{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["UserData","ItemsData","LanguageData","CurrencyData ","ProgramData"],"not_rendered":{"charts":4,"images":5,"macros":1,"external_links":0,"defined_names":67,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"UserData","index":0,"n_rows":95,"n_cols":15,"rows_kept":95,"cut":false,"hidden":false,"merged":[[21,6,21,7],[21,8,21,9],[23,6,23,7],[12,4,12,5],[13,1,13,3],[22,3,22,5],[21,3,21,5],[0,1,1,9],[2,1,2,9],[35,3,35,9],[36,7,36,8],[19,1,19,3],[14,1,14,3],[27,6,27,7],[27,8,27,9],[22,6,22,7],[22,8,22,9],[26,3,26,5],[26,6,26,7],[26,8,26,9],[27,3,27,5],[25,3,25,5],[25,6,25,7],[25,8,25,9],[19,4,19,5],[23,3,23,5],[0,12,1,14],[20,1,20,9],[5,1,5,9],[6,1,6,3],[7,1,7,3],[6,4,6,5],[7,4,7,5],[8,1,8,3],[8,4,8,5],[15,1,15,3],[15,4,15,5],[16,1,16,3],[16,4,16,5],[28,6,28,7],[28,8,28,9],[29,3,29,5],[29,6,29,7],[29,8,29,9],[94,12,94,14],[94,1,94,9],[61,12,61,14],[61,1,61,9],[4,12,4,13],[32,6,32,7],[32,2,32,5],[32,8,32,9],[23,8,23,9],[24,3,24,5],[24,6,24,7],[14,4,14,5],[9,1,9,3],[9,4,9,5],[30,8,30,9],[28,3,28,5],[36,3,36,5],[12,1,12,3],[33,2,33,5],[30,3,30,5],[2,12,2,14],[10,1,10,3],[10,4,10,5],[3,1,3,2],[4,8,4,9],[3,3,3,6],[6,7,6,9],[11,1,11,3],[11,4,11,5],[13,4,13,5],[24,8,24,9],[30,6,30,7],[3,12,3,13],[17,4,17,5],[18,4,18,5],[17,1,17,3],[18,1,18,3],[3,7,3,9]]}
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostAnalysis\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))& \" EasyMink - EM   Ver. \" & ProgramVersion","v":"Omkostnings - og gevinst analyse EasyMink - EM   Ver. 1.0.3.5"},null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":"Omkostnings - og gevinst analyse EasyMink - EM   Ver. 1.0.3.5"}]
[]
[null,{"$f":"IF(Customer=\"\",,$B$33) &\" \" &Customer& \" - \" &IF(PhoneNumber=\"\",,$G$33)& \" \" &PhoneNumber& \" - \" & IF(E_mail=\"\",,$B$34)& \" \" &E_mail","v":"  -   -  "},null,null,null,null,null,null,null,null,null,null,{"$f":"$B$3","v":"  -   -  "}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"SelectLanguageBelow\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Vælg sprog herunder, klik for at vælge."},null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"SelectCustomerType\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Hvis det er en opgradering brug tjekboksen"},null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Currency\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Valuta"},null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostAnalysis\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))&\" - \"&INDEX(LanguageData!$C$3:$L$200,MATCH(\"ProducedSkins\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))& \"  -  \" &INDEX(LanguageData!$C$3:$L$200,MATCH(\"NewKitsAverage\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Omkostnings - og gevinst analyse - produceret skind pr. år  -  nyt beregnet hvalpegennemsnit er"},null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Unit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Enhed"}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Language\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Sprog:"},"Dansk",{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CustomerExisting\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Købt SW"},null,false,null,{"$f":"HLOOKUP(LanguageSelect,'CurrencyData '!C2:K5,2,FALSE)","v":"DKK"},{"$f":"HLOOKUP(LanguageSelect,'CurrencyData '!C2:K5,3,FALSE)","v":"Danske kroner"},null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"HigherKitsAvarageResult\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))&\" \" &HigherKitsAvarageResult& \" \" &INDEX(LanguageData!$C$3:$L$200,MATCH(\"Pcs\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)) & \" \" &INDEX(LanguageData!$C$3:$L$200,MATCH(\"And\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))& \" \" &INDEX(LanguageData!$C$3:$L$200,MATCH(\"NewKitsAverage\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))& \" \"  &FIXED(NewKitsAverage,2)& \" \" & INDEX(LanguageData!$C$3:$L$200,MATCH(\"Kit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))& \" \" & INDEX(LanguageData!$C$3:$L$200,MATCH(\"InAverage\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Årlig resultat af øget hvalpegennemsnit er 0 stk. og nyt beregnet hvalpegennemsnit er 0,00 hvalp i gennemsnit"}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"BaseData\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Stam data"},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"EstimatedProducedSkins\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Årligt total forventet produceret skind  inkl. optimering af hvalpegennemsnit"},{"$f":"BreedingFemales*KitsAverage+HigherKitsAvarageResult","v":0},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Pcs\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"stk."}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Description\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Beskrivelse"},null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Data\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Opgivet data"},null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Unit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Enhed"},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Consequence\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Konsekvens"},{"$f":"INDEX(LanguageData!$C$3:$L$100,MATCH(\"Unit\",LanguageData!$B$3:$B$100,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Enhed"},{"$f":"INDEX(LanguageData!$C$3:$L$100,MATCH(\"Unit\",LanguageData!$B$3:$B$100,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Enhed"},null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostAnalysis\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))&\" - \"&INDEX(LanguageData!$C$3:$L$200,MATCH(\"BenefitsToGain\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Omkostnings - og gevinst analyse - beregnet gevinst"},null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Unit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Enhed"}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"NoOfCages\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Antal bure"},null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Pcs\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"stk."},null,null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"ManHoursSaved\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Beregnet arbejdstidsbesparelse pr. år"},{"$f":"(CageCount*CageTimeSave)/60","v":0},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"TimeUnitHour\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"time"}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"KitsAverage\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Hvalpe gennemsnit"},null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Kit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"hvalp"},null,{"$f":"NewKitsAverage","v":0},{"$f":"IF($I$9>0,INDEX(LanguageData!$C$3:$L$200,MATCH(\"Kit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)),0)","v":0},null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"ValueWorktime\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Beregnet værdi af arbejdstidsbesparelse pr. år"},{"$f":"CageCount*CageTimeSave*(WageCosts/60)","v":0},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"BreedingFemales\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Avls tæver"},null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Females\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"tæver"},null,null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"ValueSkinsSize\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Beregnet værdi af skind størrelses forøgelse pr. år"},{"$f":"EstimatedProducedSkins*SizeIncreasePercent*SizeProfit","v":0},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"HourlyWage\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Timeløn inkl. sociale omkostninger"},null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."},null,null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"ValueLitterSize\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Beregnet værdi af kuld størrelses forøgelse pr. år"},{"$f":"KitsAverageImprovement*BreedingFemales*SkinsProfit","v":0},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"TimeSave\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Forventet tidsbesparelse pr. bur i minutter"},null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"TimeUnitMinute\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"minut"},null,{"$f":"IF((CageCount*CageTimeSave)/60>1,(CageCount*CageTimeSave)/60,0)","v":0},{"$f":"IF($I$12>1,INDEX(LanguageData!$C$3:$L$200,MATCH(\"TimeUnitHour\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)),0)","v":0},null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"ValueOfFeedSaving\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Beregnet værdi af foderændring pr. år"},{"$f":"EstimatedProducedSkins*FeedCostPrice*FeedSavingInKg","v":0},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"SkinsSizeIncrease\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Forventet pristillæg for en størrelse større skind"},null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"NoSkinsSizeIncreaseProcent\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Del af skind som øges en størrelse i procent (Maks. 100%)"},null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Percent\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"procent"},null,{"$f":"IF(SizeIncreasePercent*BreedingFemales*KitsAverage>1,SizeIncreasePercent*BreedingFemales*KitsAverage,0)","v":0},{"$f":"IF($I$14>1,INDEX(LanguageData!$C$3:$L$200,MATCH(\"Skins\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)),0)","v":0},null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"TotalGains\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Samlet beregnet sum af gevinst pr. år"},{"$f":"SUM(N8:N13)","v":0},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"DepreciationYears\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Antal år for værdimæssigt afskrivning af hardware"},null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(IF(DepreciationYears<=1,\"TimeUnitYear\",\"TimeUnitYears\"),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"år"},null,null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostAnalysis\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))&\" - \"&INDEX(LanguageData!$C$3:$L$200,MATCH(\"InDepreciationPeriode\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))&\" \" & IF(DepreciationYears=\"\",\"X \",DepreciationYears & \" \")  &$G$15","v":"Omkostnings - og gevinst analyse - årlig pr. skind i afskrivningsperioden i X år"},null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Unit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Enhed"}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"IncreasedKitsAverage\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Forventet forbedret hvalpegennemsnit"},null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Kit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"hvalp"},{"$f":"IFERROR(EstimatedProducedSkins/BreedingFemales,0)","v":0},{"$f":"IF(KitsAverageImprovement*BreedingFemales>1,KitsAverageImprovement*BreedingFemales,0)","v":0},{"$f":"IF($I$16>1,INDEX(LanguageData!$C$3:$L$200,MATCH(\"Kits\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)),0)","v":0},null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"BenefitPerSkinsInDepreciationPeriode\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Beregnet gevinst pr. produceret skind pr. år i afskrivningsperiode"},{"$f":"IFERROR(TotalGains/EstimatedProducedSkins,0)","v":0},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"EstimatedProfitAnimal\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Forventet indtjening pr. producert skind"},null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."},null,null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostPerSkinsInDepreciationPeriode\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Beregnet omkostning pr. produceret skind i afskrivningsperiode"},{"$f":"IFERROR((AnnualDepreciation+AnaualSupportCost)/EstimatedProducedSkins,0)","v":0},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"FeedPrice\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Foderpris pr. Kg"},null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."},null,{"$f":"IF(FeedCostPrice*FeedSavingInKg<>0,FeedCostPrice*FeedSavingInKg*EstimatedProducedSkins,0)","v":0},{"$f":"IF($I$18<>0,INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)),0)","v":0},null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"GainPerSkinsInDepreciationPeriode\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Samlet beregnet overskud pr. produceret skind pr. år i afskrivningsperiode"},{"$f":"SUM(BenefitPerSkinsInDepreciationPeriode,CostPerSkinsInDepreciationPeriode*-1)","v":0},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"FeedSaved\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Forventet foder besparelse pr. produceret skind i Kg"},null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Kg\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Kg"},null,{"$f":"IF(FeedCostPrice*FeedSavingInKg<>0,FeedSavingInKg*EstimatedProducedSkins,0)","v":0},{"$f":"IF($I$19<>0,INDEX(LanguageData!$C$3:$L$200,MATCH(\"Kg\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)),0)","v":0},null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostAnalysis\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))&\" - \"&INDEX(LanguageData!$C$3:$L$200,MATCH(\"AfterDepreciationPeriode\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))&\" \" & IF(DepreciationYears=\"\",\"X \",DepreciationYears & \" \")  &$G$15","v":"Omkostnings - og gevinst analyse - årlig pr. skind efter afskrivningsperioden i X år"},null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Unit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Enhed"}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"PcAppCount\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Antal PC programmer"},null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Pcs\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"stk."},null,null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"BenefitPerSkinsAfterDepreciationPeriode\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Beregnet gevinst pr. produceret skind pr. år efter afskrivningsperiode"},{"$f":"IFERROR(TotalGains/EstimatedProducedSkins,0)","v":0},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"PartsList\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Stykliste"},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostPerSkinsAfterDepreciationPeriode\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Beregnet omkostning pr. produceret skind efter afskrivningsperiode"},{"$f":"IFERROR(AnaualSupportCost/EstimatedProducedSkins,0)","v":0},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"NumberOfItems\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Antal"},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"ItemNo\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Varenummer"},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"ItemDescription\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Vare beskrivelse"},null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"UnitPrice\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Stykpris"},null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"TotalAmount\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Total beløb"},null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"GainPerSkinsAfterDepreciationPeriode\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Samlet beregnet overskud pr. produceret skind pr. år efter afskrivningsperiode"},{"$f":"SUM(N20,CostPerSkinsAfterDepreciationPeriode*-1)","v":0},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."}]
[null,null,101000,{"$f":"IF(FALSE= ISNA(INDEX(LanguageData!$C$3:$L$200,MATCH(VLOOKUP(C23,ItemsData!$C$2:$F$28,4,FALSE),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))),INDEX(LanguageData!$C$3:$L$200,MATCH(VLOOKUP(C23,ItemsData!$C$2:$F$28,4,FALSE),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)),0)","v":"PDA PA692"},null,null,{"$f":"IF(FALSE= ISNA((VLOOKUP(C23,ItemsData!$C$2:$F$28,3,)/HLOOKUP(LanguageSelect,'CurrencyData '!$B$2:$K$5,4))),VLOOKUP(C23,ItemsData!$C$2:$F$28,3,)/HLOOKUP(LanguageSelect,'CurrencyData '!$B$2:$K$5,4),0)","v":15000},null,{"$f":"G23*B23","v":0},null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostAnalysis\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))&\" - \"&INDEX(LanguageData!$C$3:$L$200,MATCH(\"InMoney\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Omkostnings - og gevinst analyse - totaler i penge"},null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Unit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Enhed"}]
[null,null,120055,{"$f":"IF(FALSE= ISNA(INDEX(LanguageData!$C$3:$L$200,MATCH(VLOOKUP(C24,ItemsData!$C$2:$F$28,4,FALSE),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))),INDEX(LanguageData!$C$3:$L$200,MATCH(VLOOKUP(C24,ItemsData!$C$2:$F$28,4,FALSE),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)),0)","v":"Data Tablet Unitech PA700 2D"},null,null,{"$f":"IF(FALSE= ISNA((VLOOKUP(C24,ItemsData!$C$2:$F$28,3,)/HLOOKUP(LanguageSelect,'CurrencyData '!$B$2:$K$5,4))),VLOOKUP(C24,ItemsData!$C$2:$F$28,3,)/HLOOKUP(LanguageSelect,'CurrencyData '!$B$2:$K$5,4),0)","v":8500},null,{"$f":"G24*B24","v":0},null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"StartUpCosts\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)) & \" \" & INDEX(LanguageData!$C$3:$L$200,MATCH(\"HardwareAcquisitionCost\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Etableringsomkostninger og hardware anskaffelsessum"},{"$f":"SUM(I23:J28,I31)","v":0},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."}]
[null,null,103000,{"$f":"IF(FALSE= ISNA(INDEX(LanguageData!$C$3:$L$200,MATCH(VLOOKUP(C25,ItemsData!$C$2:$F$28,4,FALSE),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))),INDEX(LanguageData!$C$3:$L$200,MATCH(VLOOKUP(C25,ItemsData!$C$2:$F$28,4,FALSE),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)),0)","v":"Foder Tablet ToughShield T700"},null,null,{"$f":"IF(FALSE= ISNA((VLOOKUP(C25,ItemsData!$C$2:$F$28,3,)/HLOOKUP(LanguageSelect,'CurrencyData '!$B$2:$K$5,4))),VLOOKUP(C25,ItemsData!$C$2:$F$28,3,)/HLOOKUP(LanguageSelect,'CurrencyData '!$B$2:$K$5,4),0)","v":10500},null,0,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"AnaualSupportCost\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Total årlig support og software abonnement"},{"$f":"SUM(I29:J30)*12","v":0},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."}]
[null,null,"120003",{"$f":"IF(FALSE= ISNA(INDEX(LanguageData!$C$3:$L$200,MATCH(VLOOKUP(C26,ItemsData!$C$2:$F$28,4,FALSE),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))),INDEX(LanguageData!$C$3:$L$200,MATCH(VLOOKUP(C26,ItemsData!$C$2:$F$28,4,FALSE),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)),0)","v":"Twinca Easy, 6-polet U/ beslag "},null,null,{"$f":"IF(FALSE= ISNA((VLOOKUP(C26,ItemsData!$C$2:$F$28,3,)/HLOOKUP(LanguageSelect,'CurrencyData '!$B$2:$K$5,4))),VLOOKUP(C26,ItemsData!$C$2:$F$28,3,)/HLOOKUP(LanguageSelect,'CurrencyData '!$B$2:$K$5,4),0)","v":15500},null,0,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"MonthlySupportCost\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"INFO**  Den månedlig omkostning for support og software abonnement"},{"$f":"SUM(I29:J30)","v":0},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."}]
[null,null,"120100",{"$f":"IF(FALSE= ISNA(INDEX(LanguageData!$C$3:$L$200,MATCH(VLOOKUP(C27,ItemsData!$C$2:$F$28,4,FALSE),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))),INDEX(LanguageData!$C$3:$L$200,MATCH(VLOOKUP(C27,ItemsData!$C$2:$F$28,4,FALSE),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)),0)","v":"Burnummer Etiket Kraftig"},null,null,{"$f":"IF(FALSE= ISNA((VLOOKUP(C27,ItemsData!$C$2:$F$28,3,)/HLOOKUP(LanguageSelect,'CurrencyData '!$B$2:$K$5,4))),VLOOKUP(C27,ItemsData!$C$2:$F$28,3,)/HLOOKUP(LanguageSelect,'CurrencyData '!$B$2:$K$5,4),0)","v":1.75},null,0,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"AnnualDepreciation\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))&\" \" & IF(DepreciationYears=\"\",\"X \",DepreciationYears & \" \")  &$G$15","v":"Årlig værdimæssigt afskrivning på hardware i X år"},{"$f":"IFERROR(StartUpCosts/DepreciationYears,0)","v":0},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."}]
[null,null,"120012",{"$f":"IF(FALSE= ISNA(INDEX(LanguageData!$C$3:$L$200,MATCH(VLOOKUP(C28,ItemsData!$C$2:$F$28,4,FALSE),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))),INDEX(LanguageData!$C$3:$L$200,MATCH(VLOOKUP(C28,ItemsData!$C$2:$F$28,4,FALSE),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)),0)","v":"Burnummer Etiket Klistemærke"},null,null,{"$f":"IF(FALSE= ISNA((VLOOKUP(C28,ItemsData!$C$2:$F$28,3,)/HLOOKUP(LanguageSelect,'CurrencyData '!$B$2:$K$5,4))),VLOOKUP(C28,ItemsData!$C$2:$F$28,3,)/HLOOKUP(LanguageSelect,'CurrencyData '!$B$2:$K$5,4),0)","v":3.5},null,0,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"FinancialGainYearOne\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))&\" \" & IF(DepreciationYears=\"\",\"X \",DepreciationYears & \" \")  &$G$15","v":"Samlet beregnet økonomisk gevinst pr. år i afskrivningsperioden på X år"},{"$f":"IFERROR(TotalGains-AnnualDepreciation-AnaualSupportCost,0)","v":0},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."}]
[null,{"$f":"IF(CageCount>=1,IF(PcAppCount<1,1,PcAppCount),0)","v":0},"1.60",{"$f":"IF(FALSE= ISNA(INDEX(LanguageData!$C$3:$L$200,MATCH(VLOOKUP(C29,ItemsData!$C$2:$F$28,4,FALSE),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))),INDEX(LanguageData!$C$3:$L$200,MATCH(VLOOKUP(C29,ItemsData!$C$2:$F$28,4,FALSE),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)),0)","v":"TS Abonnement månedlig grundbeløb"},null,null,{"$f":"IF(FALSE= ISNA((VLOOKUP(C29,ItemsData!$C$2:$F$28,3,)/HLOOKUP(LanguageSelect,'CurrencyData '!$B$2:$K$5,4))),VLOOKUP(C29,ItemsData!$C$2:$F$28,3,)/HLOOKUP(LanguageSelect,'CurrencyData '!$B$2:$K$5,4),0)","v":500},null,0,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"FinancialGainAfterDepreciationYear\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))&\" \" & IF(DepreciationYears=\"\",\"X \",DepreciationYears & \" \")  &$G$15","v":"Samlet beregnet økonomisk gevinst pr. år efter afskrivningsperioden på X år"},{"$f":"TotalGains-AnaualSupportCost","v":0},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CostsUnit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"kr."}]
[null,{"$f":"IF(CageCount>=1,CageCount,0)","v":0},{"$f":"IF(ExistingCustomer=TRUE,\"1.70\",\"1.80\")","v":"1.80"},{"$f":"IF(FALSE= ISNA(INDEX(LanguageData!$C$3:$L$200,MATCH(VLOOKUP(C30,ItemsData!$C$2:$F$28,4,FALSE),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))),INDEX(LanguageData!$C$3:$L$200,MATCH(VLOOKUP(C30,ItemsData!$C$2:$F$28,4,FALSE),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)),0)","v":"TS Månedlig Abonnement bure sats"},null,null,{"$f":"IF(FALSE= ISNA((VLOOKUP(C30,ItemsData!$C$2:$F$28,3,)/HLOOKUP(LanguageSelect,'CurrencyData '!$B$2:$K$5,4))),VLOOKUP(C30,ItemsData!$C$2:$F$28,3,)/HLOOKUP(LanguageSelect,'CurrencyData '!$B$2:$K$5,4),0)","v":0.15},null,0]
[null,null,{"$f":"IF(ExistingCustomer=TRUE,105001,\"\")","v":""},{"$f":"IF(FALSE= ISNA(INDEX(LanguageData!$C$3:$L$200,MATCH(VLOOKUP(C31,ItemsData!$C$2:$F$28,4,FALSE),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))),INDEX(LanguageData!$C$3:$L$200,MATCH(VLOOKUP(C31,ItemsData!$C$2:$F$28,4,FALSE),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)),0)","v":0},null,null,{"$f":"IF(FALSE= ISNA((VLOOKUP(C31,ItemsData!$C$2:$F$28,3,)/HLOOKUP(LanguageSelect,'CurrencyData '!$B$2:$K$5,4))),VLOOKUP(C31,ItemsData!$C$2:$F$28,3,)/HLOOKUP(LanguageSelect,'CurrencyData '!$B$2:$K$5,4),0)","v":0},null,0]
[]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"Customer\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Kunde:"},null,null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"PhoneNo\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Telefon nummer:"}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"E-Mail\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"E-mail:"}]
[]
[null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"MaxInput\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Klik herunder i det lysegrønne felt og vælg fra listen"}]
[null,null,null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"NoOfYearsForGraph\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Graf visning for "},null,null,5,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(IF(DepreciationYears<=1,\"TimeUnitYear\",\"TimeUnitYears\"),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"år"}]
[null,null,null,null,null,null,5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"$B$3","v":"  -   -  "},null,null,null,null,null,null,null,null,null,null,{"$f":"$B$3","v":"  -   -  "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"B3","v":"  -   -  "},null,null,null,null,null,null,null,null,null,null,{"$f":"$B$3","v":"  -   -  "}]

{"sheet":"ItemsData","index":1,"n_rows":28,"n_cols":6,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Item Number","Item Name in NAV","Price in DKK","Language Label"]
[null,null,101000,"PDA PA692",15000,"ItNo101000"]
[null,null,120055,"Data Tablet Unitech PA700 2D",8500,"ItNo120055"]
[null,null,103000,"Foder tablet ToughShield T700",10500,"ItNo103000"]
[null,null,"120003","Twinca Easy, 6-polet U/ beslag ",15500,"ItNo120003"]
[null,null,"120100","Burnummer Etiket Kraftig",1.75,"ItNo120100"]
[null,null,"120012","Burnummer Etiket Klistemærke",3.5,"ItNo120012"]
[null,null,105001,"Opdatering fra TS3 til TS",15000,"ItNo105001"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.60","TS månedlig grundbeløb",500,"ReNo1.60"]
[null,null,"1.61","TS kvartårlig grundbeløb",1500,"ReNo1.61"]
[null,null,"1.62","TS årligt grundbeløb",6000,"ReNo1.62"]
[null,null,"1.70","TS Vedligehold månedlig bure sats",0.05,"ReNo1.70"]
[null,null,"1.71","TS Vedligehold kvartårlig bure sats",0.15,"ReNo1.71"]
[null,null,"1.72","TS Vedligehold bure sats",0.6,"ReNo1.72"]
[null,null,"1.80","TS Abonnement månedlig bure sats",0.15,"ReNo1.80"]
[null,null,"1.81","TS Abonnement kvartårlig bure sats",0.45,"ReNo1.81"]
[null,null,"1.82","TS Abonnement årlig bure sats",1.8,"ReNo1.82"]

{"sheet":"LanguageData","index":2,"n_rows":108,"n_cols":15,"rows_kept":108,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Language Label","Dansk","English",null,null,null,null,null,null,null,null,null,"LabelName","Computed value"]
[null,"Language","Sprog:","Language:",null,null,null,null,null,null,null,null,null,"DiagramTitel_1",{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"RatioCostBenefit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)) & \" \" & INDEX(LanguageData!$C$3:$L$200,MATCH(\"For\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)) & \" \" & NoOfYearsForGraph & \" \" &INDEX(LanguageData!$C$3:$L$200,MATCH(IF(NoOfYearsForGraph<=1,\"TimeUnitYear\",\"TimeUnitYears\"),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Årets overskud over 5 år"}]
[null,"SelectLanguageBelow","Vælg sprog herunder, klik for at vælge.","Select language below, click to Select.",null,null,null,null,null,null,null,null,null,"AxisTitel_1",{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CapYear\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"År"}]
[null,"Currency","Valuta","Currency",null,null,null,null,null,null,null,null,null,"AxisTitel_2",{"$f":"HLOOKUP(LanguageSelect,'CurrencyData '!C2:K5,3,FALSE)","v":"Danske kroner"}]
[null,"BaseData","Stam data","Base data",null,null,null,null,null,null,null,null,null,"DiagramTitel_2",{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"TotalFinancialGainOverTime\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)) & \" \" & INDEX(LanguageData!$C$3:$L$200,MATCH(\"For\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)) & \" \" & NoOfYearsForGraph & \" \" &INDEX(LanguageData!$C$3:$L$200,MATCH(IF(NoOfYearsForGraph<=1,\"TimeUnitYear\",\"TimeUnitYears\"),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Total akkumuleret økonomisk overskud over 5 år"}]
[null,"NoOfCages","Antal bure","Cage count",null,null,null,null,null,null,null,null,null,"DiagramTitel_3",{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"GainPerSkinsInDepreciationPeriode\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)) & \" \" & INDEX(LanguageData!$C$3:$L$200,MATCH(\"At\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)) & \" \" & IF(DepreciationYears=\"\",\"X\",DepreciationYears) & \" \" &INDEX(LanguageData!$C$3:$L$200,MATCH(IF(DepreciationYears<=1,\"TimeUnitYear\",\"TimeUnitYears\"),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Samlet beregnet overskud pr. produceret skind pr. år i afskrivningsperiode på X år"}]
[null,"BreedingFemales","Avls tæver","Breeding females",null,null,null,null,null,null,null,null,null,"DiagramTitel_4",{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"GainPerSkinsAfterDepreciationPeriode\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)) & \" \" & INDEX(LanguageData!$C$3:$L$200,MATCH(\"At\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0)) & \" \" & IF(DepreciationYears = \"\",\"X\",DepreciationYears) & \" \" &INDEX(LanguageData!$C$3:$L$200,MATCH(IF(DepreciationYears<=1,\"TimeUnitYear\",\"TimeUnitYears\"),LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Samlet beregnet overskud pr. produceret skind pr. år efter afskrivningsperiode på X år"}]
[null,"KitsAverage","Hvalpe gennemsnit","Kits average"]
[null,"ItemNo","Varenummer","Item number"]
[null,"ItemDescription","Vare beskrivelse","Item description"]
[null,"NumberOfItems","Antal","Number of items"]
[null,"UnitPrice","Stykpris","Unit price"]
[null,"TotalAmount","Total beløb","Total amount"]
[null,"PartsList","Stykliste","Parts list"]
[null,"Numbers","Antal","Number "]
[null,"Description","Beskrivelse","Description"]
[null,"Data","Opgivet data","Data input"]
[null,"HourlyWage","Timeløn inkl. sociale omkostninger","Hourly wage incl. social costs"]
[null,"TimeSave","Forventet tidsbesparelse pr. bur i minutter","Estimated time saved per cage in minutes"]
[null,"SkinsSizeIncrease","Forventet pristillæg for en størrelse større skind","Estimated price surcharge for one size increased pelt"]
[null,"NoSkinsSizeIncreaseProcent","Del af skind som øges en størrelse i procent (Maks. 100%)","Part of pelts in percent which increases a size  (Max. 100%)"]
[null,"DepreciationYears","Antal år for værdimæssigt afskrivning af hardware","No. of years for terms of value depreciation of hardware"]
[null,"IncreasedKitsAverage","Forventet forbedret hvalpegennemsnit","Estimated improved kits average"]
[null,"Unit","Enhed","Unit"]
[null,"EstimatedProfitAnimal","Forventet indtjening pr. producert skind","Estimated profit per produced pelt"]
[null,"NoData","Ingen data","No data"]
[null,"Pcs","stk.","pcs."]
[null,"Kit","hvalp","kit"]
[null,"Females","tæver","females"]
[null,"CostsUnit","kr.","euro"]
[null,"TimeUnitMinute","minut","minute"]
[null,"TimeUnitHour","time","hour"]
[null,"TimeUnitMinutes","minutter","minutes"]
[null,"TimeUnitHours","timer","hours"]
[null,"Percent","procent","percent"]
[null,"TimeUnitYear","år","year"]
[null,"TimeUnitYears","år","years"]
[null,"ItNo101000","PDA PA692","PDA PA692"]
[null,"ItNo120055","Data Tablet Unitech PA700 2D","Data Tablet Unitech PA700 2D"]
[null,"ItNo103000","Foder Tablet ToughShield T700","Feeding Tablet ToughShield T700"]
[null,"ItNo120003","Twinca Easy, 6-polet U/ beslag ","Twinca Easy, 6-polet without bracket"]
[null,"ItNo120100","Burnummer Etiket Kraftig","Cagenumber Label Heavy"]
[null,"ItNo120012","Burnummer Etiket Klistemærke","Cagenumber Label Sticker"]
[null,"ReNo1.60","TS Abonnement månedlig grundbeløb","TS Subscription monthly basic amount"]
[null,"ReNo1.80","TS Månedlig Abonnement bure sats","TS Monthly subscription cages rate"]
[null,"PcAppCount","Antal PC programmer","Number of PC Applications"]
[null,"InputNeeded","Indtast Data","Insert Data"]
[null,"CostAnalysis","Omkostnings - og gevinst analyse","Cost - and benefit analysis"]
[null,"HardwareAcquisitionCost","og hardware anskaffelsessum","and hardware acquisition cost"]
[null,"AnaualSupportCost","Total årlig support og software abonnement","Total annual support and software subscription"]
[null,"ReNo1.70","TS Vedligeholdelse månedlig bure sats","TS Maintenance monthly cages rate"]
[null,"CustomerExisting","Købt SW","Bought SW"]
[null,"SelectCustomerType","Hvis det er en opgradering brug tjekboksen","Check the checkbox if upgrade"]
[null,"ItNo105001","Opdatering fra TS3 til TS","Upgrade from TS3 to TS"]
[null,"StartUpCosts","Etableringsomkostninger","Start up costs"]
[null,"EstimatedProducedSkins","Årligt total forventet produceret skind  inkl. optimering af hvalpegennemsnit","Annual total estimated produced pelts incl. optimization on kits average"]
[null,"ValueWorktime","Beregnet værdi af arbejdstidsbesparelse pr. år","Calculated value of work time saving per year"]
[null,"ValueSkinsSize","Beregnet værdi af skind størrelses forøgelse pr. år","Calculated value of pelt size increases per year"]
[null,"ValueLitterSize","Beregnet værdi af kuld størrelses forøgelse pr. år","Calculated value of litter size increases per year"]
[null,"FinancialGainYearOne","Samlet beregnet økonomisk gevinst pr. år i afskrivningsperioden på","Calculated financial profit per year in the depreciation periode of"]
[null,"FinancialGainAfterDepreciationYear","Samlet beregnet økonomisk gevinst pr. år efter afskrivningsperioden på","Calculated financial profit per year after the depreciation periode of"]
[null,"TotalGains","Samlet beregnet sum af gevinst pr. år","Total calculated sum of bennefit per year"]
[null,"CostPerSkinsAfterDepreciationPeriode","Beregnet omkostning pr. produceret skind efter afskrivningsperiode","Calculated cost per produced pelt after the periode of depreciation"]
[null,"CostPerSkinsInDepreciationPeriode","Beregnet omkostning pr. produceret skind i afskrivningsperiode","Calculated cost per produced pelt in the periode of depreciation"]
[null,"BenefitPerSkinsAfterDepreciationPeriode","Beregnet gevinst pr. produceret skind pr. år efter afskrivningsperiode","Calculated benefit per produced pelt per year after the periode of depreciation"]
[null,"BenefitPerSkinsInDepreciationPeriode","Beregnet gevinst pr. produceret skind pr. år i afskrivningsperiode","Calculated benefit per produced pelt per year in the periode of depreciation"]
[null,"GainPerSkinsAfterDepreciationPeriode","Samlet beregnet overskud pr. produceret skind pr. år efter afskrivningsperiode","Total calculated profit per produced pelts per year after the periode of depreciation"]
[null,"GainPerSkinsInDepreciationPeriode","Samlet beregnet overskud pr. produceret skind pr. år i afskrivningsperiode","Total calculated profit per produced pelts per year in the periode of depreciation"]
[null,"AfterDepreciationPeriode","årlig pr. skind efter afskrivningsperioden i","annual per pelt after the depreciation periode of "]
[null,"InDepreciationPeriode","årlig pr. skind i afskrivningsperioden i","annual per pelt in the depreciation periode of"]
[null,"ProducedSkins","produceret skind pr. år","produced pelts pr. year"]
[null,"InMoney","totaler i penge","totals in money "]
[null,"BenefitsToGain","beregnet gevinst","calculated benefit"]
[null,"HigherKitsAvarageResult","Årlig resultat af øget hvalpegennemsnit er","Annual result of increased kits average is"]
[null,"AnnualDepreciation","Årlig værdimæssigt afskrivning på hardware i","Annual depreciation on hardware in value for"]
[null,"ManHoursSaved","Beregnet arbejdstidsbesparelse pr. år","Calculated man hours saved per year"]
[null,"MonthlySupportCost","INFO**  Den månedlig omkostning for support og software abonnement","INFO** The  monthly  cost for support and software subscription"]
[null,"Consequence","Konsekvens","Consequence"]
[null,"Kits","hvalpe","kits"]
[null,"Skins","skind","pelts"]
[null,"CapYear","År","Year"]
[null,"AnnualCosts","Årets omkostninger","Costs of the year"]
[null,"AnnualGain","Årets økonomiske gevinst","The year economic benefit"]
[null,"RatioCostBenefit","Årets overskud","Profits of the year"]
[null,"AnnualFinancialGain","Årets økonomisk overskud","Financial gain of the year"]
[null,"TotalCostsOverTime","Total akkumuleret omkostninger over tid","Total accumulated costs over time"]
[null,"TotalGainOverTime","Total akkumuleret gevinst","Total accumulated profits"]
[null,"TotalFinancialGainOverTime","Total akkumuleret økonomisk overskud","Total accumulated financial profits"]
[null,"OverAllRatioCostBenefitOverTime","Akkumuleret forhold mellem omkostninger og overskud over tid fra år et","Accumulated ratio between costs and profits over time from year one"]
[null,"NoOfYearsForGraph","Graf visning for ","Graph view for"]
[null,"GoToProgramdata","Vis graf data. Klik her!","View graph data. Click here!"]
[null,"GoToUserData","Tilbage til stamdata. Klik her!","Back to base data. Click here! "]
[null,"MaxInput","Klik herunder i det lysegrønne felt og vælg fra listen","Click below in the lightgreen field and choose from the list"]
[null,"For","over","for"]
[null,"At","på","at"]
[null,"Customer","Kunde:","Customer:"]
[null,"PhoneNo","Telefon nummer:","Phone number:"]
[null,"E-Mail","E-mail:","E-mail:"]
[null,"Date","Dato:","Date:"]
[null,"NewKitsAverage","nyt beregnet hvalpegennemsnit er","new calculated kits average is"]
[null,"ContactPerson","Kontakt person:","Contact person:"]
[null,"InAverage","i gennemsnit","in average"]
[null,"And","og","and"]
[null,"Kg","Kg","Kg"]
[null,"FeedPrice","Foderpris pr. Kg","Feed price per Kg"]
[null,"FeedSaved","Forventet foder besparelse pr. produceret skind i Kg","Estimated feed saving per produced pelt in Kg"]
[null,"ValueOfFeedSaving","Beregnet værdi af foderændring pr. år","Calculated value of feed changes per year"]

{"sheet":"CurrencyData ","index":3,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Language","Dansk","English"]
[null,"Currency ","DKK","EUR"]
[null,"Currency Name","Danske kroner","Euro"]
[null,"CurrencyFactor",1,7.45]

{"sheet":"ProgramData","index":4,"n_rows":26,"n_cols":10,"rows_kept":26,"cut":false,"hidden":true,"merged":[[5,1,5,2],[5,3,5,9]]}
[]
[null,null,"Program version"]
[null,null,"1.0.3.5"]
[]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"CapYear\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"År"},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"AnnualCosts\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Årets omkostninger"},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"TotalCostsOverTime\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Total akkumuleret omkostninger over tid"},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"AnnualGain\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Årets økonomiske gevinst"},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"TotalGainOverTime\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Total akkumuleret gevinst"},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"AnnualFinancialGain\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Årets økonomisk overskud"},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"TotalFinancialGainOverTime\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Total akkumuleret økonomisk overskud"},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"OverAllRatioCostBenefitOverTime\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Akkumuleret forhold mellem omkostninger og overskud over tid fra år et"},{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"RatioCostBenefit\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Årets overskud"}]
[null,{"$f":"INDEX(LanguageData!$C$3:$L$200,MATCH(\"GoToUserData\",LanguageData!$B$3:$B$200,0),MATCH(LanguageSelect,LanguageData!$C$2:$L$2,0))","v":"Tilbage til stamdata. Klik her!"}]
[null,1,{"$f":"IF(B7<=DepreciationYears,AnnualDepreciation+AnaualSupportCost,AnaualSupportCost)","v":0},{"$f":"C7","v":0},{"$f":"TotalGains","v":0},{"$f":"E7","v":0},{"$f":"E7-C7","v":0},{"$f":"G7","v":0},{"$f":"IFERROR(ROUND(H7/D7,2),\"\")","v":""},{"$f":"IFERROR(ROUND(G7/C7,2),\"\")","v":""}]
[null,2,0,{"$f":"D7+C8","v":0},0,{"$f":"F7+E8","v":0},{"$f":"E8-C8","v":0},{"$f":"H7+G8","v":0},{"$f":"IFERROR(ROUND(H8/D8,2),\"\")","v":""},{"$f":"IFERROR(ROUND(E8/C8,2),\"\")","v":""}]
[null,3,0,{"$f":"D8+C9","v":0},0,{"$f":"F8+E9","v":0},{"$f":"E9-C9","v":0},{"$f":"H8+G9","v":0},"",""]
[null,4,0,0,0,0,{"$f":"E10-C10","v":0},{"$f":"H9+G10","v":0},"",""]
[null,5,0,0,0,0,0,0,"",""]
[null,6,0,0,0,0,0,0,"",""]
[null,7,0,0,0,0,0,0,"",""]
[null,8,0,0,0,0,0,0,"",""]
[null,9,0,0,0,0,0,0,"",""]
[null,10,0,0,0,0,0,0,"",""]
[null,11,0,0,0,0,0,0,"",""]
[null,12,0,0,0,0,0,0,"",""]
[null,13,0,0,0,0,0,0,"",""]
[null,14,0,0,0,0,0,0,"",""]
[null,15,0,0,0,0,0,0,"",""]
[null,16,0,0,0,0,0,0,"",""]
[null,17,0,0,0,0,0,0,"",""]
[null,18,0,0,0,0,0,0,"",""]
[null,19,0,0,0,0,0,0,"",""]
[null,20,0,0,0,0,0,0,"",""]