557353511},{"$f":"SUM(W33,Z33)","v":345.04847213096991},{"$f":"SUM(X33:Y33)","v":10.440749749271083},{"$f":"(-PMT(Lånerente,M82,K82)-(K82*(1-$Y$82)/M82))/N82","v":4.5668758753972085},{"$f":"SUM(AA82:AC82)/N82","v":5.8738738738738743},{"$f":"SUM(AA33:AD33)","v":334.60772238169881},{"$f":"(-PMT(Lånerente,M82,J82)-(J82*(1-$Y$82)/M82))/N82","v":5.0713988778608474},{"$f":"X82","v":283.8},{"$f":"AD82*(1-AE82)/N82","v":5.736323503837931},{"$f":"AF82/N82","v":40}]
[null,{"$f":"B83","v":"Lille varebil, diesel "},"Volkswagen","Touran van","2,0 tdi aut.",2007,{"$f":"O83","v":0.10103982632903037},null,{"$f":"H83","v":2.2423118164345977E-2},1.7325574523091789,{"$f":"SUM(L34,O34)","v":1.3075905300446633},{"$f":"SUM(M34:N34)","v":0.31693583453596585},{"$f":"(K83*(1-W83)/L83)","v":1.0207436817100334E-2},{"$f":"$O83*Q83","v":0.30672839771886551},{"$f":"SUM(P34:T34)","v":0.99065469550869745},{"$f":"(J83*(1-W83)/L83)","v":1.0999999999999979E-2},{"$f":"$O83*P83","v":0.46445961112515038},{"$f":"T83*(1-U83)/S83","v":0},{"$f":"AG83*(1-AH83)*AI83/AJ83","v":7.9428571428571432E-2},0.4357665129549757,462.86792972242114,{"$f":"SUM(W34,Z34)","v":349.33428658295935},{"$f":"SUM(X34:Y34)","v":13.083270364603941},5.2033904847240615,7.8798798798798799,{"$f":"SUM(AA34:AD34)","v":336.2510162183554},{"$f":"(-PMT(Lånerente,M83,J83)-(J83*(1-$Y$82)/M83))/N83","v":5.6074111804518809},{"$f":"X83","v":283.8},6.8436050379034752,40]
[null,"Lille varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,9.3210628683837685E-2,null,2.0412092598221507E-2,1.5436728330067069,1.1650361003824203,0.29212033114780334,9.159167957965262E-3,0.28296116318983805,0.87291576923461689,9.9999999999999811E-3,{"$f":"$O84*P84","v":0.42847037573329028},0,7.9428571428571432E-2,0.3550168220727552,458.3669274174519,345.93730371128447,11.27475065023577,4.9083842838694043,6.3663663663663668,334.6625530610487,5.3589849060479606,283.8,5.5035681550007176,40]
[null,"Lille varebil, diesel ","Volkswagen","Polo van","1,6 tdi",2011,4.2507195828112812E-2,null,0.15534750199646732,1.52944059015953,1.1542947850260605,0.13560916475199658,6.5693144119825546E-3,0.12903985034001403,1.018685620274064,6.3999999999999987E-2,0.19539696733102405,0,7.9428571428571432E-2,0.67986008151446853,448.04022784874525,338.14356818773228,1.8084616568826761,0.51116435958537887,1.2972972972972974,336.3351065308496,4.9798985041410608,283.8,7.5552080267085424,40]
[null,"Lille varebil, diesel ","Ford","C-max van","1,6 tdci 115 hk.",2011,4.7731092436974834E-2,null,0.13527572435962826,1.7069372582065947,1.2882545344955432,0.16579139665044401,2.0893270471085145E-2,0.14489812617935888,1.1224631378450991,6.3E-2,0.21941016168875163,0,7.9428571428571432E-2,0.76062440472777615,455.25609681388329,343.5895070293459,4.0630220327194548,2.2612202309176532,1.8018018018018018,339.52648499662644,6.8183138080255414,283.8,8.9081711886008712,40]
[null,"Lille varebil, diesel ","Volkswagen","Golf van","1,6 tdi aut.",2011,5.0692732681682881E-2,null,0.12552550749673844,1.6916789080235561,1.2767387985083443,0.17709353968121044,2.3204709540021764E-2,0.15388883014118868,1.0996452588271339,6.4000000000000001E-2,0.23302422187003355,0,7.9428571428571432E-2,0.723192465528529,451.15172780255455,340.49187003966381,4.6750821887527998,2.368775882446494,2.3063063063063063,335.816787850911,6.5332279300934282,283.8,5.4835599208176014,40]
[null,"Lille varebil, diesel ","Citroën","C4 cactus","1,6 varekasse med ruder 5 man",2015,3.5540888757935679E-2,null,0.17407836613454325,1.3321550607741357,1.0054000458672723,0.1109338001226965,3.0416920471514237E-3,0.10789210807554508,0.89446624574457567,8.7999999999999981E-2,0.16337426509224134,0,7.9428571428571432E-2,0.5636634092237629,443.7752549767842,334.92472073719563,0.93391239429087269,0.21319167357015195,0.72072072072072069,333.99080834290476,6.1679048974543997,283.8,4.0229034454503587,40]
[null,"Lille varebil, diesel ","Volkswagen","Golf","1.6 tdi bluemotion 110 hk 5 dørs",2015,3.6293929712460031E-2,null,0.14383828644666086,1.8028760257632639,1.3606611515194444,0.12156036420573066,1.1382236312160846E-2,0.11017812789356982,1.2391007873137139,9.4999999999999973E-2,0.16683584179528049,0,7.9428571428571432E-2,0.89783637408986205,449.23360568848915,339.0442307082937,1.5520975211601162,0.83137680043939544,0.72072072072072069,337.49213318713356,6.9389524058079015,283.8,6.7531807813256375,40]
[null,"Lille varebil, diesel ","Mercedes-benz","Citan","109 cdi kassevogn lang",2015,4.7837503096358598E-2,null,9.7535401231302624E-2,1.9074213951896353,1.439563317124253,0.1729379104739148,2.7716751563415798E-2,0.145221158910499,1.2666254066503382,8.9999999999999969E-2,0.21989930993130707,0,7.9428571428571432E-2,0.87729752529045957,447.76103541043426,337.93285691353532,3.6992898347859251,1.8974880329841231,1.8018018018018018,334.23356707874939,6.1613974703291303,283.8,4.2721696084202465,40]
[null,"Lille varebil, diesel ","DACIA","DOKKER","Gnsn variant","2019",5.6671426808697814E-2,null,4.9091358817236079E-2,1.8966973160959892,1.4314696725252749,0.2265348220506106,5.4496363820605721E-2,0.17203845823000488,1.2049348504746642,0.16,0.26050706749792374,0,7.9428571428571432E-2,0.70499921154816914,445.60924654398445,336.30886531621468,4.5733728623464716,1.2580575470311561,3.3153153153153152,331.73549245386823,3.6936263892321404,283.8,4.2418660646360742,40]
[null,"Lille varebil, diesel ","CITROEN","BERLINGO","Gnsn variant","2019",6.589700791709048E-2,null,3.5065256298025767E-2,2.207278507426047,1.6658705716422997,0.27937698095925306,7.9332262087154354E-2,0.20004471887209871,1.3864935906830467,0.16,0.3029151947650276,0,7.9428571428571432E-2,0.84414982448944775,448.15328169794026,338.2288918475021,5.9901285522500078,1.6658042279256828,4.3243243243243246,332.23876329525211,3.3596505312718938,283.8,5.0791127639802047,40]
[null,"Lille varebil, diesel ","FORD","C-MAX","Gnsn variant","2019",6.5866775309084483E-2,null,1.5676232227352697E-2,2.145454971743598,1.6192112994291308,0.26557379975071083,6.562085854440447E-2,0.19995294120630636,1.35363749967842,0.11899999999999999,0.30277622159110273,0,7.9428571428571432E-2,0.85243270665874582,453.68749778689545,342.40565870709094,7.5774093596285557,3.2530850353042307,4.3243243243243246,334.82824934746236,5.8992998230775697,283.8,5.1289495243847574,40]
[null,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,0.10103982632903037,{"$f":"G94","v":3687.8509016009834},5.8696256314854915E-2,1.4228378698153106,1.0738399017474043,0.3112162128399219,4.4878151210564036E-3,0.30672839771886551,0.76262368890748244,1.599999999999999E-2,0.46445961112515038,0,8.6857142857142855E-2,0.1953069349251893,463.95442465959894,350.1542827619615,9.82145249512776,{"$f":"(-PMT(Lånerente,M94,K94)-(K94*(1-$Y$94)/M94))/N94","v":1.9415726152478805},7.8798798798798799,340.33283026683375,{"$f":"(-PMT(Lånerente,M94,J94)-(J94*(1-$Y$94)/M94))/N94","v":6.9221126552676546},283.8,9.6107176115660629,40]
[null,"Mellem varebil, diesel ","Ford","Transit","280 s 2,2 tdci",2007,9.6503556778467517E-2,null,5.2944272018207991E-2,1.3873600330434261,1.0470641758818311,0.29716648797616496,4.2089244067367096E-3,0.29295756356942826,0.74989768790566624,1.5999999999999997E-2,0.44360729904226692,0,8.6857142857142855E-2,0.2034332460062564,461.57266177300261,348.35672586641709,8.3962372813217936,1.5373784224629345,6.8588588588588593,339.96048858509528,5.844261474507797,283.8,10.3162271105875,40]
[null,"Mellem varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,0.10631663450946911,null,4.1145003986947662E-2,1.5034628590581418,1.1346889502325599,0.32716103622932702,4.4137380722811493E-3,0.32274729815704589,0.80752791400323287,1.6000000000000025E-2,0.4887160292576152,0,8.6857142857142855E-2,0.21595474188847477,462.09267534463112,348.74918893934426,9.7002312608303622,1.820351380950483,7.8798798798798799,339.04895767851389,6.5988560304745949,283.8,8.6501016480392288,40]
[null,"Mellem varebil, diesel ","Volkswagen","Transporter kassevog","2,0 tdi",2011,8.1909476120055891E-2,null,8.3033537542996388E-2,1.6550943465155732,1.2491278086909987,0.27321503481790349,2.456098145005935E-2,0.24865405336784413,0.97591277387309527,8.4999999999999978E-2,0.37652126699326477,0,8.6857142857142855E-2,0.42753436402268763,466.15301239842546,351.81359426296262,7.5543821703473828,2.209036825002038,5.3453453453453452,344.25921209261526,7.6449766678488889,283.8,12.814235424766368,40]
[null,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2011,5.2388493465360578E-2,null,7.1981656408126607E-2,1.2638072997435383,0.95381682999512329,0.18376036012108843,2.4723678810815729E-2,0.15903668131027271,0.77005646987403487,8.5000000000000006E-2,0.24081929063414059,0,8.6857142857142855E-2,0.3573800363827514,458.85066383102912,346.30238779700312,4.5805662642441263,2.2742599579378204,2.3063063063063063,341.72182153275901,7.8189050223443095,283.8,10.102916510414692,40]
[null,{"$f":"B99","v":"Mellem varebil, diesel "},"Fiat","Dobló cargo","1,3 mjt",2011,5.7787934710894072E-2,null,6.3566671413795697E-2,1.3754819629742081,1.0380995946975156,0.19510853196448616,1.9680670839370452E-2,0.17542786112511571,0.84299106273302948,8.3999999999999991E-2,0.26563942812158048,0,8.6857142857142855E-2,0.40649449175430624,456.6452334811766,344.63791206126535,3.89416759804398,1.0953687992451813,2.7987987987987988,340.74374446322139,4.6751952658306068,283.8,12.268549197390794,40]
[null,"Mellem varebil, diesel ","Ford","Transit custom","2.2 tdci (125 hk) 270 l1 van forhjulstræk manuel",2015,7.7189055630246362E-2,null,0.14719551221109722,2.1550073714313811,1.6264206576840614,0.29047789493888793,5.6153706001764593E-2,0.23432418893712334,1.3359427627451734,0.19199999999999998,0.35482245035135412,0,8.6857142857142855E-2,0.70226316953667633,470.66942981517298,355.22221118126265,7.0772030938167667,2.2363622529759262,4.8408408408408405,348.14500808744589,7.6465398839016032,283.8,16.698468203544302,40]
[null,"Mellem varebil, diesel ","Volkswagen","Transporter","Kassevogn 2.0 tdi lang bmt 114 hk",2015,7.7838396897220288E-2,null,4.0169129379393445E-2,2.1975866231339065,1.6585559419878542,0.2978717014186168,6.1576295649201425E-2,0.23629540576941538,1.3606842405692374,0.19699999999999998,0.35780734060011704,0,8.6857142857142855E-2,0.71901975711197752,474.39608160988149,358.03477857349549,8.0005392808409681,3.159698440000128,4.8408408408408405,350.03423929265455,10.108769715966142,283.8,16.125469576688346,40]
[null,"Mellem varebil, diesel ","Renault","Trafic","1.6 dci 120",2015,6.9078528559439523E-2,null,3.7107795143807028E-2,1.684833879585788,1.2715727393100287,0.26102679961132946,5.132388194384313E-2,0.20970291766748636,1.0105459396986991,0.19,0.31754000058684356,0,8.6857142857142855E-2,0.41614879625471263,457.41000076722673,345.21509491866169,5.4333125352418437,1.625504727434036,3.8078078078078077,339.78178238341985,6.0175864824565632,283.8,9.9641959009632757,40]
[null,"Mellem varebil, diesel ","PEUGEOT","PARTNER","Gnsn variant","2019",6.5459812360769754E-2,null,0.17403338090844675,2.4979791966062872,1.8852673181934243,0.32034855345965407,0.12163103691313513,0.19871751654651895,1.5649187647337703,0.21700000000000003,0.30090549536775119,0,8.6857142857142855E-2,0.96015612650887627,462.33032939867724,348.92855048956773,7.0586403304682541,2.7343160061439291,4.3243243243243246,341.86991015909945,4.8782497328949113,283.8,13.191660426204512,40]
[null,"Mellem varebil, diesel ","FORD","TRANSIT CONNECT","Gnsn variant","2019",7.1284813595846305E-2,null,0.13807607080339576,2.9935764513720269,2.2593029821675676,0.35307861499300608,0.1366780386030628,0.21640057638994326,1.9062243671745613,0.20800000000000002,0.32768184590933802,0,8.6857142857142855E-2,1.2836853784080806,470.31324994103852,354.95339618191588,8.5856169504962025,3.2402716051508564,5.3453453453453452,346.36777923141966,4.9311250055959999,283.8,17.636654225823651,40]
[null,"Mellem varebil, diesel ","VOLKSWAGEN","TOURAN","Gnsn variant","2019",6.6397644224378216E-2,null,9.2050713868930503E-2,2.2180622874956035,1.6740092735815875,0.32581883680665585,0.12425432739301169,0.20156450941364418,1.3481904367749316,0.20999999999999994,0.30521651844150333,0,8.6857142857142855E-2,0.7461167754762853,463.71669306645475,349.97486269166399,8.6363049512112422,4.3119806268869176,4.3243243243243246,341.33855774045276,7.287600767272596,283.8,10.250956973180173,40]
[null,{"$f":"B106","v":"Stor varebil, diesel"},{"$f":"C106","v":"Mercedes-benz"},{"$f":"D106","v":"Sprinter"},{"$f":"E106","v":"315 cdi"},{"$f":"F106","v":2007},{"$f":"O106","v":0.11605545746040624},{"$f":"G106","v":2145.4428013895313},{"$f":"H106","v":5.2462399960858601E-2},1.5962051280840037,1.2046831155350972,0.36024045651206232,7.9288403238165148E-3,0.3523116161882458,0.84444265902303484,3.4000000000000044E-2,0.53348342529290838,{"$f":"T106*(1-U106)/S106","v":0},{"$f":"AG106*(1-AH106)*AI106/AJ106","v":0.11531428571428572},0.16164494801584076,478.59344203848974,361.20259776489792,11.849225985273726,{"$f":"(-PMT(Lånerente,M106,K106)-(K106*(1-$Y$106)/M106))/N106","v":2.9363130723608122},8.9129129129129137,349.35337177962418,{"$f":"(-PMT(Lånerente,M106,J106)-(J106*(1-$Y$106)/M106))/N106","v":12.591329927579213},{"$f":"X106","v":283.8},12.962041852044921,40]
[null,{"$f":"B107","v":"Stor varebil, diesel"},"Volkswagen","Transport.kassevogn","2,5 tdi",2007,0.14472187527214753,null,{"$f":"H107","v":2.8288025781183439E-2},1.837747693277918,1.3869793911531456,0.44802330805308183,8.688537498935894E-3,0.43933477055414594,0.93895608310006384,3.3999999999999989E-2,0.66525714020246185,0,0.11531428571428572,0.12438465718331627,467.92690709931423,353.15238271646359,13.550566494539629,1.6466625906357251,11.903903903903904,339.60181622192397,6.443722903707493,283.8,9.3580933182164685,40]
[null,"Stor varebil, diesel","Mercedes-benz","Ml","320 cdi aut.",2007,0.13060441948199455,null,2.7965473547266372E-2,1.7384857033267704,1.3120646817560533,0.4007433919165283,4.2652329749103936E-3,0.39647815894161792,0.91132128983952498,3.3999999999999996E-2,0.60036205610939841,0,0.11531428571428572,0.16164494801584081,494.81982424144036,373.44892395580405,13.879256015303756,2.9363130723608122,10.942942942942944,359.56966794050027,23.406609919676189,283.8,12.363058020824063,40]
[null,"Stor varebil, diesel","Mercedes-benz","Sprinter","316 cdi",2011,8.4361220586333718E-2,null,9.280070869186946E-2,1.9602516596333812,1.4794352148176462,0.28735890622678123,3.1262048579874059E-2,0.25609685764690715,1.192076308590865,0.13900000000000004,0.38779143958518325,0,0.11531428571428572,0.54997058329139603,484.08442560575588,365.34673630623087,8.2816584177061578,2.9363130723608122,5.3453453453453452,357.06507788852468,13.055686866308276,283.8,20.20939102221638,40]
[null,"Stor varebil, diesel","Toyota","Hiace","2,5 d-4d van",2011,9.8710507107851744E-2,null,5.6748422773548822E-2,1.7662849086032779,1.3330452140402098,0.3365206622007893,3.6863420267180723E-2,0.2996572419336086,0.99652455183942057,0.14000000000000001,0.45375220258179144,0,0.11531428571428572,0.28745806354334352,463.37915442135039,349.72011654441542,8.6835273627123044,1.8246685038534449,6.8588588588588593,341.03658918170311,6.9297311179481351,283.8,10.30685806375496,40]
[null,"Stor varebil, diesel","Mercedes-benz","Vito","113 cdi",2011,9.10170148610812E-2,null,1.5565374063737503E-2,2.5613487678031746,1.9330934096627734,0.31496042812713443,3.8658457431125233E-2,0.2763019706960092,1.6181329815356391,0.13900000000000004,0.4183867774127783,0,0.11531428571428572,0.94543191840857521,517.26671425723509,390.38997302432836,8.5882357476098505,2.2218693812434833,6.3663663663663668,381.80173727671848,7.9889334576549054,283.8,50.012803819063549,40]
[null,"Stor varebil, diesel","Renault","Master","2.3 dci s&s 135",2015,7.8568196449921746E-2,null,0.24489067580053681,2.5214978802060242,1.9030172680800184,0.2968849131868973,5.8374041936305146E-2,0.23851087125059214,1.606132354893121,0.20299999999999999,0.36116208128764771,0,0.11531428571428572,0.92665598789118764,467.44699621978907,352.79018582625594,7.2826190975393459,2.4417782566985053,4.8408408408408405,345.5075667287166,8.4914624663246538,283.8,13.2161042623919,40]
[null,"Stor varebil, diesel","Ford","Transit custom","2.2 tdci (125 hk) 310 l2 van forhjulstræk manuel",2015,7.848063106064404E-2,null,9.4189546807778204E-2,1.9663071291973322,1.4840053805262885,0.29853672574719531,6.029167830613065E-2,0.23824504744106467,1.1854686547790931,0.20200000000000001,0.36075956093374784,0,0.11531428571428572,0.50739480813105953,461.49845639363451,348.30072180651661,7.7368723765973737,2.8960315357565332,4.8408408408408405,340.56384942991923,9.7028045438127286,283.8,7.061044886106524,40]
[null,"Stor varebil, diesel","Ford","Transit","2.2 tdci (125hk) van fwd manuel",2015,8.3858267716535484E-2,null,5.0066227460719356E-2,2.1145662377168963,1.5958990473335066,0.30241756906260858,4.7847534387258625E-2,0.25457003467534994,1.2934814782708981,0.20300000000000004,0.38547946714017867,0,0.11531428571428572,0.58968772541643366,472.55674383591463,356.64659912144504,8.2816584177061578,2.9363130723608122,5.3453453453453452,348.36494070373885,12.457727682786798,283.8,12.107213020952024,40]
[null,"Stor varebil, diesel","FORD","TRANSIT CUSTOM","Gnsn variant","2019",7.270610778013363E-2,null,0.20859631152459682,2.3718478200436368,1.7900738264480278,0.29049215409241713,6.9776929670380627E-2,0.2207152244220365,1.4995816723556106,0.22800000000000004,0.33421524732254754,0,0.11531428571428572,0.8220521393187773,463.3294557206969,349.68260809109199,8.255556939650269,2.9102115943049229,5.3453453453453452,341.42705115144173,9.5092783049636154,283.8,8.1177728464781094,40]
[null,"Stor varebil, diesel","MERCEDES-BENZ","SPRINTER","Gnsn variant","2019",9.2903978374914459E-2,null,8.0947822382679349E-2,2.703451873162122,2.0403410363487713,0.32315659259074875,4.1126333197298096E-2,0.28203025939345067,1.7171844437580226,0.23,0.42706076639003898,0,0.11531428571428572,0.94480939165369793,477.85347830239556,360.6441345678457,10.858140281845847,2.9782604019659669,7.8798798798798799,349.78599428599983,16.655992382446954,283.8,9.3300019035528585,40]
[null,"Stor varebil, diesel","VOLKSWAGEN","TRANSPORTER","Gnsn variant","2019",9.2903978374914459E-2,null,4.7479011205225394E-2,3.0101572831686925,2.2718168174858056,0.3413637108221203,5.9333451428669623E-2,0.28203025939345067,1.9304531066636852,0.22600000000000003,0.42706076639003898,0,0.11531428571428572,1.1620780545593605,473.52604386062592,357.37814630990636,10.837415755588516,2.9575358757086363,7.8798798798798799,346.54073055431786,11.265198497911465,283.8,11.475532056406394,40]
[null,null,"Kilde: "]
[null,null,"Note: De faste omkostninger omfatter en del af afskrivningerne, løn, del af reparationer og kapacitetsomkostningerne. I de følgende to tabeller er de faste omkostninger først opgjort for et helt år, siden per driftstime. Ved forsinkelsestid øges den tidsafhænge kørselsomkostning med 40%. "]
[null,null,"Note: De variable omkostninger omfatter en del af afskrivningerne, brændstofforbrug, olie, dæk og del af reparationer. I de følgende to tabeller er de variable omkostninger først opgjort for et helt år, siden per kørt km."]
[null,null,"Note: Kapacitetsomkostninger omfatter udgifter til administration (løn (ej chauffør), kontor, husleje, reklame og annoncer, revisor, advokat, maskiner, telefon mv.)"]
[]
[]
[]
[null,null,"Niveu III - Grundforudsætninger og grunddata"]
[]
[]
[null,null,"Forudsætninger og grunddata for konkrete køretøjer "]
[null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,"Grunddata"]
[null,"Kategori","Mærke","Model","Variant","Årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per varebil]","Pris ekskl. registreringsafgift, og ekskl. moms [kr]","Registreringsafgift [kr]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Driftstimer - årligt [timer]","Brændstof-effektivitet [liter/km]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kr. per liter]","Brændstof-effektivitet [liter per km oplyst]","Olieforbrug [km. per liter]","Oliepris ekskl. moms [kr per liter] indregnet i vedligehold, derfor 0 her","Rabat på oliepris [Pct]","Marginal afskrivning [kr. per km]","Andel af afskr. som anses for fast omk. [Pct]","Chaufførtimeløn [kr per time]","Andel faste afskrivninger [%]","Forsikringsafgift [kr per år]","Vægtafgift [kr per år]","Vejbenyttelsesafgift [kr per år]","Udligningsafgift [kr per år]","Reparationsomk. årligt ekskl. moms - i alt  [kr per år]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Kapacitets-omkostninger, [kr. per år]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,"Bilens ny-pris inkl. afgifter (før 2016) [kr.]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per varebil]","Levetid, alder [år]","Beregnet sammenvægtet bilpris til brug for beregning af reparations-omkostning [kr.]","Gennemsnitlig reparationsomkostning ekskl. moms, 10  års brug [kr. per km.]","Gennemsnitlig reparationsomkostning ekskl. moms, 15  års brug [kr. per km.]","Gennemsnitlig reparationsomkostning ekskl. moms, levetids brug [kr. per km.]","Årlig reparationsomkostning ekskl. moms, levetids brug [kr. per år]","Årlig reparationsomkostning ekskl. moms, levetids brug [kr. per år]",null,"Realitetsfaktor","Sampling korrektion af brændstofforbrug"]
[null,"Lille varebil, diesel ","Seat","Altea van","2,0 tdi",2007,1506.7783281036932,2.5731154229477075E-2,13694.718846817215,98716.307692307688,88895.615384615376,282523.95910447987,13.4,1665,{"$f":"AW82*R82*AX82","v":9.03407376408632E-2},{"$f":"'Ark til TE inkl. brændstofpris'!C205","v":4.5967974015777147},{"$f":"'Ark til TE inkl. brændstofpris'!D205/1.25-'Ark til TE inkl. brændstofpris'!C205","v":3.0357177843914949},7.9525297219069729E-2,1,0,0,0.01,{"$f":"1-V82/(J82/L82)","v":0.97138021409946884},283.8,{"$f":"1-SUMPRODUCT(AY82:AY93,H82:H93)/SUMPRODUCT(AZ82:AZ93,H82:H93)","v":0.83495658951753615},null,{"$f":"VLOOKUP(1/(R82*AX82),VB_D_2015!$G$5:$J$36,2)","v":5580},null,{"$f":"VLOOKUP(1/(R82*AX82),VB_D_2015!$G$5:$J$36,3)","v":4200},{"$f":"AU82","v":15478.773426343932},0.38296282458434522,66600,695,0,4,35000,null,182259,{"$f":"H82","v":2.5731154229477075E-2},{"$f":"I82","v":13694.718846817215},{"$f":"M82","v":13.4},{"$f":"AL82","v":182259},{"$f":"0.0000044904*AP82+0.031438","v":0.84985381360000001},{"$f":"0.0000065587*AP82+0.00073837","v":1.1961204733000002},{"$f":"AQ82+(AO82-10)*(AR82-AQ82)/(15-10)","v":1.0853151421960001},{"$f":"AS82*AN82","v":14863.085732567668},{"$f":"AT82*Opregn_rep","v":15478.773426343932},null,{"$f":"' Fælles forudsætninger'!F58","v":1.1359999999999999},{"$f":"' Fælles forudsætninger'!K58","v":1},{"$f":"V82*I82","v":136.94718846817216},{"$f":"-PMT(Lånerente,M82,J82)","v":9659.7355563976198}]
[null,{"$f":"B82","v":"Lille varebil, diesel "},"Volkswagen","Touran van","2,0 tdi aut.",2007,null,2.2423118164345977E-2,16228.956989597345,109149.94871794872,101285.56410256411,282523.95910447987,13.4,1665,{"$f":"AW83*R83*AX83","v":0.10103982632903037},{"$f":"P82","v":4.5967974015777147},{"$f":"Q82","v":3.0357177843914949},8.8943509092456324E-2,1,0,0,1.0999999999999999E-2,{"$f":"1-V83/(J83/L83)","v":0.97152757663514844},283.8,null,null,{"$f":"VLOOKUP(1/(R83*AX83),VB_D_2015!$G$5:$J$36,2)","v":8020},null,{"$f":"VLOOKUP(1/(R83*AX83),VB_D_2015!$G$5:$J$36,3)","v":5100},{"$f":"AU83","v":18466.638384362403},0.38296282458434522,66600,695,0,4,35000,null,183498,2.2423118164345977E-2,16228.956989597345,13.4,183498,{"$f":"0.0000044904*AP83+0.031438","v":0.85541741920000003},{"$f":"0.0000065587*AP83+0.00073837","v":1.2042467026000001},1.0926213319120002,{"$f":"AS83*AN83","v":17732.104601516417},18466.638384362403,null,{"$f":"AW82","v":1.1359999999999999},{"$f":"AX82","v":1},{"$f":"V83*I83","v":178.51852688557079},10680.703778914791]
[null,{"$f":"B83","v":"Lille varebil, diesel "},"Toyota","Corolla verso","2,2 d-4d sports van",2007,null,2.0412092598221507E-2,16019.720780002381,104314.25641025641,95543.17948717947,282523.95910447987,13.4,1665,9.3210628683837685E-2,{"$f":"P83","v":4.5967974015777147},{"$f":"Q83","v":3.0357177843914949},8.2051609756899374E-2,1,0,0,0.01,0.9729160740988898,283.8,null,null,{"$f":"VLOOKUP(1/(R84*AX84),VB_D_2015!$G$5:$J$36,2)","v":6200},null,{"$f":"VLOOKUP(1/(R84*AX84),VB_D_2015!$G$5:$J$36,3)","v":4400},14850.71133988552,0.38296282458434522,66600,695,0,4,35000,null,149163,2.0412092598221507E-2,16019.720780002381,13.4,149163,0.70123953520000004,0.97905373810000007,0.89015319317200015,14260.005606042963,14850.71133988552,null,{"$f":"AW83","v":1.1359999999999999},{"$f":"AX83","v":1},160.19720780002382,10207.514393934849]
[null,"Lille varebil, diesel ","Volkswagen","Polo van","1,6 tdi",2011,null,0.15534750199646732,19815.009924761725,96935.225339366531,9949.9683257918296,282523.95910447987,13.4,1665,4.2507195828112812E-2,4.5967974015777147,3.0357177843914949,3.7418306186719028E-2,1,0,0,6.4000000000000001E-2,0.81346787693138434,283.8,null,null,{"$f":"VLOOKUP(1/(R85*AX85),VB_D_2015!$G$5:$J$36,2)","v":0},null,{"$f":"VLOOKUP(1/(R85*AX85),VB_D_2015!$G$5:$J$36,3)","v":2160},26050.855627128232,0.51712060653508596,66600,695,0,4,35000,null,212291,0.15534750199646732,19815.009924761725,13.4,212291,0.98470950639999999,1.3930913517000001,1.262409161204,25014.650058367384,26050.855627128232,null,1.1359999999999999,1,1268.1606351847504,9485.4504262527171]
[null,"Lille varebil, diesel ","Ford","C-max van","1,6 tdci 115 hk.",2011,null,0.13527572435962826,20882.654730427028,132720.53333333327,44015.333333333387,282523.95910447987,13.4,1665,4.7731092436974834E-2,4.5967974015777147,3.0357177843914949,4.2016806722689121E-2,1,0,0,6.3E-2,0.86589106465629351,283.8,null,null,{"$f":"VLOOKUP(1/(R86*AX86),VB_D_2015!$G$5:$J$36,2)","v":660},null,{"$f":"VLOOKUP(1/(R86*AX86),VB_D_2015!$G$5:$J$36,3)","v":2340},30715.961852487188,0.51712060653508596,66600,695,0,4,35000,null,237723,0.13527572435962826,20882.654730427028,13.4,237723,1.0989093592000001,1.5598922101000001,1.4123776978120002,29494.195812363399,30715.961852487188,null,1.1359999999999999,1,1315.6072480169028,12987.167823376321]
[null,"Lille varebil, diesel ","Volkswagen","Golf van","1,6 tdi aut.",2011,null,0.12552550749673844,13519.981896093133,127171.25079365086,46108.936507936414,282523.95910447987,13.4,1665,5.0692732681682881E-2,4.5967974015777147,3.0357177843914949,4.4623884402889863E-2,1,0,0,6.4000000000000001E-2,0.85781744482464861,283.8,null,null,{"$f":"VLOOKUP(1/(R87*AX87),VB_D_2015!$G$5:$J$36,2)","v":1280},null,{"$f":"VLOOKUP(1/(R87*AX87),VB_D_2015!$G$5:$J$36,3)","v":2560},18907.676309497976,0.51712060653508596,66600,695,0,4,35000,null,225936,0.12552550749673844,13519.981896093133,13.4,225936,1.0459810144000001,1.4825848132000001,1.3428715975840002,18155.599688113347,18907.676309497976,null,1.1359999999999999,1,865.27884134996054,12444.151141389504]
[null,"Lille varebil, diesel ","Citroën","C4 cactus","1,6 varekasse med ruder 5 man",2015,null,0.17407836613454325,26521.679247640681,120060.12785388061,4149.8401826492263,282523.95910447987,13.4,1665,3.5540888757935679E-2,4.5967974015777147,3.0357177843914949,3.128599362494338E-2,1,0,0,8.7999999999999995E-2,0.79291952419497091,283.8,null,null,{"$f":"VLOOKUP(1/(R88*AX88),VB_D_2015!$G$5:$J$36,2)","v":0},null,{"$f":"VLOOKUP(1/(R88*AX88),VB_D_2015!$G$5:$J$36,3)","v":1200},21647.434379739116,0.69058068872383527,66600,695,0,4,35000,null,131119,0.17407836613454325,26521.679247640681,13.4,131119,0.6202147576,0.86070855530000001,0.78375054003600009,20786.380432999958,21647.434379739116,null,1.1359999999999999,1,2333.9077737923799,11748.30292022912]
[null,"Lille varebil, diesel ","Volkswagen","Golf","1.6 tdi bluemotion 110 hk 5 dørs",2015,null,0.14383828644666086,27950.68348199538,135068.80000000005,16182.999999999913,282523.95910447987,13.4,1665,3.6293929712460031E-2,4.5967974015777147,3.0357177843914949,3.1948881789137351E-2,1,0,0,9.5000000000000001E-2,0.8012881130584889,283.8,null,null,{"$f":"VLOOKUP(1/(R89*AX89),VB_D_2015!$G$5:$J$36,2)","v":0},null,{"$f":"VLOOKUP(1/(R89*AX89),VB_D_2015!$G$5:$J$36,3)","v":1200},36339.186311715319,0.69058068872383527,66600,695,0,4,35000,null,209916,0.14383828644666086,27950.68348199538,13.4,209916,0.97404480640000002,1.3775144392000003,1.2484041567040003,34893.749441640874,36339.186311715319,null,1.1359999999999999,1,2655.314930789561,13216.953919981635]
[null,"Lille varebil, diesel ","Mercedes-benz","Citan","109 cdi kassevogn lang",2015,null,9.7535401231302624E-2,18096.010279258178,119933.45882352929,36935.176470588005,282523.95910447987,13.4,1665,4.7837503096358598E-2,4.5967974015777147,3.0357177843914949,4.2110478077780462E-2,1,0,0,0.09,0.78798946875352915,283.8,null,null,{"$f":"VLOOKUP(1/(R90*AX90),VB_D_2015!$G$5:$J$36,2)","v":660},null,{"$f":"VLOOKUP(1/(R90*AX90),VB_D_2015!$G$5:$J$36,3)","v":2340},22988.747433643628,0.69058068872383527,66600,695,0,4,35000,null,205073,9.7535401231302624E-2,18096.010279258178,13.4,{"$f":"AL90","v":205073},0.95229779920000002,1.3457506551000002,1.2198457412120003,22074.341072081668,22988.747433643628,null,1.1359999999999999,1,1628.6409251332359,11735.907913112436]
[null,"Lille varebil, diesel ","DACIA","DOKKER","Gnsn variant","2019",null,4.9091358817236079E-2,27903.268967187076,71897.550936412881,24488.469335258051,282523.95910447987,13.4,1665,5.6671426808697814E-2,4.5967974015777147,3.0357177843914949,0.05,1,0,0,0.16,0.37127436375829226,283.8,null,null,{"$f":"VLOOKUP(1/(R91*AX91),VB_D_2019!$G$5:$J$36,2)","v":2520},null,{"$f":"VLOOKUP(1/(R91*AX91),VB_D_2019!$G$5:$J$36,3)","v":3000},26734.489619102449,0.73582039162727886,66600,695,0,4,35000,null,154225,4.9091358817236079E-2,27903.268967187076,13.4,154225,0.72396994000000003,1.0122538775000001,0.92000301750000002,25671.09164792622,26734.489619102449,null,1,{"$f":"' Fælles forudsætninger'!$Q$55","v":1.1334285361739562},4464.5230347499319,7035.4265210478006]
[null,"Lille varebil, diesel ","CITROEN","BERLINGO","Gnsn variant","2019",null,3.5065256298025767E-2,27903.268967187076,65396.610199897077,32425.38137493567,282523.95910447987,13.4,1665,6.589700791709048E-2,4.5967974015777147,3.0357177843914949,5.8139534883720929E-2,1,0,0,0.16,0.30877405849412176,283.8,null,null,{"$f":"VLOOKUP(1/(R92*AX92),VB_D_2019!$G$5:$J$36,2)","v":3740},null,{"$f":"VLOOKUP(1/(R92*AX92),VB_D_2019!$G$5:$J$36,3)","v":3460},32011.262353359867,0.73582039162727886,66600,695,0,4,35000,null,185019,3.5065256298025767E-2,27903.268967187076,13.4,185019,0.86224731760000006,1.2142224853000001,1.1015904316360001,30737.974105619018,32011.262353359867,null,1,1.1334285361739562,4464.5230347499319,6399.2867600440686]
[null,"Lille varebil, diesel ","FORD","C-MAX","Gnsn variant","2019",null,1.5676232227352697E-2,27903.268967187076,114831.64912276514,63322.28070172821,282523.95910447987,13.4,1665,6.5866775309084483E-2,4.5967974015777147,3.0357177843914949,5.8112861293775811E-2,1,0,0,0.11899999999999999,0.70722051463799851,283.8,null,null,{"$f":"VLOOKUP(1/(R93*AX93),VB_D_2019!$G$5:$J$36,2)","v":3740},null,{"$f":"VLOOKUP(1/(R93*AX93),VB_D_2019!$G$5:$J$36,3)","v":3460},32325.360048426886,0.73582039162727886,66600,695,0,4,35000,null,186852,1.5676232227352697E-2,27903.268967187076,13.4,186852,0.87047822080000004,1.2262445824000001,1.112399346688,31039.578169558448,32325.360048426886,null,1,1.1334285361739562,3320.489007095262,11236.678011584361]
[null,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,3687.8509016009834,5.8696256314854915E-2,16911.833318360728,155324.92307692309,43566.846153846163,282520,13.4,1665,0.10103982632903037,4.5967974015777147,3.0357177843914949,8.8943509092456324E-2,1,0,0,1.6E-2,0.97089765177117549,283.8,{"$f":"1-SUMPRODUCT(AY94:AY105,H94:H105)/SUMPRODUCT(AZ94:AZ105,H94:H105)","v":0.68306115773300236},null,{"$f":"VLOOKUP(1/(R94*AX94),VB_D_2015!$G$5:$J$36,2)","v":8020},null,{"$f":"VLOOKUP(1/(R94*AX94),VB_D_2015!$G$5:$J$36,3)","v":5100},19304.84315263222,0.17109687466817683,66600,760,0,4,35000,null,184087,5.8696256314854915E-2,16911.833318360728,13.4,184087,0.85806226480000003,1.2081097769000002,1.0960945730280003,18536.968720209312,19304.84315263222,null,{"$f":"' Fælles forudsætninger'!F59","v":1.1359999999999999},{"$f":"' Fælles forudsætninger'!K59","v":1},270.58933309377164,15199.086324394561]
[null,{"$f":"B94","v":"Mellem varebil, diesel "},"Ford","Transit","280 s 2,2 tdci",2007,null,5.2944272018207991E-2,17428.158582707034,131139.07692307691,34497.153846153837,282520,13.4,1665,9.6503556778467517E-2,4.5967974015777147,3.0357177843914949,8.4950314065552396E-2,1,0,0,1.6E-2,0.96553033538087574,283.8,null,null,{"$f":"VLOOKUP(1/(R95*AX95),VB_D_2015!$G$5:$J$36,2)","v":6820},null,{"$f":"VLOOKUP(1/(R95*AX95),VB_D_2015!$G$5:$J$36,3)","v":4600},20721.985011520075,0.17109687466817683,66600,760,0,4,35000,null,191821,5.2944272018207991E-2,17428.158582707034,13.4,191821,0.89279101839999997,1.2588347627000003,1.1417007645240003,19897.741978122136,20721.985011520075,null,{"$f":"AW94","v":1.1359999999999999},{"$f":"AX94","v":1},278.85053732331255,12832.416789082554]
[null,{"$f":"B95","v":"Mellem varebil, diesel "},"Toyota","Corolla verso","2,2 d-4d sports van",2007,null,4.1145003986947662E-2,13766.10264886275,148071.38461538439,40846.769230769147,282520,13.4,1665,0.10631663450946911,4.5967974015777147,3.0357177843914949,9.3588586716081973E-2,1,0,0,1.6E-2,0.96947202181068581,283.8,null,null,{"$f":"VLOOKUP(1/(R96*AX96),VB_D_2015!$G$5:$J$36,2)","v":8020},null,{"$f":"VLOOKUP(1/(R96*AX96),VB_D_2015!$G$5:$J$36,3)","v":5100},17375.274388330719,0.17109687466817683,66600,760,0,4,35000,null,203738,4.1145003986947662E-2,13766.10264886275,13.4,203738,0.94630311519999999,1.3369947906000001,1.211973454472,16684.150981958337,17375.274388330719,null,1.1359999999999999,1,220.257642381804,14489.302246924623]
[null,"Mellem varebil, diesel ","Volkswagen","Transporter kassevog","2,0 tdi",2011,null,8.3033537542996388E-2,20449.235899964806,171545.23076923052,49568.461538461444,282520,13.4,1665,8.1909476120055891E-2,4.5967974015777147,3.0357177843914949,7.2103412077514001E-2,1,0,0,8.5000000000000006E-2,0.86001243000276206,283.8,null,null,{"$f":"VLOOKUP(1/(R97*AX97),VB_D_2015!$G$5:$J$36,2)","v":4960},null,{"$f":"VLOOKUP(1/(R97*AX97),VB_D_2015!$G$5:$J$36,3)","v":3940},30078.453047477367,0.29066491722301546,66600,760,0,4,35000,null,237723,8.3033537542996388E-2,20449.235899964806,13.4,237723,1.0989093592000001,1.5598922101000001,1.4123776978120002,28882.044722406798,30078.453047477367,null,1.1359999999999999,1,1738.1850514970085,16786.300094985181]
[null,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2011,null,7.1981656408126607E-2,19287.320153086777,175447.99999999977,51031.999999999913,282520,13.4,1665,5.2388493465360578E-2,4.5967974015777147,3.0357177843914949,4.6116631571620229E-2,1,0,0,8.5000000000000006E-2,0.86312639642515143,283.8,null,null,{"$f":"VLOOKUP(1/(R98*AX98),VB_D_2015!$G$5:$J$36,2)","v":1280},null,{"$f":"VLOOKUP(1/(R98*AX98),VB_D_2015!$G$5:$J$36,3)","v":2560},23714.259167876389,0.29066491722301546,66600,760,0,4,35000,null,198421,7.1981656408126607E-2,19287.320153086777,13.4,198421,0.92242765839999996,1.3021221827000002,1.1806199349240001,22770.994663995665,23714.259167876389,null,1.1359999999999999,1,1639.4222130123762,17168.199697879405]
[null,"Mellem varebil, diesel ","Fiat","Dobló cargo","1,3 mjt",2011,null,6.3566671413795697E-2,20591.783236948813,104906.46153846153,24578.923076923071,282520,13.4,1665,5.7787934710894072E-2,4.5967974015777147,3.0357177843914949,5.0869660837054645E-2,1,0,0,8.4000000000000005E-2,0.77378247581728488,283.8,null,null,{"$f":"VLOOKUP(1/(R99*AX99),VB_D_2015!$G$5:$J$36,2)","v":1880},null,{"$f":"VLOOKUP(1/(R99*AX99),VB_D_2015!$G$5:$J$36,3)","v":2780},28797.580874874024,0.29066491722301546,66600,760,0,4,35000,null,225936,6.3566671413795697E-2,20591.783236948813,13.4,225936,1.0459810144000001,1.4825848132000001,1.3428715975840002,27652.12085250489,28797.580874874024,null,1.1359999999999999,1,1729.7097919037005,10265.463734498058]
[null,"Mellem varebil, diesel ","Ford","Transit custom","2.2 tdci (125 hk) 270 l1 van forhjulstræk manuel",2015,null,0.14719551221109722,29895.93862503608,171580.30769230769,50181.615384615383,282520,13.4,1665,7.7189055630246362E-2,4.5967974015777147,3.0357177843914949,6.7948112350568982E-2,1,0,0,0.192,0.68385742670846217,283.8,null,null,{"$f":"VLOOKUP(1/(R100*AX100),VB_D_2015!$G$5:$J$36,2)","v":4360},null,{"$f":"VLOOKUP(1/(R100*AX100),VB_D_2015!$G$5:$J$36,3)","v":3700},48797.766173993041,0.43024134629918881,66600,760,0,4,35000,null,264000,0.14719551221109722,29895.93862503608,13.4,264000,1.2169036000000002,1.7322351700000003,1.5673290676000002,46856.773610204633,48797.766173993041,null,1.1359999999999999,1,5740.0202160069275,16789.732494443575]
[null,"Mellem varebil, diesel ","Volkswagen","Transporter","Kassevogn 2.0 tdi lang bmt 114 hk",2015,null,4.0169129379393445E-2,28197.265773587951,226830.1538461539,70900.307692307702,282520,13.4,1665,7.7838396897220288E-2,4.5967974015777147,3.0357177843914949,6.8519715578538989E-2,1,0,0,0.19700000000000001,0.7546338568471429,283.8,null,null,{"$f":"VLOOKUP(1/(R101*AX101),VB_D_2015!$G$5:$J$36,2)","v":4360},null,{"$f":"VLOOKUP(1/(R101*AX101),VB_D_2015!$G$5:$J$36,3)","v":3700},47123.298032933177,0.43024134629918881,66600,760,0,4,35000,null,270342,4.0169129379393445E-2,28197.265773587951,13.4,270342,1.2453817168000001,1.7738304454000002,1.6047268522480003,45248.909546850067,47123.298032933177,null,1.1359999999999999,1,5554.8613573968269,22196.122946579522]
[null,"Mellem varebil, diesel ","Renault","Trafic","1.6 dci 120",2015,null,3.7107795143807028E-2,30104.336946542237,135028.30769230772,36474.615384615397,282520,13.4,1665,6.9078528559439523E-2,4.5967974015777147,3.0357177843914949,6.0808563872746066E-2,1,0,0,0.19,0.60246261752521413,283.8,null,null,{"$f":"VLOOKUP(1/(R102*AX102),VB_D_2015!$G$5:$J$36,2)","v":3140},null,{"$f":"VLOOKUP(1/(R102*AX102),VB_D_2015!$G$5:$J$36,3)","v":3200},29118.269757453676,0.43024134629918881,66600,760,0,4,35000,null,155712,3.7107795143807028E-2,30104.336946542237,13.4,155712,0.73064716480000003,1.0220066644000001,0.92877162452800011,27960.053931178329,29118.269757453676,null,1.1359999999999999,1,5719.8240198430249,13212.991606220919]
[null,"Mellem varebil, diesel ","PEUGEOT","PARTNER","Gnsn variant","2019",null,0.17403338090844675,32484.921206486397,109462.7900826362,61355.173553713757,282520,13.4,1665,6.5459812360769754E-2,4.5967974015777147,3.0357177843914949,5.775380650088302E-2,1,0,0,0.217,0.43992986151990154,283.8,null,null,{"$f":"VLOOKUP(1/(R103*AX103),VB_D_2019!$G$5:$J$36,2)","v":3740},null,{"$f":"VLOOKUP(1/(R103*AX103),VB_D_2019!$G$5:$J$36,3)","v":3460},53154.710725196543,0.58678893535546939,66600,760,0,4,35000,null,264657,0.17403338090844675,32484.921206486397,13.4,264657,1.2198537928000002,1.7365442359000003,1.5712032941080003,51040.415208470265,53154.710725196543,null,1,{"$f":"' Fælles forudsætninger'!$Q$55","v":1.1334285361739562},7049.2279018075478,10711.316399307796]
[null,"Mellem varebil, diesel ","FORD","TRANSIT CONNECT","Gnsn variant","2019",null,0.13807607080339576,32484.921206486397,110649.25555553165,72708.284722207289,282520,13.4,1665,7.1284813595846305E-2,4.5967974015777147,3.0357177843914949,6.2893081761006289E-2,1,0,0,0.20799999999999999,0.46891499897612976,283.8,null,null,{"$f":"VLOOKUP(1/(R104*AX104),VB_D_2019!$G$5:$J$36,2)","v":4960},null,{"$f":"VLOOKUP(1/(R104*AX104),VB_D_2019!$G$5:$J$36,3)","v":3940},71065.447657501543,0.58678893535546939,66600,760,0,4,35000,null,354438,0.13807607080339576,32484.921206486397,13.4,354438,1.6230063952000002,2.3253908806000001,2.1006278452720002,68238.730037812231,71065.447657501543,null,1,1.1334285361739562,6756.8636109491699,10827.416190546843]
[null,"Mellem varebil, diesel ","VOLKSWAGEN","TOURAN","Gnsn variant","2019",null,9.2050713868930503E-2,32484.921206486397,163526.09166661609,96756.307291635065,282520,13.4,1665,6.6397644224378216E-2,4.5967974015777147,3.0357177843914949,5.8581235697940506E-2,1,0,0,0.21,0.63718817348759482,283.8,null,null,{"$f":"VLOOKUP(1/(R105*AX105),VB_D_2019!$G$5:$J$36,2)","v":3740},null,{"$f":"VLOOKUP(1/(R105*AX105),VB_D_2019!$G$5:$J$36,3)","v":3460},41305.38802252982,0.58678893535546939,66600,760,0,4,35000,null,205260,9.2050713868930503E-2,32484.921206486397,13.4,205260,0.95313750399999997,1.3469771320000001,1.2209484510400002,39662.414229216018,41305.38802252982,null,1,1.1334285361739562,6821.8334533621428,16001.599320289784]
[null,"Stor varebil, diesel","Mercedes-benz","Sprinter","315 cdi",2007,2145.4428013895313,5.2462399960858601E-2,16178.488901167862,240136,56000,274890,12.9,1665,0.11605545746040624,4.5967974015777147,3.0357177843914949,0.10216149424331536,1,0,0,3.4000000000000002E-2,0.96107930506046568,283.8,{"$f":"1-SUMPRODUCT(AY106:AY117,H106:H117)/SUMPRODUCT(AZ106:AZ117,H106:H117)","v":0.82667440744090182},null,{"$f":"VLOOKUP(1/(R106*AX106),VB_D_2015!$G$5:$J$36,2)","v":9300},null,{"$f":"VLOOKUP(1/(R106*AX106),VB_D_2015!$G$5:$J$36,3)","v":5540},24196.97068105893,0.10807844634251086,66600,1009,0,4,35000,null,250000,5.2462399960858601E-2,16178.488901167862,12.9,250000,1.1540380000000001,1.6404133700000001,1.4361357146000002,23234.50571922688,24196.97068105893,null,{"$f":"' Fælles forudsætninger'!F60","v":1.1359999999999999},{"$f":"' Fælles forudsætninger'!K60","v":1},550.06862263970731,24191.053825138119]
[null,{"$f":"B106","v":"Stor varebil, diesel"},"Volkswagen","Transport.kassevogn","2,5 tdi",2007,null,2.8288025781183439E-2,15179.142214647212,122891.69230769231,31404.38461538461,274890,12.9,1665,0.14472187527214753,4.5967974015777147,3.0357177843914949,0.12739601696491862,1,0,0,3.4000000000000002E-2,0.92394717800289439,283.8,null,null,{"$f":"VLOOKUP(1/(R107*AX107),VB_D_2015!$G$5:$J$36,2)","v":12960},null,{"$f":"VLOOKUP(1/(R107*AX107),VB_D_2015!$G$5:$J$36,3)","v":6860},17469.277775536117,0.10807844634251086,66600,1009,0,4,35000,null,191821,2.8288025781183439E-2,15179.142214647212,12.9,191821,0.89279101839999997,1.2588347627000003,1.1050963900940003,16774.415266130083,17469.277775536117,null,{"$f":"AW106","v":1.1359999999999999},{"$f":"AX106","v":1},516.09083529800523,12379.9827734188]
[null,{"$f":"B107","v":"Stor varebil, diesel"},"Mercedes-benz","Ml","320 cdi aut.",2007,null,2.7965473547266372E-2,15430.871097121282,446400,56000,274890,12.9,1665,0.13060441948199455,4.5967974015777147,3.0357177843914949,0.11496867912147408,1,0,0,3.4000000000000002E-2,0.97906303763440861,283.8,null,null,{"$f":"VLOOKUP(1/(R108*AX108),VB_D_2015!$G$5:$J$36,2)","v":11740},null,{"$f":"VLOOKUP(1/(R108*AX108),VB_D_2015!$G$5:$J$36,3)","v":6480},23078.813961005373,0.10807844634251086,66600,1009,0,4,35000,null,250000,2.7965473547266372E-2,15430.871097121282,12.9,250000,1.1540380000000001,1.6404133700000001,1.4361357146000002,22160.825089964761,23078.813961005373,null,1.1359999999999999,1,524.6496173021236,44969.877184352437]
[null,"Stor varebil, diesel","Mercedes-benz","Sprinter","316 cdi",2011,null,9.280070869186946E-2,21367.077229573006,248992.00000000003,56000,274890,12.9,1665,8.4361220586333718E-2,4.5967974015777147,3.0357177843914949,7.4261637840082509E-2,1,0,0,0.13900000000000001,0.84654241903354321,283.8,null,null,{"$f":"VLOOKUP(1/(R109*AX109),VB_D_2015!$G$5:$J$36,2)","v":4960},null,{"$f":"VLOOKUP(1/(R109*AX109),VB_D_2015!$G$5:$J$36,3)","v":3940},45399.899979170841,0.25883898274163536,66600,1009,0,4,35000,null,356170,9.280070869186946E-2,21367.077229573006,12.9,356170,1.6307837680000001,2.3367505490000005,2.0402445009800005,43594.06181965131,45399.899979170841,null,1.1359999999999999,1,2970.0237349106483,25083.198162827699]
[null,"Stor varebil, diesel","Toyota","Hiace","2,5 d-4d van",2011,null,5.6748422773548822E-2,20848.900333040783,132160.61538461538,34799.230769230766,274890,12.9,1665,9.8710507107851744E-2,4.5967974015777147,3.0357177843914949,8.6893052031559642E-2,1,0,0,0.14000000000000001,0.70880432201377341,283.8,null,null,{"$f":"VLOOKUP(1/(R110*AX110),VB_D_2015!$G$5:$J$36,2)","v":6820},null,{"$f":"VLOOKUP(1/(R110*AX110),VB_D_2015!$G$5:$J$36,3)","v":4600},23154.103192896084,0.25883898274163536,66600,1009,0,4,35000,null,185019,5.6748422773548822E-2,20848.900333040783,12.9,185019,0.86224731760000006,1.2142224853000001,1.0663929148660001,22233.119597902081,23154.103192896084,null,1.1359999999999999,1,2918.8460466257097,13313.724557469965]
[null,"Stor varebil, diesel","Mercedes-benz","Vito","113 cdi",2011,null,1.5565374063737503E-2,30759.714191469753,152361.23076923078,42374.461538461539,274890,12.9,1665,9.10170148610812E-2,4.5967974015777147,3.0357177843914949,8.0120611673486983E-2,1,0,0,0.13900000000000001,0.74921632092961254,283.8,null,null,{"$f":"VLOOKUP(1/(R111*AX111),VB_D_2015!$G$5:$J$36,2)","v":6200},null,{"$f":"VLOOKUP(1/(R111*AX111),VB_D_2015!$G$5:$J$36,3)","v":4400},112352.53395648154,0.25883898274163536,66600,1009,0,4,35000,null,614000,1.5565374063737503E-2,30759.714191469753,12.9,614000,2.7885436000000001,4.0277801699999998,3.5073008105999999,107883.57051756619,112352.53395648154,null,1.1359999999999999,1,4275.600272614296,15348.713788864443]
[null,"Stor varebil, diesel","Renault","Master","2.3 dci s&s 135",2015,null,0.24489067580053681,17412.988074589248,161945.23076923075,46568.461538461532,274890,12.9,1665,7.8568196449921746E-2,4.5967974015777147,3.0357177843914949,6.9162144762255059E-2,1,0,0,0.20300000000000001,0.65542257876357057,283.8,null,null,{"$f":"VLOOKUP(1/(R112*AX112),VB_D_2015!$G$5:$J$36,2)","v":4360},null,{"$f":"VLOOKUP(1/(R112*AX112),VB_D_2015!$G$5:$J$36,3)","v":3700},38140.663263278482,0.42306159059198722,66600,1009,0,4,35000,null,367240,0.24489067580053681,17412.988074589248,12.9,367240,1.6804924960000001,2.4093553580000004,2.1032329559600003,36623.57038021458,38140.663263278482,null,1.1359999999999999,1,3534.8365791416177,16314.196098306273]
[null,"Stor varebil, diesel","Ford","Transit custom","2.2 tdci (125 hk) 310 l2 van forhjulstræk manuel",2015,null,9.4189546807778204E-2,16990.702517098256,185047.38461578646,55231.769230919926,274890,12.9,1665,7.848063106064404E-2,4.5967974015777147,3.0357177843914949,6.9085062553383841E-2,1,0,0,0.20200000000000001,0.69992669653077111,283.8,null,null,{"$f":"VLOOKUP(1/(R113*AX113),VB_D_2015!$G$5:$J$36,2)","v":4360},null,{"$f":"VLOOKUP(1/(R113*AX113),VB_D_2015!$G$5:$J$36,3)","v":3700},20377.633979042341,0.42306159059198722,66600,1009,0,4,35000,null,200000,9.4189546807778204E-2,16990.702517098256,12.9,200000,0.92951800000000007,1.3124783700000002,1.1516350146000003,19567.08794134271,20377.633979042341,null,1.1359999999999999,1,3432.1219084538479,18641.483332118158]
[null,"Stor varebil, diesel","Ford","Transit","2.2 tdci (125hk) van fwd manuel",2015,null,5.0066227460719356E-2,25067.468547009135,237588,56000,274890,12.9,1665,8.3858267716535484E-2,4.5967974015777147,3.0357177843914949,7.3818897637795325E-2,1,0,0,0.20300000000000001,0.76512841557654421,283.8,null,null,{"$f":"VLOOKUP(1/(R114*AX114),VB_D_2015!$G$5:$J$36,2)","v":4960},null,{"$f":"VLOOKUP(1/(R114*AX114),VB_D_2015!$G$5:$J$36,3)","v":3940},34940.48818931893,0.42306159059198722,66600,1009,0,4,35000,null,232826,5.0066227460719356E-2,25067.468547009135,12.9,232826,1.0769198704,1.5277742562000003,1.3384154141640003,33550.686297388282,34940.48818931893,null,1.1359999999999999,1,5088.6961150428551,23934.370924005212]
[null,"Stor varebil, diesel","FORD","TRANSIT CUSTOM","Gnsn variant","2019",null,0.20859631152459682,20244.329834206128,181356.54201539679,55502.204725753378,274890,12.9,1665,7.270610778013363E-2,4.5967974015777147,3.0357177843914949,6.4147059527513831E-2,1,0,0,0.22800000000000001,0.65441048167603988,283.8,null,null,{"$f":"VLOOKUP(1/(R115*AX115),VB_D_2019!$G$5:$J$36,2)","v":4960},null,{"$f":"VLOOKUP(1/(R115*AX115),VB_D_2019!$G$5:$J$36,3)","v":3940},30157.986438670145,0.55182379908311741,66600,1009,0,4,35000,null,249000,0.20859631152459682,20244.329834206128,12.9,249000,1.1495476000000002,1.6338546700000003,1.4304457006000004,28958.414572868474,30157.986438670145,null,1,{"$f":"' Fælles forudsætninger'!$Q$55","v":1.1334285361739562},4615.707202198997,18269.671642050282]
[null,"Stor varebil, diesel","MERCEDES-BENZ","SPRINTER","Gnsn variant","2019",null,8.0947822382679349E-2,20244.329834206128,317655.35568967951,56800,274890,12.9,1665,9.2903978374914459E-2,4.5967974015777147,3.0357177843914949,8.1967213114754106E-2,1,0,0,0.23,0.80096447653863956,283.8,null,null,{"$f":"VLOOKUP(1/(R116*AX116),VB_D_2019!$G$5:$J$36,2)","v":8020},null,{"$f":"VLOOKUP(1/(R116*AX116),VB_D_2019!$G$5:$J$36,3)","v":5100},34661.486124508607,0.55182379908311741,66600,1009,0,4,35000,null,286541,8.0947822382679349E-2,20244.329834206128,12.9,286541,1.3181217064000001,1.8800748267000003,1.6440545161740001,33282.781890842634,34661.486124508607,null,1,1.1334285361739562,4656.1958618674098,32000.274041928038]
[null,"Stor varebil, diesel","VOLKSWAGEN","TRANSPORTER","Gnsn variant","2019",null,4.7479011205225394E-2,20244.329834206128,214844.63690918154,56404.751454695055,274890,12.9,1665,9.2903978374914459E-2,4.5967974015777147,3.0357177843914949,8.1967213114754106E-2,1,0,0,0.22600000000000001,0.7108369057112589,283.8,null,null,{"$f":"VLOOKUP(1/(R117*AX117),VB_D_2019!$G$5:$J$36,2)","v":8020},null,{"$f":"VLOOKUP(1/(R117*AX117),VB_D_2019!$G$5:$J$36,3)","v":5100},42632.252303508925,0.55182379908311741,66600,1009,0,4,35000,null,352985,4.7479011205225394E-2,20244.329834206128,12.9,352985,1.6164818440000002,2.3158610895000002,2.0221218063900004,40936.500813499872,42632.252303508925,null,1,1.1334285361739562,4575.2185425305852,21643.227902156559]
[null,null,"Kilde: "]
[null,null,"Note: De faste omkostninger omfatter en del af afskrivningerne, løn, del af reparationer og kapacitetsomkostningerne. I de følgende to tabeller er de faste omkostninger først opgjort for et helt år, siden per driftstime. Ved forsinkelsestid øges den tidsafhænge kørselsomkostning med 40%. "]
[null,null,"Note: De variable omkostninger omfatter en del af afskrivningerne, brændstofforbrug, olie, dæk og del af reparationer. I de følgende to tabeller er de variable omkostninger først opgjort for et helt år, siden per kørt km.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V82*I82","v":136.94718846817216}]
[null,null,"Note: Kapacitetsomkostninger omfatter udgifter til administration (løn (ej chauffør), kontor, husleje, reklame og annoncer, revisor, advokat, maskiner, telefon mv.)"]

{"sheet":"Lastbiler - Diesel","index":8,"n_rows":174,"n_cols":54,"rows_kept":174,"cut":false,"hidden":false,"merged":[]}
[null,null,"Lastbiler - Diesel "]
[]
[]
[]
[null,null,"Niveu I-A - Vægtede gennemsnitsomkostninger",null,null,"BEMÆRK: Niveu I-A er her IDENTISK MED Niveau II"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Kilde: "]
[]
[]
[null,null,"Niveu II - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,"Variable og faste kørselsomkostninger for sammenvægtede køretøjskategorier, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,"Køretøjskategori","Drivmiddel","Størrelse ","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.}","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,{"$f":"B38","v":"Lastbil UNDER 12 ton uden anhænger"},"Lastbil, uden anhænger","Diesel","Under 12 ton ",{"$f":"SUMPRODUCT($I$38:$I$49,G38:G49)/SUM($I$38:$I$49)","v":0.20000000000000007},{"$f":"H38","v":127.85744519648303},{"$f":"NAF*I24","v":2.7635054983526404},{"$f":"SUM(J24,M24)","v":2.0856645270585967},{"$f":"SUM(K24:L24)","v":0.60714355687829891},{"$f":"SUMPRODUCT($I$38:$I$49,M38:M49)/SUM($I$38:$I$49)","v":0},{"$f":"SUMPRODUCT($I$38:$I$49,N38:N49)/SUM($I$38:$I$49)","v":0.60714355687829891},{"$f":"SUM(N24:R24)","v":1.4785209701802979},{"$f":"SUMPRODUCT($I$38:$I$49,P38:P49)/SUM($I$38:$I$49)","v":0.11572714912486594},{"$f":"SUMPRODUCT($I$38:$I$49,Q38:Q49)/SUM($I$38:$I$49)","v":0.85275715792073603},{"$f":"SUMPRODUCT($I$38:$I$49,R38:R49)/SUM($I$38:$I$49)","v":0},{"$f":"SUMPRODUCT($I$38:$I$49,S38:S49)/SUM($I$38:$I$49)","v":7.5904000000000013E-2},{"$f":"SUMPRODUCT($I$38:$I$49,T38:T49)/SUM($I$38:$I$49)","v":0.43413266313469612},{"$f":"NAF*T24","v":453.37735375029814},{"$f":"SUM(U24,X24)","v":342.17158773607406},{"$f":"SUM(V24:W24)","v":2.7277777777777783},{"$f":"SUMPRODUCT($I$38:$I$49,X38:X49)/SUM($I$38:$I$49)","v":0},{"$f":"SUMPRODUCT($I$38:$I$49,Y38:Y49)/SUM($I$38:$I$49)","v":2.7277777777777783},{"$f":"SUM(Y24:AB24)","v":339.4438099582963},{"$f":"SUMPRODUCT($I$38:$I$49,AA38:AA49)/SUM($I$38:$I$49)","v":25.579759362871584},{"$f":"SUMPRODUCT($I$38:$I$49,AB38:AB49)/SUM($I$38:$I$49)","v":255.80000000000004},{"$f":"SUMPRODUCT($I$38:$I$49,AC38:AC49)/SUM($I$38:$I$49)","v":6.2862728176469087},{"$f":"SUMPRODUCT($I$38:$I$49,AD38:AD49)/SUM($I$38:$I$49)","v":51.777777777777786}]
[null,{"$f":"B50","v":"Lastbil OVER 12 ton uden anhænger"},"Lastbil, uden anhænger","Diesel","Over 12 ton ",{"$f":"SUMPRODUCT($I$50:$I$61,G50:G61)/SUM($I$50:$I$61)","v":0.40000000000000013},{"$f":"H50","v":407.5514691212793},{"$f":"NAF*I25","v":5.6179909293380632},{"$f":"SUM(J25,M25)","v":4.2399931542174061},{"$f":"SUM(K25:L25)","v":1.2142871137565978},{"$f":"SUMPRODUCT($I$50:$I$61,M50:M61)/SUM($I$50:$I$61)","v":0},{"$f":"SUMPRODUCT($I$50:$I$61,N50:N61)/SUM($I$50:$I$61)","v":1.2142871137565978},{"$f":"SUM(N25:R25)","v":3.025706040460808},{"$f":"SUMPRODUCT($I$50:$I$61,P50:P61)/SUM($I$50:$I$61)","v":0.26122510169232133},{"$f":"SUMPRODUCT($I$50:$I$61,Q50:Q61)/SUM($I$50:$I$61)","v":1.7055143158414718},{"$f":"SUMPRODUCT($I$50:$I$61,R50:R61)/SUM($I$50:$I$61)","v":0},{"$f":"SUMPRODUCT($I$50:$I$61,S50:S61)/SUM($I$50:$I$61)","v":0.31583200000000011},{"$f":"SUMPRODUCT($I$50:$I$61,T50:T61)/SUM($I$50:$I$61)","v":0.74313462292701471},{"$f":"NAF*T25","v":523.92895668035635},{"$f":"SUM(U25,X25)","v":395.41808051347653},{"$f":"SUM(V25:W25)","v":3.9709917165209401},{"$f":"SUMPRODUCT($I$50:$I$61,X50:X61)/SUM($I$50:$I$61)","v":0},{"$f":"SUMPRODUCT($I$50:$I$61,Y50:Y61)/SUM($I$50:$I$61)","v":3.9709917165209401},{"$f":"SUM(Y25:AB25)","v":391.4470887969556},{"$f":"SUMPRODUCT($I$50:$I$61,AA50:AA61)/SUM($I$50:$I$61)","v":64.255981957640358},{"$f":"SUMPRODUCT($I$50:$I$61,AB50:AB61)/SUM($I$50:$I$61)","v":255.80000000000004},{"$f":"SUMPRODUCT($I$50:$I$61,AC50:AC61)/SUM($I$50:$I$61)","v":12.224440172648539},{"$f":"SUMPRODUCT($I$50:$I$61,AD50:AD61)/SUM($I$50:$I$61)","v":59.166666666666671}]
[null,{"$f":"B62","v":"Lastbil MED anhænger"},"Lastbil, med anhænger","Diesel",null,{"$f":"SUMPRODUCT($I$62:$I$73,G62:G73)/SUM($I$62:$I$73)","v":0.4},{"$f":"H62","v":901.93327132931756},{"$f":"NAF*I26","v":5.8583623073551134},{"$f":"SUM(J26,M26)","v":4.4214055149849916},{"$f":"SUM(K26:L26)","v":1.2142871137565976},{"$f":"SUMPRODUCT($I$62:$I$73,M62:M73)/SUM($I$62:$I$73)","v":0},{"$f":"SUMPRODUCT($I$62:$I$73,N62:N73)/SUM($I$62:$I$73)","v":1.2142871137565976},{"$f":"SUM(N26:R26)","v":3.207118401228394},{"$f":"SUMPRODUCT($I$62:$I$73,P62:P73)/SUM($I$62:$I$73)","v":0.36356001038098873},{"$f":"SUMPRODUCT($I$62:$I$73,Q62:Q73)/SUM($I$62:$I$73)","v":1.7055143158414716},{"$f":"SUMPRODUCT($I$62:$I$73,R62:R73)/SUM($I$62:$I$73)","v":0},{"$f":"SUMPRODUCT($I$62:$I$73,S62:S73)/SUM($I$62:$I$73)","v":0.30626133333333339},{"$f":"SUMPRODUCT($I$62:$I$73,T62:T73)/SUM($I$62:$I$73)","v":0.83178274167260025},{"$f":"NAF*T26","v":537.60188299787535},{"$f":"SUM(U26,X26)","v":405.73727018707575},{"$f":"SUM(V26:W26)","v":5.8694371221281747},{"$f":"SUMPRODUCT($I$62:$I$73,X62:X73)/SUM($I$62:$I$73)","v":0},{"$f":"SUMPRODUCT($I$62:$I$73,Y62:Y73)/SUM($I$62:$I$73)","v":5.8694371221281747},{"$f":"SUM(Y26:AB26)","v":399.8678330649476},{"$f":"SUMPRODUCT($I$62:$I$73,AA62:AA73)/SUM($I$62:$I$73)","v":67.675929956062475},{"$f":"SUMPRODUCT($I$62:$I$73,AB62:AB73)/SUM($I$62:$I$73)","v":255.8},{"$f":"SUMPRODUCT($I$62:$I$73,AC62:AC73)/SUM($I$62:$I$73)","v":19.791903108885137},{"$f":"SUMPRODUCT($I$62:$I$73,AD62:AD73)/SUM($I$62:$I$73)","v":56.599999999999994}]
[null,{"$f":"B74","v":"Sættevogntog"},"Sættevogntog","Diesel",null,{"$f":"SUMPRODUCT($I$74:$I$85,G74:G85)/SUM($I$74:$I$85)","v":0.2857142857142857},{"$f":"H74","v":1020.7558850067613},{"$f":"NAF*I27","v":4.0366307115540376},{"$f":"SUM(J27,M27)","v":3.0465137445690851},{"$f":"SUM(K27:L27)","v":0.86734793839756952},{"$f":"SUMPRODUCT($I$74:$I$85,M74:M85)/SUM($I$74:$I$85)","v":0},{"$f":"SUMPRODUCT($I$74:$I$85,N74:N85)/SUM($I$74:$I$85)","v":0.86734793839756952},{"$f":"SUM(N27:R27)","v":2.1791658061715156},{"$f":"SUMPRODUCT($I$74:$I$85,P74:P85)/SUM($I$74:$I$85)","v":0.3195056959277594},{"$f":"SUMPRODUCT($I$74:$I$85,Q74:Q85)/SUM($I$74:$I$85)","v":1.2182245113153367},{"$f":"SUMPRODUCT($I$74:$I$85,R74:R85)/SUM($I$74:$I$85)","v":0},{"$f":"SUMPRODUCT($I$74:$I$85,S74:S85)/SUM($I$74:$I$85)","v":0.18033600000000002},{"$f":"SUMPRODUCT($I$74:$I$85,T74:T85)/SUM($I$74:$I$85)","v":0.46109959892841945},{"$f":"NAF*T27","v":495.00869826555265},{"$f":"SUM(U27,X27)","v":373.59147038909634},{"$f":"SUM(V27:W27)","v":5.0322825914121969},{"$f":"SUMPRODUCT($I$74:$I$85,X74:X85)/SUM($I$74:$I$85)","v":0},{"$f":"SUMPRODUCT($I$74:$I$85,Y74:Y85)/SUM($I$74:$I$85)","v":5.0322825914121969},{"$f":"SUM(Y27:AB27)","v":368.55918779768416},{"$f":"SUMPRODUCT($I$74:$I$85,AA74:AA85)/SUM($I$74:$I$85)","v":48.915000328324751},{"$f":"SUMPRODUCT($I$74:$I$85,AB74:AB85)/SUM($I$74:$I$85)","v":255.8},{"$f":"SUMPRODUCT($I$74:$I$85,AC74:AC85)/SUM($I$74:$I$85)","v":14.626796165011548},{"$f":"SUMPRODUCT($I$74:$I$85,AD74:AD85)/SUM($I$74:$I$85)","v":49.217391304347814}]
[null,{"$f":"B86","v":"Modulvogntog"},"Modulvogntog","Diesel",null,{"$f":"SUMPRODUCT($I$86:$I$97,G86:G97)/SUM($I$86:$I$97)","v":0.2857142857142857},{"$f":"H86","v":340.25196166892044},{"$f":"NAF*I28","v":4.5148560782415901},{"$f":"SUM(J28,M28)","v":3.4074385496162942},{"$f":"SUM(K28:L28)","v":0.86734793839756952},{"$f":"SUMPRODUCT($I$86:$I$97,M86:M97)/SUM($I$86:$I$97)","v":0},{"$f":"SUMPRODUCT($I$86:$I$97,N86:N97)/SUM($I$86:$I$97)","v":0.86734793839756952},{"$f":"SUM(N28:R28)","v":2.5400906112187247},{"$f":"SUMPRODUCT($I$86:$I$97,P86:P97)/SUM($I$86:$I$97)","v":0.39938211990969918},{"$f":"SUMPRODUCT($I$86:$I$97,Q86:Q97)/SUM($I$86:$I$97)","v":1.2182245113153367},{"$f":"SUMPRODUCT($I$86:$I$97,R86:R97)/SUM($I$86:$I$97)","v":0},{"$f":"SUMPRODUCT($I$86:$I$97,S86:S97)/SUM($I$86:$I$97)","v":0.37142400000000003},{"$f":"SUMPRODUCT($I$86:$I$97,T86:T97)/SUM($I$86:$I$97)","v":0.55105997999368905},{"$f":"NAF*T28","v":515.13322725524597},{"$f":"SUM(U28,X28)","v":388.77979415490267},{"$f":"SUM(V28:W28)","v":5.144347826086956},{"$f":"SUMPRODUCT($I$86:$I$97,X86:X97)/SUM($I$86:$I$97)","v":0},{"$f":"SUMPRODUCT($I$86:$I$97,Y86:Y97)/SUM($I$86:$I$97)","v":5.144347826086956},{"$f":"SUM(Y28:AB28)","v":383.6354463288157},{"$f":"SUMPRODUCT($I$86:$I$97,AA86:AA97)/SUM($I$86:$I$97)","v":61.143750410405943},{"$f":"SUMPRODUCT($I$86:$I$97,AB86:AB97)/SUM($I$86:$I$97)","v":255.8},{"$f":"SUMPRODUCT($I$86:$I$97,AC86:AC97)/SUM($I$86:$I$97)","v":17.474304614061889},{"$f":"SUMPRODUCT($I$86:$I$97,AD86:AD97)/SUM($I$86:$I$97)","v":49.217391304347814}]
[null,null,"Kilde: "]
[]
[]
[null,null,"Niveu III - Omkostninger"]
[]
[]
[null,null,"Årlige variable og faste kørselsomkostninger for konkrete køretøjer, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,"Kategori","Mærke","Model","Variant","Årgang","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.}","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,{"$f":"B111","v":"Lastbil UNDER 12 ton uden anhænger"},"Volvo","Mest typiske","Mest typiske",2003,{"$f":"R111","v":0.2},{"$f":"J111","v":127.85744519648303},{"$f":"K111","v":5.4066019671431875E-2},{"$f":"NAF*K38","v":2.8494962310284189},{"$f":"SUM(L38,O38)","v":2.1505631932289955},{"$f":"SUM(M38:N38)","v":0.6071435568782988},{"$f":"(N111*(1-Z111)/O111)","v":0},{"$f":"$R111*T111","v":0.6071435568782988},{"$f":"SUM(P38:T38)","v":1.5434196363506967},{"$f":"(M111*(1-Z111)/O111)","v":4.1244467691317323E-2},{"$f":"$R111*S111","v":0.85275715792073581},{"$f":"W111*(1-X111)/V111","v":0},{"$f":"AJ111*(1-AK111)*AL111/AM111","v":7.5903999999999999E-2},{"$f":"AG111*AH111/L111","v":0.5735140107386435},{"$f":"NAF*V38","v":451.41116315629796},{"$f":"SUM(W38,Z38)","v":340.68767030663997},{"$f":"SUM(X38:Y38)","v":2.7277777777777779},{"$f":"(-PMT(Lånerente,P111,N111)-(N111*(1-AB111)/P111))/Q111","v":0},{"$f":"SUM(AD111:AF111)/Q111","v":2.7277777777777779},{"$f":"SUM(AA38:AD38)","v":337.95989252886221},{"$f":"(-PMT(Lånerente,P111,M111)-(M111*(1-AB111)/P111))/Q111","v":25.579759362871581},{"$f":"AA111","v":255.8},{"$f":"AG111*(1-AH111)/Q111","v":4.8023553882128578},{"$f":"AI111/Q111","v":51.777777777777779}]
[null,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2003,{"$f":"R112","v":0.2},null,{"$f":"K112","v":2.5106658049658403E-2},2.8494962310284189,{"$f":"SUM(L39,O39)","v":2.1505631932289955},{"$f":"SUM(M39:N39)","v":0.6071435568782988},{"$f":"(N112*(1-Z112)/O112)","v":0},{"$f":"$R112*T112","v":0.6071435568782988},{"$f":"SUM(P39:T39)","v":1.5434196363506967},{"$f":"(M112*(1-Z112)/O112)","v":4.1244467691317323E-2},{"$f":"$R112*S112","v":0.85275715792073581},{"$f":"W112*(1-X112)/V112","v":0},{"$f":"AJ112*(1-AK112)*AL112/AM112","v":7.5903999999999999E-2},0.5735140107386435,450.42048746595964,{"$f":"SUM(W39,Z39)","v":339.93999054034691},{"$f":"SUM(X39:Y39)","v":2.7277777777777779},0,2.7277777777777779,{"$f":"SUM(AA39:AD39)","v":337.21221276256915},25.579759362871581,{"$f":"AA112","v":255.8},4.0546756219197855,51.777777777777779]
[null,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2003,0.2,null,1.8461645998492444E-2,2.8494962310284189,2.1505631932289955,0.6071435568782988,0,0.6071435568782988,1.5434196363506967,4.1244467691317323E-2,0.85275715792073581,0,7.5903999999999999E-2,0.5735140107386435,451.25599141708938,340.57055956006747,2.7277777777777779,0,2.7277777777777779,337.84278178228971,25.579759362871581,255.8,4.6852446416403097,51.777777777777779]
[null,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2007,0.2,null,0.12998392883595336,2.7542507428723351,2.0786798059413849,0.6071435568782988,0,0.6071435568782988,1.4715362490630861,7.1043695179850375E-2,0.85275715792073581,0,7.5903999999999999E-2,0.47183139596249996,451.67210807729583,340.88460986965725,2.7277777777777779,0,2.7277777777777779,338.15683209187949,25.579759362871581,255.8,4.9992949512301346,51.777777777777779]
[null,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2007,0.2,null,0.11149200209394371,2.7542507428723351,2.0786798059413849,0.6071435568782988,0,0.6071435568782988,1.4715362490630861,7.1043695179850375E-2,0.85275715792073581,0,7.5903999999999999E-2,0.47183139596250001,451.79506714457119,340.97740916571411,2.7277777777777779,0,2.7277777777777779,338.24963138793635,25.579759362871581,255.8,5.092094247286961,51.777777777777779]
[null,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2007,0.2,null,9.1566827221797306E-2,2.7542507428723351,2.0786798059413849,0.6071435568782988,0,0.6071435568782988,1.4715362490630861,7.1043695179850375E-2,0.85275715792073581,0,7.5903999999999999E-2,0.47183139596249996,452.75759007154392,341.70384156342936,2.7277777777777779,0,2.7277777777777779,338.9760637856516,25.579759362871581,255.8,5.8185266450022217,51.777777777777779]
[null,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2011,0.2,null,0.13660121056241747,2.7211801253513723,2.0537208493217904,0.6071435568782988,0,0.6071435568782988,1.4465772924434916,0.12973927737989857,0.85275715792073581,0,7.5903999999999999E-2,0.38817685714285716,453.10836002595136,341.96857360449161,2.7277777777777779,0,2.7277777777777779,339.24079582671385,25.579759362871581,255.8,6.0832586860644886,51.777777777777779]
[null,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,0.2,null,5.7607521318485705E-2,2.7211801253513723,2.0537208493217904,0.6071435568782988,0,0.6071435568782988,1.4465772924434916,0.12973927737989857,0.85275715792073581,0,7.5903999999999999E-2,0.3881768571428571,450.14684327928217,339.73346662587335,2.7277777777777779,0,2.7277777777777779,337.00568884809559,25.579759362871581,255.8,3.8481517074462013,51.777777777777779]
[null,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2011,0.2,null,5.4730622992179928E-2,2.7211801253513723,2.0537208493217904,0.6071435568782988,0,0.6071435568782988,1.4465772924434916,0.12973927737989857,0.85275715792073581,0,7.5903999999999999E-2,0.3881768571428571,457.50447625726474,345.28639717529416,2.7277777777777779,0,2.7277777777777779,342.5586193975164,25.579759362871581,255.8,9.40108225686701,51.777777777777779]
[null,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,0.2,null,0.10458593424986276,2.779807936770057,2.0979682541660809,0.6071435568782988,0,0.6071435568782988,1.4908246972877823,0.17398668222418925,0.85275715792073581,0,7.5903999999999999E-2,0.38817685714285716,453.81766798874651,342.50390036886529,2.7277777777777779,0,2.7277777777777779,339.77612259108753,25.579759362871581,255.8,6.6185854504381636,51.777777777777779]
[null,{"$f":"B121","v":"Lastbil UNDER 12 ton uden anhænger"},"Man","Mest typiske","Mest typiske",2015,0.2,null,6.2676983194512453E-2,2.779807936770057,2.0979682541660809,0.6071435568782988,0,0.6071435568782988,1.4908246972877821,0.17398668222418925,0.85275715792073581,0,7.5903999999999999E-2,0.3881768571428571,450.59553776837032,340.07210397612857,2.7277777777777779,0,2.7277777777777779,337.34432619835081,25.579759362871581,255.8,4.1867890577014677,51.777777777777779]
[null,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,0.2,null,0.15312064581126453,2.779807936770057,2.0979682541660809,0.6071435568782988,0,0.6071435568782988,1.4908246972877823,0.17398668222418925,0.85275715792073581,0,7.5903999999999999E-2,0.38817685714285716,458.60064244841539,346.11369241389843,2.7277777777777779,0,2.7277777777777779,343.38591463612067,25.579759362871581,255.8,10.228377495471307,51.777777777777779]
[null,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,0.4,{"$f":"J123","v":407.5514691212793},4.1523021966588879E-2,5.7015429396296735,4.3030512751922068,1.2142871137565976,0,1.2142871137565976,3.0887641614356087,9.8499287840991365E-2,1.7055143158414716,0,0.31583200000000006,0.96891855775314584,520.86811759411285,393.10801327857575,3.9709917165209392,0,3.9709917165209392,389.13702156205483,64.255981957640344,255.8,9.9143729377477943,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2003,0.4,null,1.8650704483241742E-2,5.7015429396296735,4.3030512751922068,1.2142871137565976,0,1.2142871137565976,3.0887641614356087,9.8499287840991365E-2,1.7055143158414716,0,0.31583200000000006,0.96891855775314595,519.5325354784103,392.1000267761587,3.9709917165209392,0,3.9709917165209392,388.12903505963777,64.255981957640344,255.8,8.9063864353307221,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2003,0.4,null,1.8044764076877957E-2,5.7015429396296735,4.3030512751922068,1.2142871137565976,0,1.2142871137565976,3.0887641614356087,9.8499287840991365E-2,1.7055143158414716,0,0.31583200000000006,0.96891855775314584,520.57633075425281,392.88779679566255,3.9709917165209392,0,3.9709917165209392,388.91680507914162,64.255981957640344,255.8,9.6941564548345696,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2007,0.4,null,0.1730622430847745,5.5682202615272915,4.2024303860583334,1.2142871137565976,0,1.2142871137565976,2.9881432723017354,0.16966526112496982,1.7055143158414716,0,0.31583200000000006,0.79713169533529404,520.2053068306036,392.60777874007823,3.9709917165209392,0,3.9709917165209392,388.6367870235573,64.255981957640344,255.8,9.4141383992502696,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2007,0.4,null,0.15881220257231879,5.5682202615272915,4.2024303860583334,1.2142871137565976,0,1.2142871137565976,2.9881432723017354,0.16966526112496982,1.7055143158414716,0,0.31583200000000006,0.79713169533529404,525.44661045616499,396.56347958955848,3.9709917165209392,0,3.9709917165209392,392.59248787303756,64.255981957640344,255.8,13.369839248730507,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2007,0.4,null,0.11276681690580519,5.5682202615272915,4.2024303860583334,1.2142871137565976,0,1.2142871137565976,2.9881432723017354,0.16966526112496982,1.7055143158414716,0,0.31583200000000006,0.79713169533529404,520.31038227117745,392.68708095937922,3.9709917165209392,0,3.9709917165209392,388.71608924285829,64.255981957640344,255.8,9.4934406185512543,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2011,0.4,null,8.7529010491493905E-2,5.5666915366423462,4.2012766314281862,1.2142871137565976,0,1.2142871137565976,2.9869895176715882,0.30984098334272159,1.7055143158414716,0,0.31583200000000006,0.65580221848739495,525.96761526680586,396.95669076740069,3.9709917165209392,0,3.9709917165209392,392.98569905087976,64.255981957640344,255.8,13.763050426572679,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,0.4,null,6.2078437780944989E-2,5.5666915366423462,4.2012766314281862,1.2142871137565976,0,1.2142871137565976,2.9869895176715882,0.30984098334272159,1.7055143158414716,0,0.31583200000000006,0.65580221848739495,523.16844783152624,394.84411157096321,3.9709917165209392,0,3.9709917165209392,390.87311985444228,64.255981957640344,255.8,11.65047123013524,59.166666666666664]
[null,{"$f":"B131","v":"Lastbil OVER 12 ton uden anhænger"},"Scania","Mest typiske","Mest typiske",2011,0.4,null,4.1334121250888554E-2,5.5666915366423462,4.2012766314281862,1.2142871137565976,0,1.2142871137565976,2.9869895176715882,0.30984098334272159,1.7055143158414716,0,0.31583200000000006,0.65580221848739495,526.47461519140609,397.33933221992913,3.9709917165209392,0,3.9709917165209392,393.36834050340821,64.255981957640344,255.8,14.145691879101122,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,0.4,null,0.10552686756769082,5.7067054099122423,4.3069474791790512,1.2142871137565976,0,1.2142871137565976,3.0926603654224532,0.41551183109358658,1.7055143158414716,0,0.31583200000000006,0.65580221848739495,527.57238694654427,398.16783920493907,3.9709917165209392,0,3.9709917165209392,394.19684748841814,64.255981957640344,255.8,14.974198864111077,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,0.4,null,8.2792610697270633E-2,5.7067054099122423,4.3069474791790512,1.2142871137565976,0,1.2142871137565976,3.0926603654224536,0.41551183109358658,1.7055143158414716,0,0.31583200000000006,0.65580221848739506,524.52689277696004,395.86935303921513,3.9709917165209392,0,3.9709917165209392,391.8983613226942,64.255981957640344,255.8,12.675712698387143,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,0.4,null,9.7879199122104105E-2,5.7067054099122423,4.3069474791790512,1.2142871137565976,0,1.2142871137565976,3.0926603654224532,0.41551183109358658,1.7055143158414716,0,0.31583200000000006,0.65580221848739495,528.12400286450918,398.58415310529,3.9709917165209392,0,3.9709917165209392,394.61316138876907,64.255981957640344,255.8,15.39051276446202,59.166666666666664]
[null,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2003,0.4,{"$f":"J135","v":901.93327132931756},3.582896479490448E-2,6.0951859398209445,4.6001403319403353,1.2142871137565976,0,1.2142871137565976,3.3858532181837377,0.12373340307395178,1.7055143158414716,0,0.30626133333333339,1.2503441659349812,531.41093612902,401.06485745586417,5.8694371221281747,0,5.8694371221281747,395.19542033373602,67.67592995606249,255.8,15.119490377673531,56.6]
[null,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2003,0.4,null,1.1573894084309554E-2,6.1639402366837519,4.652030367308492,1.2142871137565976,0,1.2142871137565976,3.4377432535518944,0.12373340307395178,1.7055143158414716,0,0.30626133333333339,1.3022342013031376,530.17857324349495,400.13477225924152,5.8694371221281747,0,5.8694371221281747,394.26533513711337,67.67592995606249,255.8,14.189405181050848,56.6]
[null,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2003,0.4,null,1.1055717404655864E-2,6.1195840950191132,4.6185540339766895,1.2142871137565976,0,1.2142871137565976,3.4042669202200919,0.12373340307395178,1.7055143158414716,0,0.30626133333333339,1.2687578679713349,530.93369225792821,400.70467340220995,5.8694371221281747,0,5.8694371221281747,394.8352362800818,67.67592995606249,255.8,14.759306324019313,56.6]
[null,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2007,0.4,null,0.1494088959371945,5.8257282090823068,4.3967760068545712,1.2142871137565976,0,1.2142871137565976,3.182488893097974,0.21313108553955107,1.7055143158414716,0,0.30626133333333339,0.95758215838361771,534.13546513671861,403.12110576356122,5.8694371221281747,0,5.8694371221281747,397.25166864143307,67.67592995606249,255.8,17.175738685370572,56.6]
[null,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2007,0.4,null,0.11482021470998209,5.794120344635294,4.3729210148190898,1.2142871137565976,0,1.2142871137565976,3.1586339010624922,0.21313108553955107,1.7055143158414716,0,0.30626133333333339,0.93372716634813591,535.34924064290226,404.03716274936022,5.8694371221281747,0,5.8694371221281747,398.16772562723207,67.67592995606249,255.8,18.091795671169585,56.6]
[null,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2007,0.4,null,8.8463968611074292E-2,5.7426661079929362,4.3340876286739141,1.2142871137565976,0,1.2142871137565976,3.1198005149173165,0.21313108553955107,1.7055143158414716,0,0.30626133333333339,0.8948937802029604,537.80441441652624,405.89012408794434,5.8694371221281747,0,5.8694371221281747,400.0206869658162,67.67592995606249,255.8,19.944757009753712,56.6]
[null,{"$f":"B141","v":"Lastbil MED anhænger"},"Volvo","Mest typiske","Mest typiske",2011,0.4,null,7.9993972624784609E-2,5.7080463724797283,4.3079595263997952,1.2142871137565976,0,1.2142871137565976,3.0936724126431976,0.3892178321396958,1.7055143158414716,0,0.30626133333333339,0.69267893132869696,542.64596547065833,409.54412488351574,5.8694371221281747,0,5.8694371221281747,403.67468776138759,67.67592995606249,255.8,23.598757805325075,56.6]
[null,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2011,0.4,null,5.9296921560758574E-2,5.7862375081016006,4.3669717042276233,1.2142871137565976,0,1.2142871137565976,3.1526845904710261,0.3892178321396958,1.7055143158414716,0,0.30626133333333339,0.75169110915652526,536.5304693706546,404.92865612879592,5.8694371221281747,0,5.8694371221281747,399.05921900666777,67.67592995606249,255.8,18.983289050605254,56.6]
[null,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2011,0.4,null,5.8072367340290448E-2,{"$f":"NAF*K70","v":5.8587345426894473},4.4216864473127906,1.2142871137565976,0,1.2142871137565976,3.2073993335561926,0.3892178321396958,1.7055143158414716,0,0.30626133333333339,{"$f":"AG143*AH143/L143","v":0.80640585224169181},{"$f":"NAF*V70","v":533.14057789235346},402.37024746592715,5.8694371221281747,{"$f":"(-PMT(Lånerente,P143,N143)-(N143*(1-AB143)/P143))/Q143","v":0},{"$f":"SUM(AD143:AF143)/Q143","v":5.8694371221281747},396.500810343799,{"$f":"(-PMT(Lånerente,P143,M143)-(M143*(1-AB143)/P143))/Q143","v":67.67592995606249},255.8,{"$f":"AG143*(1-AH143)/Q143","v":16.424880387736522},{"$f":"AI143/Q143","v":56.6}]
[null,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2015,0.4,null,0.17821133406085352,5.8658107755030979,4.427027000379697,1.2142871137565976,0,1.2142871137565976,3.2127398866230998,0.52196004667256779,1.7055143158414716,0,0.30626133333333339,0.67900419077572705,544.72596463075922,411.11393557038434,5.8694371221281747,0,5.8694371221281747,405.24449844825619,67.67592995606249,255.8,25.168568492193685,56.6]
[null,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2015,0.4,null,0.12903010131621065,5.9376776280967327,4.4812661344126283,1.2142871137565976,0,1.2142871137565976,3.2669790206560303,0.52196004667256779,1.7055143158414716,0,0.30626133333333339,0.7332433248086575,538.07230487395509,406.09230556524915,5.8694371221281747,0,5.8694371221281747,400.222868443121,67.67592995606249,255.8,20.146938487058517,56.6]
[null,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2015,0.4,null,8.4243647554981357E-2,6.0043109319458541,4.5315554203364936,1.2142871137565976,0,1.2142871137565976,3.3172683065798965,0.52196004667256779,1.7055143158414716,0,0.30626133333333339,0.78353261073252378,534.38410294556354,403.308756940048,5.8694371221281747,0,5.8694371221281747,397.43931981791985,67.67592995606249,255.8,17.363389861857335,56.6]
[null,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2003,0.2857142857142857,{"$f":"J147","v":1020.7558850067613},1.0503176879295802E-2,4.1223932959253489,3.1112402233398861,0.86734793839756963,0,0.86734793839756963,2.2438922849423166,8.9987929508328679E-2,1.2182245113153367,0,0.18033600000000002,0.7553438441186513,489.19969336593772,369.20731574787754,5.0322825914121969,0,5.0322825914121969,364.17503315646536,48.915000328324759,255.8,10.242641523792784,49.217391304347828]
[null,"Sættevogntog","Man","Mest typiske","Mest typiske",2003,0.2857142857142857,null,6.5223701768195716E-3,4.1284782714163439,3.1158326576727124,0.86734793839756963,0,0.86734793839756963,2.2484847192751429,8.9987929508328679E-2,1.2182245113153367,0,0.18033600000000002,0.7599362784514776,489.05329102817467,369.09682341749033,5.0322825914121969,0,5.0322825914121969,364.06454082607814,48.915000328324759,255.8,10.132149193405541,49.217391304347828]
[null,"Sættevogntog","Scania","Mest typiske","Mest typiske",2003,0.2857142857142857,null,2.9401912154934226E-3,4.1345551912370553,3.1204190122543811,0.86734793839756963,0,0.86734793839756963,2.2530710738568116,8.9987929508328679E-2,1.2182245113153367,0,0.18033600000000002,0.76452263303314649,488.91190109395615,368.99011403317445,5.0322825914121969,0,5.0322825914121969,363.95783144176227,48.915000328324759,255.8,10.025439809089656,49.217391304347828]
[null,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2007,0.2857142857142857,null,6.0575551379099972E-2,3.9263894081436859,2.9633127608631593,0.86734793839756963,0,0.86734793839756963,2.0959648224655898,0.15500442584694613,1.2182245113153367,0,0.18033600000000002,0.54239988530330696,494.0403665018797,372.86065396368281,5.0322825914121969,0,5.0322825914121969,367.82837137227062,48.915000328324759,255.8,13.895979739598024,49.217391304347828]
[null,{"$f":"B151","v":"Sættevogntog"},"Man","Mest typiske","Mest typiske",2007,0.2857142857142857,null,5.9731217265161542E-2,3.9307107420005929,2.966574144906108,0.86734793839756963,0,0.86734793839756963,2.0992262065085385,0.15500442584694613,1.2182245113153367,0,0.18033600000000002,0.54566126934625558,493.73678632612302,372.63153684990419,5.0322825914121969,0,5.0322825914121969,367.59925425849201,48.915000328324759,255.8,13.666862625819393,49.217391304347828]
[null,"Sættevogntog","Scania","Mest typiske","Mest typiske",2007,0.2857142857142857,null,4.2475475224691278E-2,3.9279243662332681,2.9644712197986931,0.86734793839756963,0,0.86734793839756963,2.0971232814011236,0.15500442584694613,1.2182245113153367,0,0.18033600000000002,0.54355834423884075,493.93095549861613,372.7780796215971,5.0322825914121969,0,5.0322825914121969,367.74579703018492,48.915000328324759,255.8,13.813405397512328,49.217391304347828]
[null,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.3745584544210698E-2,3.9710857286520644,2.9970458329449543,0.86734793839756963,0,0.86734793839756963,2.1296978945473848,0.28306751428341514,1.2182245113153367,0,0.18033600000000002,0.44806986894863299,493.83114229855488,372.70274890456972,5.0322825914121969,0,5.0322825914121969,367.67046631315753,48.915000328324759,255.8,13.738074680484925,49.217391304347828]
[null,"Sættevogntog","Man","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.2976469823135262E-2,3.944820900604455,2.9772233212109094,0.86734793839756963,0,0.86734793839756963,2.1098753828133399,0.28306751428341514,1.2182245113153367,0,0.18033600000000002,0.4282473572145879,496.49902680936361,374.71624664857632,5.0322825914121969,0,5.0322825914121969,369.68396405716413,48.915000328324759,255.8,15.751572424491526,49.217391304347828]
[null,"Sættevogntog","Scania","Mest typiske","Mest typiske",2011,0.2857142857142857,null,5.7220594578221921E-2,3.9890833320598889,3.0106289298565199,0.86734793839756963,0,0.86734793839756963,2.1432809914589503,0.28306751428341514,1.2182245113153367,0,0.18033600000000002,0.46165296586019849,492.46322352656006,371.67035737853593,5.0322825914121969,0,5.0322825914121969,366.63807478712374,48.915000328324759,255.8,12.70568315445113,49.217391304347828]
[null,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.25294247947142806,4.0862353611968203,3.0839512159976001,0.86734793839756963,0,0.86734793839756963,2.2166032776000306,0.37960730667095843,1.2182245113153367,0,0.18033600000000002,0.43843545961373542,495.00715832803849,373.59030817210453,5.0322825914121969,0,5.0322825914121969,368.55802558069234,48.915000328324759,255.8,14.625633948019772,49.217391304347828]
[null,"Sættevogntog","Man","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.22594757820734776,4.0620948942412962,3.0657319956538087,0.86734793839756963,0,0.86734793839756963,2.1983840572562392,0.37960730667095843,1.2182245113153367,0,0.18033600000000002,0.42021623926994395,497.90981667579842,375.78099371758373,5.0322825914121969,0,5.0322825914121969,370.74871112617154,48.915000328324759,255.8,16.816319493498955,49.217391304347828]
[null,"Sættevogntog","Scania","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.15441931123509486,4.1027772760937173,3.09643568007073,0.86734793839756963,0,0.86734793839756963,2.2290877416731605,0.37960730667095843,1.2182245113153367,0,0.18033600000000002,0.45091992368686545,493.51886270410819,372.46706619177979,5.0322825914121969,0,5.0322825914121969,367.43478360036761,48.915000328324759,255.8,13.502391967695004,49.217391304347828]
[null,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2003,0.2857142857142857,{"$f":"J159","v":340.25196166892044},1.0503176879295802E-2,4.6091376488590461,3.4785944519690912,0.86734793839756963,0,0.86734793839756963,2.6112465135715217,0.11248491188541086,1.2182245113153367,0,0.37142400000000003,0.90911309037077448,508.3140939903281,383.63327848326651,5.1443478260869568,0,5.1443478260869568,378.48893065717954,61.143750410405943,255.8,12.327788942425761,49.217391304347828]
[null,"Modulvogntog","Man","Mest typiske","Mest typiske",2003,0.2857142857142857,null,6.5223701768195716E-3,4.6167873323334394,3.4843677979875016,0.86734793839756963,0,0.86734793839756963,2.6170198595899321,0.11248491188541086,1.2182245113153367,0,0.37142400000000003,0.91488643638918465,508.14223373736667,383.50357263197486,5.1443478260869568,0,5.1443478260869568,378.35922480588789,61.143750410405943,255.8,12.198083091134102,49.217391304347828]
[null,{"$f":"B161","v":"Modulvogntog"},"Scania","Mest typiske","Mest typiske",2003,0.2857142857142857,null,2.9401912154934226E-3,4.6244268886794764,3.4901335008901713,0.86734793839756963,0,0.86734793839756963,2.6227855624926018,0.11248491188541086,1.2182245113153367,0,0.37142400000000003,0.92065213929185419,507.97625749523644,383.37830754357469,5.1443478260869568,0,5.1443478260869568,378.23395971748772,61.143750410405943,255.8,12.07281800273392,49.217391304347828]
[null,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2007,0.2857142857142857,null,6.0575551379099972E-2,4.3716227347466434,3.2993379130163345,0.86734793839756963,0,0.86734793839756963,2.431989974618765,0.19375553230868275,1.2182245113153367,0,0.37142400000000003,0.64858593099474549,513.99651219728889,387.92189599795392,5.1443478260869568,0,5.1443478260869568,382.77754817186695,61.143750410405943,255.8,16.616406457113158,49.217391304347828]
[null,"Modulvogntog","Man","Mest typiske","Mest typiske",2007,0.2857142857142857,null,5.9731217265161542E-2,4.3770552687381832,3.303437938670327,0.86734793839756963,0,0.86734793839756963,2.4360900002727575,0.19375553230868275,1.2182245113153367,0,0.37142400000000003,0.65268595664873807,513.64014243846691,387.65293768940899,5.1443478260869568,0,5.1443478260869568,382.50858986332202,61.143750410405943,255.8,16.347448148568191,49.217391304347828]
[null,"Modulvogntog","Scania","Mest typiske","Mest typiske",2007,0.2857142857142857,null,4.2475475224691278E-2,4.3735523963449747,3.3007942613924341,0.86734793839756963,0,0.86734793839756963,2.4334463229948646,0.19375553230868275,1.2182245113153367,0,0.37142400000000003,0.65004227937084513,513.86807570518818,387.82496279636848,5.1443478260869568,0,5.1443478260869568,382.68061497028151,61.143750410405943,255.8,16.5194732555277,49.217391304347828]
[null,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.3745584544210698E-2,4.4344204096386521,3.3467323846329449,0.86734793839756963,0,0.86734793839756963,2.4793844462353753,0.35383439285426893,1.2182245113153367,0,0.37142400000000003,0.5359015420657699,513.75090597912015,387.73653281443029,5.1443478260869568,0,5.1443478260869568,382.59218498834332,61.143750410405943,255.8,16.43104327358953,49.217391304347828]
[null,"Modulvogntog","Man","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.2976469823135262E-2,4.4014017686645133,3.3218126555958594,0.86734793839756963,0,0.86734793839756963,2.4544647171982898,0.35383439285426893,1.2182245113153367,0,0.37142400000000003,0.51098181302868451,516.88270915866667,390.1001578555975,5.1443478260869568,0,5.1443478260869568,384.95581002951053,61.143750410405943,255.8,18.794668314756709,49.217391304347828]
[null,"Modulvogntog","Scania","Mest typiske","Mest typiske",2011,0.2857142857142857,null,5.7220594578221921E-2,4.4570459682084875,3.3638082778931984,0.86734793839756963,0,0.86734793839756963,2.4964603394956288,0.35383439285426893,1.2182245113153367,0,0.37142400000000003,0.5529774353260235,512.14511969334274,386.52461863648512,5.1443478260869568,0,5.1443478260869568,381.38027081039814,61.143750410405943,255.8,15.21912909564433,49.217391304347828]
[null,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.25294247947142806,4.5782662675169625,3.4552952962392172,0.86734793839756963,0,0.86734793839756963,2.5879473578416476,0.47450913333869793,1.2182245113153367,0,0.37142400000000003,0.52378971318761292,515.13141953786419,388.77842983989751,5.1443478260869568,0,5.1443478260869568,383.63408201381054,61.143750410405943,255.8,17.472940299056717,49.217391304347828]
[null,"Modulvogntog","Man","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.22594757820734776,4.5479182519157328,3.4323911335213082,0.86734793839756963,0,0.86734793839756963,2.5650431951237387,0.47450913333869793,1.2182245113153367,0,0.37142400000000003,0.50088555046970362,518.53882139721077,391.35005388468738,5.1443478260869568,0,5.1443478260869568,386.20570605860041,61.143750410405943,255.8,20.044564343846602,49.217391304347828]
[null,"Modulvogntog","Scania","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.15441931123509486,4.5990618176730615,3.470990051074009,0.86734793839756963,0,0.86734793839756963,2.6036421126764395,0.47450913333869793,1.2182245113153367,0,0.37142400000000003,0.5394844680224048,513.38432405893832,387.45986721429313,5.1443478260869568,0,5.1443478260869568,382.31551938820616,61.143750410405943,255.8,16.154377673452341,49.217391304347828]
[null,null,"Kilde: "]
[null,null,"Note: De faste omkostninger omfatter en del af afskrivningerne, løn, del af reparationer og kapacitetsomkostningerne. I de følgende to tabeller er de faste omkostninger først opgjort for et helt år, siden per driftstime. Ved forsinkelsestid øges den tidsafhænge kørselsomkostning med 40%. "]
[null,null,"Note: De variable omkostninger omfatter en del af afskrivningerne, brændstofforbrug, olie, dæk og del af reparationer. I de følgende to tabeller er de variable omkostninger først opgjort for et helt år, siden per kørt km."]
[null,null,"Note: Kapacitetsomkostninger omfatter udgifter til administration (løn (ej chauffør), kontor, husleje, reklame og annoncer, revisor, advokat, maskiner, telefon mv.)"]
[]
[]
[]
[null,null,"Niveu III - Grundforudsætninger og grunddata"]
[]
[]
[null,null,"Forudsætninger og grunddata for konkrete køretøjer "]
[null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,null,null,"Grunddata"]
[null,"Kategori","Mærke","Model","Variant","Årgang","Vægtkategori [ton]","Max. totalvægt [kg]","Egenvægt [kg]","Trafikarbejde, i alt for kategori [mio. km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år]","Pris ekskl. registreringsafgift, og ekskl. moms [kr]","Registreringsafgift [kr]","Levetid km","Levetid [år]","Driftstimer - årligt [timer]","Brændstof-effektivitet [km per liter]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kr. per liter]","Rabat på brændstof [kr per liter]","Olieforbrug [km. per liter]","Oliepris ekskl. moms [kr per liter]","Rabat på oliepris [Pct]","Marginal afskrivning, kr. per km","Andel af afskr. som anses for fast omk. [Pct]","Chaufførtimeløn [kr per time]","Andel af afskr som er fast [%]","Forsikringsafgift [kr per år]","Vægtafgift [kr per år]","Vejbenyttelsesafgift [kr per år]","Udligningsafgift [kr per år]","Reparationsomk. årligt ekskl. moms - i alt  [kr per år]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Kapacitets-omkostninger, [kr. per år]","Gennemsnitlig dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Gennemsnitligt antal dæk, inkl. anhænger mv. [antal]","Dæk levetid [km]",null,"Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år]","Gennemsnitlig omkostning til service, reparation og vedligeholdelse af lastbil [kr. per km.]","Gennemsnitlig omkostning til service, reparation og vedligeholdelse af gardin eller bokstrailer [kr. per aksel årligt]","Gennemsnitligt antal aksler for gardin eller boks trailer  [antal]","Anslået andel med gardin eller bokstrailer [pct]","Gennemsnitlig omkostning til service, reparation og vedligeholdelse af påhængsvogn, sættevogn og dolly [kr. per aksel årligt]","Gennemsnitligt antal aksler for påhængsvogn, sættevogn og dolly [antal]","Anslået andel med påhængsvogn, sættevogn og dolly [antal]","Anslået årlig omkostning til service, reparation og vedligeholdelse [kr.]",null,"Realitetsfaktor"]
[null,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,null,null,null,127.85744519648303,5.4066019671431875E-2,22608.618630737554,550000,0,365430,14.8,1800,{"$f":"AY111*U111","v":0.2},{"$f":"'Ark til TE inkl. brændstofpris'!C241","v":4.2637857896036788},{"$f":"'Ark til TE inkl. brændstofpris'!D241/1.25-'Ark til TE inkl. brændstofpris'!C241","v":3.035717784391494},0.2,1,0,0,4.1244467691317295E-2,{"$f":"1-Y111/(M111/O111)","v":0.9725964257664762},255.8,{"$f":"1-SUMPRODUCT(BA111:BA122,K111:K122)/SUMPRODUCT(BB111:BB122,K111:K122)","v":0.89464444210184246},null,3760,0,1150,{"$f":"AW111","v":21610.599246957856},0.6,93200,2372,0.2,6,150000,null,{"$f":"L111","v":22608.618630737554},0.95585668456440587,null,null,null,null,null,null,{"$f":"PRODUCT(AO111:AP111)","v":21610.599246957856},null,{"$f":"' Fælles forudsætninger'!F61","v":1},null,{"$f":"Y111*L111","v":932.48044066076932},{"$f":"-PMT(Lånerente,P111,M111)","v":49958.807180465235}]
[null,{"$f":"B111","v":"Lastbil UNDER 12 ton uden anhænger"},"Man","Mest typiske","Mest typiske",{"$f":"F111","v":2003},null,null,null,null,2.5106658049658403E-2,19088.67782512182,550000,0,365430,14.8,1800,{"$f":"AY112*U112","v":0.2},{"$f":"S111","v":4.2637857896036788},{"$f":"T111","v":3.035717784391494},0.2,1,0,0,4.1244467691317295E-2,{"$f":"1-Y112/(M112/O112)","v":0.9725964257664762},255.8,{"$f":"AB111","v":0.89464444210184246},null,3760,0,1150,{"$f":"AW112","v":18246.040298639036},0.6,93200,2372,0.2,6,150000,null,19088.67782512182,0.95585668456440587,null,null,null,null,null,null,18246.040298639036,null,{"$f":"AY111","v":1},null,{"$f":"Y112*L112","v":787.30235582820183},49958.807180465235]
[null,{"$f":"B112","v":"Lastbil UNDER 12 ton uden anhænger"},"Scania","Mest typiske","Mest typiske",{"$f":"F112","v":2003},null,null,null,null,1.8461645998492444E-2,22057.282464880616,550000,0,365430,14.8,1800,{"$f":"AY113*U113","v":0.2},{"$f":"S112","v":4.2637857896036788},{"$f":"T112","v":3.035717784391494},0.2,1,0,0,4.1244467691317295E-2,0.9725964257664762,255.8,{"$f":"AB112","v":0.89464444210184246},null,3760,0,1150,21083.600887381392,0.6,93200,2372,0.2,6,150000,null,22057.282464880616,0.95585668456440587,null,null,null,null,null,null,21083.600887381392,null,{"$f":"AY112","v":1},null,909.74087398102813,49958.807180465235]
[null,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",{"$f":"F111+4","v":2007},null,null,null,null,0.12998392883595336,28607.880874027633,550000,0,365430,14.8,1800,{"$f":"AY114*U114","v":0.2},{"$f":"S113","v":4.2637857896036788},{"$f":"T113","v":3.035717784391494},0.2,1,0,0,7.1043695179850319E-2,0.95279727721895868,255.8,0.89464444210184246,null,3760,0,1150,22496.827280535603,0.6,93200,2372,0.2,6,150000,null,28607.880874027633,0.78638565993749998,null,null,null,null,null,null,22496.827280535603,null,1,null,2032.4095685558891,49958.807180465235]
[null,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",{"$f":"F112+4","v":2007},null,null,null,null,0.11149200209394371,29138.913996235013,550000,0,365430,14.8,1800,0.2,4.2637857896036788,3.035717784391494,0.2,1,0,0,7.1043695179850319E-2,0.95279727721895868,255.8,0.89464444210184246,null,3760,0,1150,22914.424112791326,0.6,93200,2372,0.2,6,150000,null,29138.913996235013,0.78638565993749998,null,null,null,null,null,null,22914.424112791326,null,1,null,2070.1361238203945,49958.807180465235]
[null,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2007,null,null,null,null,9.1566827221797306E-2,33295.838462505773,550000,0,365430,14.8,1800,0.2,4.2637857896036788,3.035717784391494,0.2,1,0,0,7.1043695179850319E-2,0.95279727721895868,255.8,0.89464444210184246,null,3760,0,1150,26183.369902509996,0.6,93200,2372,0.2,6,150000,null,33295.838462505773,0.78638565993749998,null,null,null,null,null,null,26183.369902509996,null,1,null,2365.4593984877961,49958.807180465235]
[null,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2011,null,null,null,null,0.13660121056241747,42312.66792478937,550000,0,365430,14.8,1800,0.2,4.2637857896036788,3.035717784391494,0.2,1,0,0,0.12973927737989863,0.91379886521284304,255.8,0.89464444210184246,null,3760,0,1150,27374.664087290195,0.6,93200,2372,0.2,6,150000,null,42312.66792478937,0.64696142857142858,null,null,null,null,null,null,27374.664087290195,null,1,null,5489.6149605777873,49958.807180465235]
[null,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,null,null,null,null,5.7607521318485705E-2,26766.174796147119,550000,0,365430,14.8,1800,0.2,4.2637857896036788,3.035717784391494,0.2,1,0,0,0.12973927737989863,0.91379886521284304,255.8,0.89464444210184246,null,3760,0,1150,17316.682683507905,0.6,93200,2372,0.2,6,150000,null,26766.174796147119,0.64696142857142858,null,null,null,null,null,null,17316.682683507905,null,1,null,3472.6241762761829,49958.807180465235]
[null,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2011,null,null,null,null,5.4730622992179928E-2,65390.096360637697,550000,0,365430,14.8,1800,0.2,4.2637857896036788,3.035717784391494,0.2,1,0,0,0.12973927737989863,0.91379886521284304,255.8,0.89464444210184246,null,3760,0,1150,42304.870155901539,0.6,93200,2372,0.2,6,150000,null,65390.096360637697,0.64696142857142858,null,null,null,null,null,null,42304.870155901539,null,1,null,8483.6638496310734,49958.807180465235]
[null,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,null,null,null,null,0.10458593424986276,46036.182702170838,550000,0,365430,14.8,1800,0.2,4.2637857896036788,3.035717784391494,0.2,1,0,0,0.17398668222418925,0.8844000849360264,255.8,0.89464444210184246,null,3760,0,1150,29783.634526971735,0.6,93200,2372,0.2,6,150000,null,46036.182702170838,0.64696142857142858,null,null,null,null,null,null,29783.634526971735,null,1,null,8009.6826906173155,49958.807180465235]
[null,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,null,null,null,null,6.2676983194512453E-2,29121.598178208067,550000,0,365430,14.8,1800,0.2,4.2637857896036788,3.035717784391494,0.2,1,0,0,0.17398668222418925,0.8844000849360264,255.8,0.89464444210184246,null,3760,0,1150,18840.550759656602,0.6,93200,2372,0.2,6,150000,null,29121.598178208067,0.64696142857142858,null,null,null,null,null,null,18840.550759656602,null,1,null,5066.7702480924154,49958.807180465235]
[null,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,null,null,null,null,0.15312064581126453,71144.424840373817,550000,0,365430,14.8,1800,0.2,4.2637857896036788,3.035717784391494,0.2,1,0,0,0.17398668222418925,0.8844000849360264,255.8,0.89464444210184246,null,3760,0,1150,46027.698729620875,0.6,93200,2372,0.2,6,150000,null,71144.424840373817,0.64696142857142858,null,null,null,null,null,null,46027.698729620875,null,1,null,12378.182436724835,49958.807180465235]
[null,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,null,null,null,407.5514691212793,4.1523021966588879E-2,27627.509781620887,1313500,0,469560,13.8,1800,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,9.8499287840991392E-2,0.96478772318339101,255.8,{"$f":"1-SUMPRODUCT(BA123:BA134,K123:K134)/SUMPRODUCT(BB123:BB134,K123:K134)","v":0.89451865787861895},null,1556.78508973769,5591,0,44614.678219865069,0.6,106500,3589,0.2,11,100000,null,27627.509781620887,1.6148642629219099,null,null,null,null,null,null,44614.678219865069,null,1,null,2721.2900383096812,125700.60396407392]
[null,{"$f":"B123","v":"Lastbil OVER 12 ton uden anhænger"},"Man","Mest typiske","Mest typiske",{"$f":"F123","v":2003},null,null,null,null,1.8650704483241742E-2,24818.642581433072,1313500,0,469560,13.8,1800,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,9.8499287840991392E-2,0.96478772318339101,255.8,{"$f":"AB123","v":0.89451865787861895},null,1556.78508973769,5591,0,40078.738958988244,0.6,106500,3589,0.2,11,100000,null,24818.642581433072,1.6148642629219099,null,null,null,null,null,null,40078.738958988244,null,1,null,2444.618619451262,125700.60396407392]
[null,{"$f":"B124","v":"Lastbil OVER 12 ton uden anhænger"},"Scania","Mest typiske","Mest typiske",{"$f":"F124","v":2003},null,null,null,null,1.8044764076877957E-2,27013.851905932654,1313500,0,469560,13.8,1800,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,9.8499287840991392E-2,0.96478772318339101,255.8,0.89451865787861895,null,1556.78508973769,5591,0,43623.704046755563,0.6,106500,3589,0.2,11,100000,null,27013.851905932654,1.6148642629219099,null,null,null,null,null,null,43623.704046755563,null,1,null,2660.8451745763746,125700.60396407392]
[null,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",{"$f":"F123+4","v":2007},null,null,null,null,0.1730622430847745,31887.044294837873,1313500,0,469560,13.8,1800,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.16966526112496982,0.93934676816608997,255.8,0.89451865787861895,null,1556.78508973769,5591,0,42363.622796626216,0.6,106500,3589,0.2,11,100000,null,31887.044294837873,1.3285528255588235,null,null,null,null,null,null,42363.622796626216,null,1,null,5410.1236967871473,125700.60396407392]
[null,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",{"$f":"F124+4","v":2007},null,null,null,null,0.15881220257231879,45285.573491577677,1313500,0,469560,13.8,1800,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.16966526112496982,0.93934676816608997,255.8,0.89451865787861895,null,1556.78508973769,5591,0,60164.27661928728,0.6,106500,3589,0.2,11,100000,null,45285.573491577677,1.3285528255588235,null,null,null,null,null,null,60164.27661928728,null,1,null,7683.3886516425382,125700.60396407392]
[null,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2007,null,null,null,null,0.11276681690580519,32155.652347140436,1313500,0,469560,13.8,1800,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.16966526112496982,0.93934676816608997,255.8,0.89451865787861895,null,1556.78508973769,5591,0,42720.482783480642,0.6,106500,3589,0.2,11,100000,null,32155.652347140436,1.3285528255588235,null,null,null,null,null,null,42720.482783480642,null,1,null,5455.6971521213309,125700.60396407392]
[null,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2011,null,null,null,null,8.7529010491493905E-2,56663.785367265395,1313500,0,469560,13.8,1800,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.30984098334272153,0.88923568166089961,255.8,0.89451865787861895,null,1556.78508973769,5591,0,61933.726919577057,0.6,106500,3589,0.2,11,100000,null,56663.785367265395,1.0930036974789916,null,null,null,null,null,null,61933.726919577057,null,1,null,17556.762978114424,125700.60396407392]
[null,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,null,null,null,null,6.2078437780944989E-2,47966.09623236546,1313500,0,469560,13.8,1800,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.30984098334272153,0.88923568166089961,255.8,0.89451865787861895,null,1556.78508973769,5591,0,52427.120535608577,0.6,106500,3589,0.2,11,100000,null,47966.09623236546,1.0930036974789916,null,null,null,null,null,null,52427.120535608577,null,1,null,14861.862423747725,125700.60396407392]
[null,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2011,null,null,null,null,4.1334121250888554E-2,58239.156558002906,1313500,0,469560,13.8,1800,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.30984098334272153,0.88923568166089961,255.8,0.89451865787861895,null,1556.78508973769,5591,0,63655.613455955041,0.6,106500,3589,0.2,11,100000,null,58239.156558002906,1.0930036974789916,null,null,null,null,null,null,63655.613455955041,null,1,null,18044.877536982331,125700.60396407392]
[null,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,null,null,null,null,0.10552686756769082,61650.198479584753,1313500,0,469560,13.8,1800,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.41551183109358653,0.85145966089965397,255.8,0.89451865787861895,null,1556.78508973769,5591,0,67383.894888499839,0.6,106500,3589,0.2,11,100000,null,61650.198479584753,1.0930036974789916,null,null,null,null,null,null,67383.894888499839,null,1,null,25616.386857535304,125700.60396407392]
[null,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,null,null,null,null,8.2792610697270633E-2,52187.112700813625,1313500,0,469560,13.8,1800,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.41551183109358653,0.85145966089965397,255.8,0.89451865787861895,null,1556.78508973769,5591,0,57040.70714274214,0.6,106500,3589,0.2,11,100000,null,52187.112700813625,1.0930036974789916,null,null,null,null,null,null,57040.70714274214,null,1,null,21684.362757802435,125700.60396407392]
[null,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,null,null,null,null,9.7879199122104105E-2,63364.202335107169,1313500,0,469560,13.8,1800,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.41551183109358653,0.85145966089965397,255.8,0.89451865787861895,null,1556.78508973769,5591,0,69257.307440079094,0.6,106500,3589,0.2,11,100000,null,63364.202335107169,1.0930036974789916,null,null,null,null,null,null,69257.307440079094,null,1,null,26328.575738044892,125700.60396407392]
[null,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2003,null,null,null,901.93327132931756,3.582896479490448E-2,36276.788718490541,1650000,0,656860,13.8,2000,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.12373340307395188,0.95074210718596608,255.8,{"$f":"1-SUMPRODUCT(BA135:BA146,K135:K146)/SUMPRODUCT(BB135:BB146,K135:K146)","v":0.81138787927844314},null,2420.8742442563484,9318,0,75597.45188836765,0.6,113200,3589,0.2,16,150000,null,36276.788718490541,1.2893492930515893,{"$f":"12*800*25%","v":2400},3,3.3333333333333331E-3,{"$f":"12*800","v":9600},3,1,{"$f":"PRODUCT(AO135:AP135)+PRODUCT(AQ135:AS135)+PRODUCT(AT135:AV135)","v":75597.45188836765},null,1,null,4488.6505207335804,157903.30912883286]
[null,{"$f":"B135","v":"Lastbil MED anhænger"},"Man","Mest typiske","Mest typiske",{"$f":"F135","v":2003},null,null,null,null,1.1573894084309554E-2,32688.602019939877,1650000,0,656860,13.8,2000,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.12373340307395188,0.95074210718596608,255.8,{"$f":"AB135","v":0.81138787927844314},null,2420.8742442563484,9318,0,70947.025905254239,0.6,113200,3589,0.2,16,150000,null,32688.602019939877,1.2893492930515893,{"$f":"12*800*25%","v":2400},3,0,{"$f":"12*800","v":9600},3,1,70947.025905254239,null,1,null,4044.6719696572186,157903.30912883286]
[null,{"$f":"B136","v":"Lastbil MED anhænger"},"Scania","Mest typiske","Mest typiske",{"$f":"F136","v":2003},null,null,null,null,1.1055717404655864E-2,34898.635972879194,1650000,0,656860,13.8,2000,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.12373340307395188,0.95074210718596608,255.8,0.81138787927844314,null,2420.8742442563484,9318,0,73796.531620096561,0.6,113200,3589,0.2,16,150000,null,34898.635972879194,1.2893492930515893,2400,3,0,9600,3,1,73796.531620096561,null,1,null,4318.1269915633784,157903.30912883286]
[null,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",{"$f":"F135+4","v":2007},null,null,null,null,0.1494088959371945,53809.707715407698,1650000,0,656860,13.8,2000,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.21313108553955096,0.91515316069847907,255.8,0.81138787927844314,null,2420.8742442563484,9318,0,85878.693426852857,0.6,113200,3589,0.2,16,150000,null,53809.707715407698,1.0607508542647059,2400,3,0,9600,3,1,85878.693426852857,null,1,null,11468.521417950793,157903.30912883286]
[null,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",{"$f":"F136+4","v":2007},null,null,null,null,0.11482021470998209,58127.672589609982,1650000,0,656860,13.8,2000,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.21313108553955096,0.91515316069847907,255.8,0.81138787927844314,null,2420.8742442563484,9318,0,90458.97835584791,0.6,113200,3589,0.2,16,150000,null,58127.672589609982,1.0607508542647059,2400,3,0,9600,3,1,90458.97835584791,null,1,null,12388.813958911176,157903.30912883286]
[null,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2007,null,null,null,null,8.8463968611074292E-2,66861.869366988802,1650000,0,656860,13.8,2000,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.21313108553955096,0.91515316069847907,255.8,0.81138787927844314,null,2420.8742442563484,9318,0,99723.78504876855,0.6,113200,3589,0.2,16,150000,null,66861.869366988802,1.0607508542647059,2400,3,0,9600,3,1,99723.78504876855,null,1,null,14250.342799389971,157903.30912883286]
[null,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2011,null,null,null,null,7.9993972624784609E-2,102206.47722051224,1650000,0,656860,13.8,2000,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.38921783213969585,0.84505356047316327,255.8,0.81138787927844314,null,2420.8742442563484,9318,0,117993.78902662538,0.6,113200,3589,0.2,16,150000,null,102206.47722051224,0.87268235294117646,2400,3,0,9600,3,1,117993.78902662538,null,1,null,39780.583494402985,157903.30912883286]
[null,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2011,null,null,null,null,5.9296921560758574E-2,75762.32638393098,1650000,0,656860,13.8,2000,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.38921783213969585,0.84505356047316327,255.8,0.81138787927844314,null,2420.8742442563484,9318,0,94916.445253026264,0.6,113200,3589,0.2,16,150000,null,75762.32638393098,0.87268235294117646,2400,3,0,9600,3,1,94916.445253026264,null,1,null,29488.048433013697,157903.30912883286]
[null,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2011,null,null,null,null,5.8072367340290448E-2,61104.022281377511,1650000,0,656860,13.8,2000,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.38921783213969585,0.84505356047316327,255.8,0.81138787927844314,null,2420.8742442563484,9318,0,82124.401938682597,0.6,113200,3589,0.2,16,150000,null,{"$f":"L143","v":61104.022281377511},0.87268235294117646,2400,3,0,9600,3,1,82124.401938682597,null,1,null,23782.775087373426,{"$f":"-PMT(Lånerente,P143,M143)","v":157903.30912883286}]
[null,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2015,null,null,null,null,0.17821133406085352,111200.64721591733,1650000,0,656860,13.8,2000,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.52196004667256779,0.79220928711676186,255.8,0.81138787927844314,null,2420.8742442563484,9318,0,125842.84246096842,0.6,113200,3589,0.2,16,150000,null,111200.64721591733,0.87268235294117646,2400,3,0,9600,3,1,125842.84246096842,null,1,null,58042.295010839953,157903.30912883286]
[null,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2015,null,null,null,null,0.12903010131621065,82429.411105716907,1650000,0,656860,13.8,2000,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.52196004667256779,0.79220928711676186,255.8,0.81138787927844314,null,2420.8742442563484,9318,0,100734.69243529257,0.6,113200,3589,0.2,16,150000,null,82429.411105716907,0.87268235294117646,2400,3,0,9600,3,1,100734.69243529257,null,1,null,43024.859267932276,157903.30912883286]
[null,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2015,null,null,null,null,8.4243647554981357E-2,66481.176242138739,1650000,0,656860,13.8,2000,0.4,4.2637857896036788,3.035717784391494,0.4,1,0,0,0.52196004667256779,0.79220928711676186,255.8,0.81138787927844314,null,2420.8742442563484,9318,0,86816.949309286676,0.6,113200,3589,0.2,16,150000,null,66481.176242138739,0.87268235294117646,2400,3,0,9600,3,1,86816.949309286676,null,1,null,34700.517854193939,157903.30912883286]
[null,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2003,null,null,null,1020.7558850067613,1.0503176879295802E-2,46782.817563459568,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,8.9987929508328637E-2,0.93011226092247701,255.8,{"$f":"1-SUMPRODUCT(BA147:BA158,K147:K158)/SUMPRODUCT(BB147:BB158,K147:K158)","v":0.74017207901724591},null,2256.249960248052,9318,0,58895.188761808509,0.6,113200,3468,0.2,13,200000,null,46782.817563459568,0.81002365260289766,2400,3.5,0.5,9600,3.5,0.5,58895.188761808509,null,1,null,4209.8888891015986,142199.12029603313]
[null,{"$f":"B147","v":"Sættevogntog"},"Man","Mest typiske","Mest typiske",{"$f":"F147","v":2003},null,null,null,null,6.5223701768195716E-3,45998.48133119633,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,8.9987929508328637E-2,0.93011226092247701,255.8,{"$f":"AB147","v":0.74017207901724591},null,2256.249960248052,9318,0,58259.857862081852,0.6,113200,3468,0.2,13,200000,null,45998.48133119633,0.81002365260289766,2400,3.5,0.5,9600,3.5,0.5,58259.857862081852,null,1,null,4139.3080955218666,142199.12029603313]
[null,{"$f":"B148","v":"Sættevogntog"},"Scania","Mest typiske","Mest typiske",{"$f":"F148","v":2003},null,null,null,null,2.9401912154934226E-3,45240.998561594875,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,8.9987929508328637E-2,0.93011226092247701,255.8,0.74017207901724591,null,2256.249960248052,9318,0,57646.27890226552,0.6,113200,3468,0.2,13,200000,null,45240.998561594875,0.81002365260289766,2400,3.5,0.5,9600,3.5,0.5,57646.27890226552,null,1,null,4071.1437894471969,142199.12029603313]
[null,"Sættevogntog","Volvo","Mest typiske","Mest typiske",{"$f":"F147+4","v":2007},null,null,null,null,6.0575551379099972E-2,88387.057963341518,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.15500442584694615,0.87961820070046159,255.8,0.74017207901724591,null,2256.249960248052,9318,0,79901.883502688637,0.6,113200,3468,0.2,13,200000,null,88387.057963341518,0.66640846363636363,2400,3.5,0.5,9600,3.5,0.5,79901.883502688637,null,1,null,13700.385171908501,142199.12029603313]
[null,"Sættevogntog","Man","Mest typiske","Mest typiske",{"$f":"F148+4","v":2007},null,null,null,null,5.9731217265161542E-2,86410.157194347077,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.15500442584694615,0.87961820070046159,255.8,0.74017207901724591,null,2256.249960248052,9318,0,78584.46009846151,0.6,113200,3468,0.2,13,200000,null,86410.157194347077,0.66640846363636363,2400,3.5,0.5,9600,3.5,0.5,78584.46009846151,null,1,null,13393.956803254132,142199.12029603313]
[null,"Sættevogntog","Scania","Mest typiske","Mest typiske",2007,null,null,null,null,4.2475475224691278E-2,87674.578316246523,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.15500442584694615,0.87961820070046159,255.8,0.74017207901724591,null,2256.249960248052,9318,0,79427.081035695883,0.6,113200,3468,0.2,13,200000,null,87674.578316246523,0.66640846363636363,2400,3.5,0.5,9600,3.5,0.5,79427.081035695883,null,1,null,13589.947673282908,142199.12029603313]
[null,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2011,null,null,null,null,6.3745584544210698E-2,105778.94416084142,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.28306751428341514,0.78015997603621545,255.8,0.74017207901724591,null,2256.249960248052,9318,0,78993.929412788304,0.6,113200,3468,0.2,13,200000,null,105778.94416084142,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,78993.929412788304,null,1,null,29942.582787133553,142199.12029603313]
[null,"Sættevogntog","Man","Mest typiske","Mest typiske",2011,null,null,null,null,6.2976469823135262E-2,126896.11260640049,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.28306751428341514,0.78015997603621545,255.8,0.74017207901724591,null,2256.249960248052,9318,0,90571.541440826273,0.6,113200,3468,0.2,13,200000,null,126896.11260640049,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,90571.541440826273,null,1,null,35920.167167722131,142199.12029603313]
[null,"Sættevogntog","Scania","Mest typiske","Mest typiske",2011,null,null,null,null,5.7220594578221921E-2,94951.424824444315,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.28306751428341514,0.78015997603621545,255.8,0.74017207901724591,null,2256.249960248052,9318,0,73057.678138093994,0.6,113200,3468,0.2,13,200000,null,94951.424824444315,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,73057.678138093994,null,1,null,26877.663802724011,142199.12029603313]
[null,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2015,null,null,null,null,0.25294247947142806,115087.49124699547,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,255.8,0.74017207901724591,null,2256.249960248052,9318,0,84097.395201113686,0.6,113200,3468,0.2,13,200000,null,115087.49124699547,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,84097.395201113686,null,1,null,43688.052583789446,142199.12029603313]
[null,"Sættevogntog","Man","Mest typiske","Mest typiske",2015,null,null,null,null,0.22594757820734776,138062.97051576374,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,255.8,0.74017207901724591,null,2256.249960248052,9318,0,96693.837087618987,0.6,113200,3468,0.2,13,200000,null,138062.97051576374,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,96693.837087618987,null,1,null,52409.712388481006,142199.12029603313]
[null,"Sættevogntog","Scania","Mest typiske","Mest typiske",2015,null,null,null,null,0.15441931123509486,103307.15020899542,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,255.8,0.74017207901724591,null,2256.249960248052,9318,0,77638.753814246273,0.6,113200,3468,0.2,13,200000,null,103307.15020899542,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,77638.753814246273,null,1,null,39216.149050688888,142199.12029603313]
[null,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2003,null,null,null,340.25196166892044,1.0503176879295802E-2,46782.817563459568,1500000,0,931960,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.11248491188541079,0.93011237434618166,255.8,{"$f":"1-SUMPRODUCT(BA159:BA170,K159:K170)/SUMPRODUCT(BB159:BB170,K159:K170)","v":0.74017207901724591},null,2514,9318,0,70884.786418948119,0.6,113200,3869,0.2,24,200000,null,46782.817563459568,0.95087873573680703,2400,3,1,9600,2,1,70884.786418948119,null,1,null,5262.3611113769975,177748.9003700414]
[null,{"$f":"B159","v":"Modulvogntog"},"Man","Mest typiske","Mest typiske",{"$f":"F159","v":2003},null,null,null,null,6.5223701768195716E-3,45998.48133119633,1500000,0,931960,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.11248491188541079,0.93011237434618166,255.8,{"$f":"AB159","v":0.74017207901724591},null,2514,9318,0,70138.977774021085,0.6,113200,3869,0.2,24,200000,null,45998.48133119633,0.95087873573680703,2400,3,1,9600,2,1,70138.977774021085,null,1,null,5174.1351194023327,177748.9003700414]
[null,{"$f":"B160","v":"Modulvogntog"},"Scania","Mest typiske","Mest typiske",{"$f":"F160","v":2003},null,null,null,null,2.9401912154934226E-3,45240.998561594875,1500000,0,931960,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.11248491188541079,0.93011237434618166,255.8,0.74017207901724591,null,2514,9318,0,69418.70351572003,0.6,113200,3869,0.2,24,200000,null,45240.998561594875,0.95087873573680703,2400,3,1,9600,2,1,69418.70351572003,null,1,null,5088.9297368089956,177748.9003700414]
[null,"Modulvogntog","Volvo","Mest typiske","Mest typiske",{"$f":"F159+4","v":2007},null,null,null,null,6.0575551379099972E-2,88387.057963341518,1500000,0,931960,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.1937555323086827,0.87961839607306669,255.8,0.74017207901724591,null,2514,9318,0,95544.337128400657,0.6,113200,3869,0.2,24,200000,null,88387.057963341518,0.78229028911764698,2400,3,1,9600,2,1,95544.337128400657,null,1,null,17125.481464885626,177748.9003700414]
[null,"Modulvogntog","Man","Mest typiske","Mest typiske",{"$f":"F160+4","v":2007},null,null,null,null,5.9731217265161542E-2,86410.157194347077,1500000,0,931960,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.1937555323086827,0.87961839607306669,255.8,0.74017207901724591,null,2514,9318,0,93997.826854267099,0.6,113200,3869,0.2,24,200000,null,86410.157194347077,0.78229028911764698,2400,3,1,9600,2,1,93997.826854267099,null,1,null,16742.446004067664,177748.9003700414]
[null,"Modulvogntog","Scania","Mest typiske","Mest typiske",2007,null,null,null,null,4.2475475224691278E-2,87674.578316246523,1500000,0,931960,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.1937555323086827,0.87961839607306669,255.8,0.74017207901724591,null,2514,9318,0,94986.971219284271,0.6,113200,3869,0.2,24,200000,null,87674.578316246523,0.78229028911764698,2400,3,1,9600,2,1,94986.971219284271,null,1,null,16987.434591603636,177748.9003700414]
[null,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2011,null,null,null,null,6.3745584544210698E-2,105778.94416084142,1500000,0,931960,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.35383439285426893,0.78016033282369035,255.8,0.74017207901724591,null,2514,9318,0,94478.498823139802,0.6,113200,3869,0.2,24,200000,null,105778.94416084142,0.64359215686274507,2400,3,1,9600,2,1,94478.498823139802,null,1,null,37428.228483916937,177748.9003700414]
[null,"Modulvogntog","Man","Mest typiske","Mest typiske",2011,null,null,null,null,6.2976469823135262E-2,126896.11260640049,1500000,0,931960,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.35383439285426893,0.78016033282369035,255.8,0.74017207901724591,null,2514,9318,0,108069.34280985106,0.6,113200,3869,0.2,24,200000,null,126896.11260640049,0.64359215686274507,2400,3,1,9600,2,1,108069.34280985106,null,1,null,44900.208959652657,177748.9003700414]
[null,"Modulvogntog","Scania","Mest typiske","Mest typiske",2011,null,null,null,null,5.7220594578221921E-2,94951.424824444315,1500000,0,931960,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.35383439285426893,0.78016033282369035,255.8,0.74017207901724591,null,2514,9318,0,87509.992299954902,0.6,113200,3869,0.2,24,200000,null,94951.424824444315,0.64359215686274507,2400,3,1,9600,2,1,87509.992299954902,null,1,null,33597.079753405014,177748.9003700414]
[null,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2015,null,null,null,null,0.25294247947142806,115087.49124699547,1500000,0,931960,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,255.8,0.74017207901724591,null,2514,9318,0,100469.40671957612,0.6,113200,3869,0.2,24,200000,null,115087.49124699547,0.64359215686274507,2400,3,1,9600,2,1,100469.40671957612,null,1,null,54610.065729736809,177748.9003700414]
[null,"Modulvogntog","Man","Mest typiske","Mest typiske",2015,null,null,null,null,0.22594757820734776,138062.97051576374,1500000,0,931960,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,255.8,0.74017207901724591,null,2514,9318,0,115256.24497711797,0.6,113200,3869,0.2,24,200000,null,138062.97051576374,0.64359215686274507,2400,3,1,9600,2,1,115256.24497711797,null,1,null,65512.140485601267,177748.9003700414]
[null,"Modulvogntog","Scania","Mest typiske","Mest typiske",2015,null,null,null,null,0.15441931123509486,103307.15020899542,1500000,0,931960,10.5,2300,0.2857142857142857,4.2637857896036788,3.035717784391494,0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,255.8,0.74017207901724591,null,2514,9318,0,92887.671622350943,0.6,113200,3869,0.2,24,200000,null,103307.15020899542,0.64359215686274507,2400,3,1,9600,2,1,92887.671622350943,null,1,null,49020.186313361104,177748.9003700414]
[null,null,"Kilde: "]
[null,null,"Note: De faste omkostninger omfatter en del af afskrivningerne, løn, del af reparationer og kapacitetsomkostningerne. I de følgende to tabeller er de faste omkostninger først opgjort for et helt år, siden per driftstime. Ved forsinkelsestid øges den tidsafhænge kørselsomkostning med 40%. "]
[null,null,"Note: De variable omkostninger omfatter en del af afskrivningerne, brændstofforbrug, olie, dæk og del af reparationer. I de følgende to tabeller er de variable omkostninger først opgjort for et helt år, siden per kørt km."]
[null,null,"Note: Kapacitetsomkostninger omfatter udgifter til administration (løn (ej chauffør), kontor, husleje, reklame og annoncer, revisor, advokat, maskiner, telefon mv.)"]

{"sheet":" Fælles forudsætninger","index":9,"n_rows":81,"n_cols":17,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
[null,null,"Fælles forudsætninger "]
[]
[]
[]
[null,null,"Beregningsår og år for prisniveau, samt fælles forudsætninger "]
[]
[]
[]
[null,null,null,null,"Værdi","Evt. variabel-navn"]
[]
[null,null,"Beregningsår"]
[]
[null,null,"Prisniveau-år"]
[]
[null,null,"Diskonteringsrente, < 36 år",null,0.04,null,null,"Anvendes ikke i denne version"]
[null,null,"36-70 år",null,0.03,null,null,"Anvendes ikke i denne version"]
[null,null,"< 70 år",null,0.02,null,null,"Anvendes ikke i denne version"]
[]
[null,null,"Netto-afgiftsfaktor",null,1.325,"NAF"]
[]
[]
[null,null,"Kilde: "]
[]
[]
[null,null,"Moms og afgifter "]
[]
[]
[]
[null,null,null,null,"Værdi","Evt. variabel-navn"]
[]
[null,null,"Moms-sats",null,0.25,"Moms"]
[]
[]
[null,null,"Kilde: "]
[]
[]
[null,null,"Finansiering"]
[]
[]
[]
[null,null,null,null,"Værdi","Evt. variabel-navn"]
[]
[null,null,"Finansieringsomkostninger, lånerente",null,0.04,"Lånerente"]
[]
[]
[null,null,"Kilde: "]
[]
[]
[null,null,"Realitetsfaktor",null,null,null,null,null,null,"Korrektion i brændstofforbrug på grund af sampling"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019]
[null,null,null,null,"Benzin","Diesel","Hybrid","El",null,"Benzin","Diesel","Hybrid","El",null,null,"Benzin","Diesel"]
[null,null,"Personbil","Mini",1.252,1.2989999999999999,null,null,null,1.1667816857303936,1.1025438452070577,1,1,null,"Personbil",1.0977995684373705,1.0891990104856062]
[null,null,null,"Lille",1.252,1.2989999999999999,null,1,null,1.1667816857303936,1.1025438452070577,1,1,null,"Varebil",0.88666650240898648,1.1334285361739562]
[null,null,null,"Mellem",1.252,1.2989999999999999,1.252,null,null,1.1667816857303936,1.1025438452070577,1,1]
[null,null,null,"Stor",1.252,1.2989999999999999,null,1,null,1.1667816857303936,1.1025438452070577,1,1]
[null,null,"Varebil","< 2 ton totalvægt",1.1359999999999999,1.1359999999999999,null,null,null,1,1]
[null,null,null,"2 - 3 ton totalvægt",1.1359999999999999,1.1359999999999999,null,null,null,1,1]
[null,null,null,"> 3 ton totalvægt",1.1359999999999999,1.1359999999999999,null,null,null,1,1]
[null,null,"Lastbil",null,null,1,null,null,null,null,1]
[]
[]
[]
[null,null,"Kilde: "]
[null,null,null,null,null,null,null,null,null,{"$f":"'Personbiler - Benzin'!E13","v":12.785885010756791},{"$f":"'Personbiler - Diesel'!E13","v":0}]
[null,null,null,null,1.1910000000000001,null,{"$f":"'Resultat - niveau I'!H12","v":0.83721783519102466},null,null,17.035012611663749,21.940622519620447]
[null,null,null,null,1.0980000000000001,null,null,null,null,14.6,19.899999999999999]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"1/J67","v":5.8702627511722963E-2},{"$f":"1/K67","v":4.5577558207646474E-2}]
[null,null,null,null,null,null,null,null,null,{"$f":"1/J68","v":6.8493150684931503E-2},{"$f":"1/K68","v":5.0251256281407038E-2}]
[null,null,null,null,null,null,null,null,null,{"$f":"J71/J70","v":1.1667816857303936},{"$f":"K71/K70","v":1.1025438452070577}]
[]
[]
[null,null,"Andre forudsætninger "]
[]
[]
[]
[null,null,null,null,"Værdi","Evt. variabel-navn"]
[]
[null,null,"Stigning i forbruger-priser/udgifter til reparation mm. fra medio 2013 til medio 2015 - opregningsfaktor",null,1.0414239482200647,"Opregn_rep"]

{"sheet":"PB_B_2015","index":10,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Satser pr. halvår"]
[null,"Km/l","Ejerafgift",null,null,null,null,"Ejerafgift",0]
[24,"0 - 4,4",11430,null,null,null,0,{"$f":"C5*2","v":22860},0]
[23,"4,5 - 4,7",10800,null,null,null,{"$f":"LEFT(B6,3)*1","v":4.5},{"$f":"C6*2","v":21600},0]
[22,"4,8 - 4,9",10190,null,null,null,{"$f":"LEFT(B7,3)*1","v":4.8},20380,0]
[21,"5 - 5,2",9580,null,null,null,5,19160,0]
[20,"5,3 - 5,5",8970,null,null,null,{"$f":"LEFT(B9,3)*1","v":5.3},17940,0]
[19,"5,6 - 5,8",8330,null,null,null,5.6,16660,0]
[18,"5,9 - 6,2",7720,null,null,null,5.9,15440,0]
[17,"6,3 - 6,6",7110,null,null,null,6.3,14220,0]
[16,"6,7 - 7",6480,null,null,null,6.7,12960,0]
[15,"7,1 - 7,6",5870,null,null,null,7.1,11740,0]
[14,"7,7 - 8,2",5260,null,null,null,7.7,10520,0]
[13,"8,3 - 9",4650,null,null,null,8.3000000000000007,9300,0]
[12,"9,1 - 9,9",4010,null,null,null,9.1,8020,0]
[11,"10 - 10,4",3410,null,null,null,10,6820,0]
[10,"10,5 - 11",3100,null,null,null,{"$f":"LEFT(B19,4)*1","v":10.5},6200,0]
[9,"11,1 - 11,7",2790,null,null,null,11.1,5580,0]
[8,"11,8 - 12,4",2480,null,null,null,11.8,4960,0]
[7,"12,5 - 13,2",2180,null,null,null,12.5,4360,0]
[6,"13,3 - 14,2",1870,null,null,null,13.3,3740,0]
[5,"14,3 - 15,3",1570,null,null,null,14.3,3140,0]
[4,"15,4 - 16,6",1260,null,null,null,15.4,2520,0]
[3,"16,7 - 18,1",940,null,null,null,16.7,1880,0]
[2,"18,2 - 19,9",640,null,null,null,18.2,1280,0]
[1,"20 - ",330,null,null,null,20,660,0]

{"sheet":"PB_D_2015","index":11,"n_rows":31,"n_cols":10,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Satser pr. halvår"]
[null,"Km/l","Udligningsafgift","Ejerafgift",null,null,null,{"$f":"C4","v":"Udligningsafgift"},{"$f":"D4","v":"Ejerafgift"}]
[27,"0 - 5",5360,11430,null,null,0,{"$f":"D5*2","v":22860},{"$f":"C5*2","v":10720},{"$f":"I5+H5","v":33580}]
[26,"5,1 - 5,3",5120,10800,null,null,{"$f":"LEFT(B6,3)*1","v":5.0999999999999996},{"$f":"D6*2","v":21600},{"$f":"C6*2","v":10240},{"$f":"I6+H6","v":31840}]
[25,"5,4 - 5,5",4820,10190,null,null,5.4,20380,9640,30020]
[24,"5,6 - 5,8",4590,9580,null,null,5.6,19160,9180,28340]
[23,"5,9 - 6,1",4340,8970,null,null,5.9,17940,8680,26620]
[22,"6,2 - 6,5",4120,8330,null,null,6.2,16660,8240,24900]
[21,"6,6 - 6,9",3910,7720,null,null,6.6,15440,7820,23260]
[20,"7 - 7,4",3640,7110,null,null,7,14220,7280,21500]
[19,"7,5 - 8",3430,6480,null,null,{"$f":"LEFT(B13,3)*1","v":7.5},12960,6860,19820]
[18,"8,1 - 8,6",3240,5870,null,null,8.1,11740,6480,18220]
[17,"8,7 - 9,3",2980,5260,null,null,8.6999999999999993,10520,5960,16480]
[16,"9,4 - 10,1",2770,4650,null,null,9.4,9300,5540,14840]
[15,"10,2 - 11,2",2550,4010,null,null,10,8020,5100,13120]
[14,"11,3 - 11,8",2300,3410,null,null,11,6820,4600,11420]
[13,"11,9 - 12,4",2200,3100,null,null,11,6200,4400,10600]
[12,"12,5 - 13,1",2100,2790,null,null,12,5580,4200,9780]
[11,"13,2 - 14",1970,2480,null,null,13,4960,3940,8900]
[10,"14,1 - 14,9",1850,2180,null,null,14,4360,3700,8060]
[9,"15 - 16",1730,1870,null,null,15,3740,3460,7200]
[8,"16,1 - 17,2",1600,1570,null,null,{"$f":"LEFT(B24,3)*1","v":16},3140,3200,6340]
[7,"17,3 - 18,7",1500,1260,null,null,{"$f":"LEFT(B25,3)*1","v":17},2520,3000,5520]
[6,"18,8 - 20,4",1390,940,null,null,{"$f":"LEFT(B26,3)*1","v":18},1880,2780,4660]
[5,"20,5 - 22,4",1280,640,null,null,{"$f":"LEFT(B27,3)*1","v":20},1280,2560,3840]
[4,"22,5 - 24,9",1170,330,null,null,{"$f":"LEFT(B28,3)*1","v":22},660,2340,3000]
[3,"25 - 28",1080,0,null,null,25,0,2160,2160]
[2,"28,1 - 32",600,0,null,null,{"$f":"LEFT(B30,3)*1","v":28},0,1200,1200]
[1,"32,1 - ",130,0,null,null,{"$f":"LEFT(B31,3)*1","v":32},0,260,260]

{"sheet":"VB_B_2015","index":12,"n_rows":28,"n_cols":14,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Satser pr. halvårBemærk - tabellen ikke omfatter alle omkostninger"]
[null,"Km/l","Ejerafgift",null,null,null,null,"Ejerafgift",0]
[24,"0 - 4,4",11430,null,null,null,0,{"$f":"C5*2","v":22860},0]
[23,"4,5 - 4,7",10800,null,null,null,4.5,{"$f":"C6*2","v":21600},0,null,null,null,30,{"$f":"VLOOKUP(M6,G5:J36,2)","v":660}]
[22,"4,8 - 4,9",10190,null,null,null,4.8,20380,0]
[21,"5 - 5,2",9580,null,null,null,5,19160,0]
[20,"5,3 - 5,5",8970,null,null,null,5.3,17940,0]
[19,"5,6 - 5,8",8330,null,null,null,5.6,16660,0]
[18,"5,9 - 6,2",7720,null,null,null,5.9,15440,0]
[17,"6,3 - 6,6",7110,null,null,null,6.3,14220,0]
[16,"6,7 - 7",6480,null,null,null,6.7,12960,0]
[15,"7,1 - 7,6",5870,null,null,null,7.1,11740,0]
[14,"7,7 - 8,2",5260,null,null,null,7.7,10520,0]
[13,"8,3 - 9",4650,null,null,null,8.3000000000000007,9300,0]
[12,"9,1 - 9,9",4010,null,null,null,9.1,8020,0]
[11,"10 - 10,4",3410,null,null,null,10,6820,0]
[10,"10,5 - 11",3100,null,null,null,{"$f":"LEFT(B19,4)*1","v":10.5},6200,0]
[9,"11,1 - 11,7",2790,null,null,null,11.1,5580,0]
[8,"11,8 - 12,4",2480,null,null,null,11.8,4960,0]
[7,"12,5 - 13,2",2180,null,null,null,12.5,4360,0]
[6,"13,3 - 14,2",1870,null,null,null,13.3,3740,0]
[5,"14,3 - 15,3",1570,null,null,null,14.3,3140,0]
[4,"15,4 - 16,6",1260,null,null,null,15.4,2520,0]
[3,"16,7 - 18,1",940,null,null,null,16.7,1880,0]
[2,"18,2 - 19,9",640,null,null,null,18.2,1280,0]
[1,"20 - ",330,null,null,null,20,660,0]

{"sheet":"VB_D_2015","index":13,"n_rows":31,"n_cols":10,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Satser pr. halvårBemærk - tabellen ikke omfatter alle omkostninger"]
[null,"Km/l","Udligningsafgift","Ejerafgift",null,null,null,"Udligningsafgift","Ejerafgift"]
[27,"0 - 5",5360,11430,null,null,0,{"$f":"D5*2","v":22860},{"$f":"C5*2","v":10720},{"$f":"I5+H5","v":33580}]
[26,"5,1 - 5,3",5120,10800,null,null,5.0999999999999996,{"$f":"D6*2","v":21600},{"$f":"C6*2","v":10240},{"$f":"I6+H6","v":31840}]
[25,"5,4 - 5,5",4820,10190,null,null,5.4,20380,9640,30020]
[24,"5,6 - 5,8",4590,9580,null,null,5.6,19160,9180,28340]
[23,"5,9 - 6,1",4340,8970,null,null,5.9,17940,8680,26620]
[22,"6,2 - 6,5",4120,8330,null,null,6.2,16660,8240,24900]
[21,"6,6 - 6,9",3910,7720,null,null,6.6,15440,7820,23260]
[20,"7 - 7,4",3640,7110,null,null,7,14220,7280,21500]
[19,"7,5 - 8",3430,6480,null,null,7.5,12960,6860,19820]
[18,"8,1 - 8,6",3240,5870,null,null,8.1,11740,6480,18220]
[17,"8,7 - 9,3",2980,5260,null,null,8.6999999999999993,10520,5960,16480]
[16,"9,4 - 10,1",2770,4650,null,null,9.4,9300,5540,14840]
[15,"10,2 - 11,2",2550,4010,null,null,{"$f":"LEFT(B17,4)*1","v":10.199999999999999},8020,5100,13120]
[14,"11,3 - 11,8",2300,3410,null,null,11.3,6820,4600,11420]
[13,"11,9 - 12,4",2200,3100,null,null,11.9,6200,4400,10600]
[12,"12,5 - 13,1",2100,2790,null,null,12.5,5580,4200,9780]
[11,"13,2 - 14",1970,2480,null,null,13.2,4960,3940,8900]
[10,"14,1 - 14,9",1850,2180,null,null,14.1,4360,3700,8060]
[9,"15 - 16",1730,1870,null,null,15,3740,3460,7200]
[8,"16,1 - 17,2",1600,1570,null,null,{"$f":"LEFT(B24,4)*1","v":16.100000000000001},3140,3200,6340]
[7,"17,3 - 18,7",1500,1260,null,null,{"$f":"LEFT(B25,4)*1","v":17.3},2520,3000,5520]
[6,"18,8 - 20,4",1390,940,null,null,{"$f":"LEFT(B26,4)*1","v":18.8},1880,2780,4660]
[5,"20,5 - 22,4",1280,640,null,null,{"$f":"LEFT(B27,4)*1","v":20.5},1280,2560,3840]
[4,"22,5 - 24,9",1170,330,null,null,{"$f":"LEFT(B28,4)*1","v":22.5},660,2340,3000]
[3,"25 - 28",1080,0,null,null,25,0,2160,2160]
[2,"28,1 - 32",600,0,null,null,{"$f":"LEFT(B30,4)*1","v":28.1},0,1200,1200]
[1,"32,1 - ",130,0,null,null,{"$f":"LEFT(B31,4)*1","v":32.1},0,260,260]

{"sheet":"VB_B_2019","index":14,"n_rows":36,"n_cols":14,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Satser pr. halvårBemærk - tabellen ikke omfatter alle omkostninger"]
[null,"Km/l","Ejerafgift",null,null,null,null,"Ejerafgift",0]
[32,"0 - 4,4",11430,null,null,null,0,{"$f":"C5*2","v":22860},0]
[31,"4,5 - 4,7",10800,null,null,null,4.5,{"$f":"C6*2","v":21600},0,null,null,null,30,{"$f":"VLOOKUP(M6,G5:J36,2)","v":660}]
[30,"4,8 - 4,9",10190,null,null,null,4.8,20380,0]
[29,"5 - 5,2",9580,null,null,null,5,19160,0]
[28,"5,3 - 5,5",8970,null,null,null,5.3,17940,0]
[27,"5,6 - 5,8",8330,null,null,null,5.6,16660,0]
[26,"5,9 - 6,2",7720,null,null,null,5.9,15440,0]
[25,"6,3 - 6,6",7110,null,null,null,6.3,14220,0]
[24,"6,7 - 7",6480,null,null,null,6.7,12960,0]
[23,"7,1 - 7,6",5870,null,null,null,7.1,11740,0]
[22,"7,7 - 8,2",5260,null,null,null,7.7,10520,0]
[21,"8,3 - 9",4650,null,null,null,8.3000000000000007,9300,0]
[20,"9,1 - 9,9",4010,null,null,null,9.1,8020,0]
[19,"10 - 10,4",3410,null,null,null,10,6820,0]
[18,"10,5 - 11",3100,null,null,null,{"$f":"LEFT(B19,4)*1","v":10.5},6200,0]
[17,"11,1 - 11,7",2790,null,null,null,11.1,5580,0]
[16,"11,8 - 12,4",2480,null,null,null,11.8,4960,0]
[15,"12,5 - 13,2",2180,null,null,null,12.5,4360,0]
[14,"13,3 - 14,2",1870,null,null,null,13.3,3740,0]
[13,"14,3 - 15,3",1570,null,null,null,14.3,3140,0]
[12,"15,4 - 16,6",1260,null,null,null,15.4,2520,0]
[11,"16,7 - 18,1",940,null,null,null,16.7,1880,0]
[10,"18,2 - 19,9",640,null,null,null,18.2,1280,0]
[9,"20 - 22,1",330,null,null,null,20,660,0]
[8,"22,2 - 24,9",330,null,null,null,{"$f":"LEFT(B29,4)*1","v":22.2},660,0]
[7,"25 - 28,5",330,null,null,null,25,660,0]
[6,"28,6 - 33,2",330,null,null,null,{"$f":"LEFT(B31,4)*1","v":28.6},660,0]
[5,"33,3 - 36,3",330,null,null,null,{"$f":"LEFT(B32,4)*1","v":33.299999999999997},660,0]
[4,"36,4 - 39,9",330,null,null,null,{"$f":"LEFT(B33,4)*1","v":36.4},660,0]
[3,"40 - 44,3",330,null,null,null,40,660,0]
[2,"44,4 - 49,9",330,null,null,null,{"$f":"LEFT(B35,4)*1","v":44.4},660,0]
[1,"50 - ",330,null,null,null,50,660,0]

{"sheet":"VB_D_2019","index":15,"n_rows":36,"n_cols":10,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Satser pr. halvårBemærk - tabellen ikke omfatter alle omkostninger"]
[null,"Km/l","Udligningsafgift","Ejerafgift",null,null,null,"Udligningsafgift","Ejerafgift"]
[32,"0 - 5",5360,11430,null,null,0,{"$f":"D5*2","v":22860},{"$f":"C5*2","v":10720},{"$f":"I5+H5","v":33580}]
[31,"5,1 - 5,3",5120,10800,null,null,5.0999999999999996,{"$f":"D6*2","v":21600},{"$f":"C6*2","v":10240},{"$f":"I6+H6","v":31840}]
[30,"5,4 - 5,5",4820,10190,null,null,5.4,20380,9640,30020]
[29,"5,6 - 5,8",4590,9580,null,null,5.6,19160,9180,28340]
[28,"5,9 - 6,1",4340,8970,null,null,5.9,17940,8680,26620]
[27,"6,2 - 6,5",4120,8330,null,null,6.2,16660,8240,24900]
[26,"6,6 - 6,9",3910,7720,null,null,6.6,15440,7820,23260]
[25,"7 - 7,4",3640,7110,null,null,7,14220,7280,21500]
[24,"7,5 - 8",3430,6480,null,null,7.5,12960,6860,19820]
[23,"8,1 - 8,6",3240,5870,null,null,8.1,11740,6480,18220]
[22,"8,7 - 9,3",2980,5260,null,null,8.6999999999999993,10520,5960,16480]
[21,"9,4 - 10,1",2770,4650,null,null,9.4,9300,5540,14840]
[20,"10,2 - 11,2",2550,4010,null,null,{"$f":"LEFT(B17,4)*1","v":10.199999999999999},8020,5100,13120]
[19,"11,3 - 11,8",2300,3410,null,null,11.3,6820,4600,11420]
[18,"11,9 - 12,4",2220,3100,null,null,11.9,6200,4440,10640]
[17,"12,5 - 13,1",2100,2790,null,null,12.5,5580,4200,9780]
[16,"13,2 - 14",1970,2480,null,null,13.2,4960,3940,8900]
[15,"14,1 - 14,9",1850,2180,null,null,14.1,4360,3700,8060]
[14,"15 - 16",1730,1870,null,null,15,3740,3460,7200]
[13,"16,1 - 17,2",1600,1570,null,null,{"$f":"LEFT(B24,4)*1","v":16.100000000000001},3140,3200,6340]
[12,"17,3 - 18,7",1500,1260,null,null,{"$f":"LEFT(B25,4)*1","v":17.3},2520,3000,5520]
[11,"18,8 - 20,4",1390,940,null,null,{"$f":"LEFT(B26,4)*1","v":18.8},1880,2780,4660]
[10,"20,5 - 22,4",1280,640,null,null,{"$f":"LEFT(B27,4)*1","v":20.5},1280,2560,3840]
[9,"22,5 - 24,9",1170,330,null,null,{"$f":"LEFT(B28,4)*1","v":22.5},660,2340,3000]
[8,"25 - 28",1080,0,null,null,25,0,2160,2160]
[7,"28,1 - 32",600,0,null,null,{"$f":"LEFT(B30,4)*1","v":28.1},0,1200,1200]
[6,"32,1 - 37,5",130,0,null,null,{"$f":"LEFT(B31,4)*1","v":32.1},0,260,260]
[5,"37,6 - 40,9",130,0,null,null,{"$f":"LEFT(B32,4)*1","v":37.6},0,260,260]
[4,"41 - 44,9",130,0,null,null,41,0,260,260]
[3,"45 - 49,9",130,0,null,null,45,0,260,260]
[2,"50 - 56,2",130,0,null,null,50,0,260,260]
[1,"56,3 - ",130,0,null,null,{"$f":"LEFT(B36,4)*1","v":56.3},0,260,260]

{"sheet":"PB_B_2019","index":16,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Satser pr. halvår"]
[null,"Km/l","Ejerafgift",null,null,null,null,"Ejerafgift",0]
[32,"0 - 4,4",11680,null,null,null,0,{"$f":"C5*2","v":23360},{"$f":"D5*2","v":0}]
[31,"4,5 - 4,7",11050,null,null,null,4.5,{"$f":"C6*2","v":22100},0]
[30,"4,8 - 4,9",10440,null,null,null,4.8,20880,0]
[29,"5 - 5,2",9830,null,null,null,5,19660,0]
[28,"5,3 - 5,5",9220,null,null,null,5.3,18440,0]
[27,"5,6 - 5,8",8580,null,null,null,5.6,17160,0]
[26,"5,9 - 6,2",7970,null,null,null,5.9,15940,0]
[25,"6,3 - 6,6",7360,null,null,null,6.3,14720,0]
[24,"6,7 - 7",6730,null,null,null,6.7,13460,0]
[23,"7,1 - 7,6",6120,null,null,null,7.1,12240,0]
[22,"7,7 - 8,2",5510,null,null,null,7.7,11020,0]
[21,"8,3 - 9",4900,null,null,null,8.3000000000000007,9800,0]
[20,"9,1 - 9,9",4260,null,null,null,9.1,8520,0]
[19,"10 - 10,4",3660,null,null,null,10,7320,0]
[18,"10,5 - 11",3350,null,null,null,{"$f":"LEFT(B19,4)*1","v":10.5},6700,0]
[17,"11,1 - 11,7",3040,null,null,null,11.1,6080,0]
[16,"11,8 - 12,4",2730,null,null,null,11.8,5460,0]
[15,"12,5 - 13,2",2430,null,null,null,12.5,4860,0]
[14,"13,3 - 14,2",2120,null,null,null,13.3,4240,0]
[13,"14,3 - 15,3",1820,null,null,null,14.3,3640,0]
[12,"15,4 - 16,6",1510,null,null,null,15.4,3020,0]
[11,"16,7 - 18,1",1190,null,null,null,16.7,2380,0]
[10,"18,2 - 19,9",890,null,null,null,18.2,1780,0]
[9,"20 - 22,1",580,null,null,null,20,1160,0]
[8,"22,2 - 24,9",540,null,null,null,{"$f":"LEFT(B29,4)*1","v":22.2},1080,0]
[7,"25 - 28,5",500,null,null,null,25,1000,0]
[6,"28,6 - 33,2",460,null,null,null,{"$f":"LEFT(B31,4)*1","v":28.6},920,0]
[5,"33,3 - 36,3",430,null,null,null,{"$f":"LEFT(B32,4)*1","v":33.299999999999997},860,0]
[4,"36,4 - 39,9",410,null,null,null,{"$f":"LEFT(B33,4)*1","v":36.4},820,0]
[3,"40 - 44,3",390,null,null,null,40,780,0]
[2,"44,4 - 49,9",370,null,null,null,{"$f":"LEFT(B35,4)*1","v":44.4},740,0]
[1,"50 - ",330,null,null,null,50,660,0]

{"sheet":"PB_D_2019","index":17,"n_rows":36,"n_cols":10,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Satser pr. halvår"]
[null,"Km/l","Udligningsafgift","Ejerafgift",null,null,null,"Udligningsafgift","Ejerafgift"]
[32,"0 - 5",5360,11680,null,null,0,{"$f":"D5*2","v":23360},{"$f":"C5*2","v":10720},{"$f":"I5+H5","v":34080}]
[31,"5,1 - 5,3",5120,11050,null,null,5.0999999999999996,{"$f":"D6*2","v":22100},{"$f":"C6*2","v":10240},{"$f":"I6+H6","v":32340}]
[30,"5,4 - 5,5",4820,10440,null,null,5.4,20880,9640,30520]
[29,"5,6 - 5,8",4590,9830,null,null,5.6,19660,9180,28840]
[28,"5,9 - 6,1",4340,9220,null,null,5.9,18440,8680,27120]
[27,"6,2 - 6,5",4120,8580,null,null,6.2,17160,8240,25400]
[26,"6,6 - 6,9",3910,7970,null,null,6.6,15940,7820,23760]
[25,"7 - 7,4",3640,7360,null,null,7,14720,7280,22000]
[24,"7,5 - 8",3430,6730,null,null,7.5,13460,6860,20320]
[23,"8,1 - 8,6",3240,6120,null,null,8.1,12240,6480,18720]
[22,"8,7 - 9,3",2980,5510,null,null,8.6999999999999993,11020,5960,16980]
[21,"9,4 - 10,1",2770,4900,null,null,9.4,9800,5540,15340]
[20,"10,2 - 11,2",2550,4260,null,null,{"$f":"LEFT(B17,4)*1","v":10.199999999999999},8520,5100,13620]
[19,"11,3 - 11,8",2300,3660,null,null,11.3,7320,4600,11920]
[18,"11,9 - 12,4",2220,3350,null,null,11.9,6700,4440,11140]
[17,"12,5 - 13,1",2100,3040,null,null,12.5,6080,4200,10280]
[16,"13,2 - 14",1970,2730,null,null,13.2,5460,3940,9400]
[15,"14,1 - 14,9",1850,2430,null,null,14.1,4860,3700,8560]
[14,"15 - 16",1730,2120,null,null,15,4240,3460,7700]
[13,"16,1 - 17,2",1600,1820,null,null,{"$f":"LEFT(B24,4)*1","v":16.100000000000001},3640,3200,6840]
[12,"17,3 - 18,7",1500,1510,null,null,{"$f":"LEFT(B25,4)*1","v":17.3},3020,3000,6020]
[11,"18,8 - 20,4",1390,1190,null,null,{"$f":"LEFT(B26,4)*1","v":18.8},2380,2780,5160]
[10,"20,5 - 22,4",1280,890,null,null,{"$f":"LEFT(B27,4)*1","v":20.5},1780,2560,4340]
[9,"22,5 - 24,9",1170,580,null,null,{"$f":"LEFT(B28,4)*1","v":22.5},1160,2340,3500]
[8,"25 - 28",1080,540,null,null,25,1080,2160,3240]
[7,"28,1 - 32",600,500,null,null,{"$f":"LEFT(B30,4)*1","v":28.1},1000,1200,2200]
[6,"32,1 - 37,5",130,460,null,null,{"$f":"LEFT(B31,4)*1","v":32.1},920,260,1180]
[5,"37,6 - 40,9",130,430,null,null,{"$f":"LEFT(B32,4)*1","v":37.6},860,260,1120]
[4,"41 - 44,9",130,410,null,null,41,820,260,1080]
[3,"45 - 49,9",130,390,null,null,45,780,260,1040]
[2,"50 - 56,2",130,370,null,null,50,740,260,1000]
[1,"56,3 - ",130,330,null,null,{"$f":"LEFT(B36,4)*1","v":56.3},660,260,920]

{"sheet":"GronEjerafgift","index":18,"n_rows":60,"n_cols":8,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Benzin"]
["Fra","Til",null,"Ejerafg.","Samlet"]
[null,null,null,"/Halvår","/år"]
[0,4.4000000000000004,"km/l",10830,21660]
[4.5,4.7,"km/l",10230,20460]
[4.8,4.9000000000000004,"km/l",9650,19300]
[5,5.2,"km/l",9080,18160]
[5.3,5.5,"km/l",8500,17000]
[5.6,5.8,"km/l",7890,15780]
[5.9,6.2,"km/l",7310,14620]
[6.3,6.6,"km/l",6730,13460]
[6.7,7,"km/l",6140,12280]
[7.1,7.6,"km/l",5560,11120]
[7.7,8.1999999999999993,"km/l",4980,9960]
[8.3000000000000007,9,"km/l",4400,8800]
[9.1,9.9,"km/l",3800,7600]
[10,10.4,"km/l",3230,6460]
[10.5,11,"km/l",2930,5860]
[11.1,11.7,"km/l",2640,5280]
[11.8,12.4,"km/l",2350,4700]
[12.5,13.2,"km/l",2060,4120]
[13.3,14.2,"km/l",1770,3540]
[14.3,15.3,"km/l",1480,2960]
[15.4,16.600000000000001,"km/l",1190,2380]
[16.7,18.100000000000001,"km/l",890,1780]
[18.2,19.899999999999999,"km/l",600,1200]
[20,"og højere","km/l",310,620]
[]
["Diesel"]
["Fra","Til",null,"Ejerafg.","Udlign.","Part.afg.","Samlet","Samlet"]
[null,null,null,"/Halvår","/Halvår","/Halvår","/Halvår","/år"]
[0,5,"km/l",10830,5190,500,16520,33040]
[5.0999999999999996,5.3,"km/l",10230,4960,500,15690,31380]
[5.4,5.5,"km/l",9650,4670,500,14820,29640]
[5.6,5.8,"km/l",9080,4450,500,14030,28060]
[5.9,6.1,"km/l",8500,4200,500,13200,26400]
[6.2,6.5,"km/l",7890,3990,500,12380,24760]
[6.6,6.9,"km/l",7310,3790,500,11600,23200]
[7,7.4,"km/l",6730,3530,500,10760,21520]
[7.5,8,"km/l",6140,3320,500,9960,19920]
[8.1,8.6,"km/l",5560,3140,500,9200,18400]
[8.6999999999999993,9.3000000000000007,"km/l",4980,2890,500,8370,16740]
[9.4,10.1,"km/l",4400,2680,500,7580,15160]
[10.199999999999999,11.2,"km/l",3800,2470,500,6770,13540]
[11.3,11.8,"km/l",3230,2230,500,5960,11920]
[11.9,12.4,"km/l",2930,2130,500,5560,11120]
[12.5,13.1,"km/l",2640,2030,500,5170,10340]
[13.2,14,"km/l",2350,1910,500,4760,9520]
[14.1,14.9,"km/l",2060,1790,500,4350,8700]
[15,16,"km/l",1770,1670,500,3940,7880]
[16.100000000000001,17.2,"km/l",1480,1550,500,3530,7060]
[17.3,18.7,"km/l",1190,1450,500,3140,6280]
[18.8,20.399999999999999,"km/l",890,1340,500,2730,5460]
[20.5,22.4,"km/l",600,1240,500,2340,4680]
[22.5,24.9,"km/l",310,1130,500,1940,3880]
[25,28,"km/l",0,1040,500,1540,3080]
[28.1,32,"km/l",0,580,500,1080,2160]
[32.1,"og højere","km/l",0,120,500,620,1240]