{"text_format":"1","workbook":"xlsx","n_sheets":11,"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","GronEjerafgift"],"not_rendered":{"charts":0,"images":0,"macros":0,"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,2010,4.9172659400282566,11.841387107518948,1.6897323864044189E-2,{"$f":"F18*(1+E17)","v":8.571499185725405E-2},{"$f":"G18","v":22094.234478448845},{"$f":"SUM(I17:N17)","v":3.0346278076433291},{"$f":"F17*D17","v":1.0149843994995797},{"$f":"J18","v":0},{"$f":"K18","v":0.8472634258961157},{"$f":"L18","v":0.88672056471881344},0.20269818641457316,{"$f":"N18","v":8.2961231114247289E-2},{"$f":"SUM(P17:T17)","v":1.5257143178436461},{"$f":"C17*F17","v":0.4214834100094747},{"$f":"Q18","v":0},{"$f":"R18","v":0.34914692121942353},{"$f":"S18","v":0.6887150017233501},{"$f":"T18","v":6.6368984891397836E-2},{"$f":"SUM(V17:Z17)","v":1.4508771195885668},{"$f":"D17*F17","v":1.0149843994995797},{"$f":"W18","v":0},{"$f":"X18","v":0.12676968828854276},{"$f":"Y18","v":0.22616180068619696},{"$f":"Z18","v":8.2961231114247289E-2},{"$f":"SUM(AB17:AF17)","v":0.71986087094975548},{"$f":"C17*F17","v":0.4214834100094747},{"$f":"AC18","v":0},{"$f":"AD18","v":5.6348825030477501E-2},{"$f":"AE18","v":0.17565965101840542},{"$f":"AF18","v":6.6368984891397836E-2}]
[null,{"$f":"1+B17","v":2011},5.8525576495203131,12.966553047815882,1.4745079309425035E-2,8.4290704524180513E-2,22094.234478448845,3.1126032997943107,1.0929598916505607,0,0.8472634258961157,0.88672056471881344,0.20269818641457316,8.2961231114247289E-2,1.5975471153806204,0.49331620754644911,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.5288526117395478,1.0929598916505607,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.79169366848672984,0.49331620754644911,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2012,6.346205085656238,13.469344720480379,4.5757360997265017E-3,8.3065891368050523E-2,22094.234478448845,3.1384865334939973,1.118843125350248,0,0.8472634258961157,0.88672056471881344,0.20269818641457316,8.2961231114247289E-2,1.6313840900786623,0.52715318224449081,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.554735845439235,1.118843125350248,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.82553064318477165,0.52715318224449081,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2013,6.0104716064758064,13.10299490228247,2.7741602716473412E-3,8.2687535029020834E-2,22094.234478448845,3.1030977581113128,1.0834543499675631,0,0.8472634258961157,0.88672056471881344,0.20269818641457316,8.2961231114247289E-2,1.6012219893355748,0.49699108150140336,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.5193470700565501,1.0834543499675631,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.7953685424416842,0.49699108150140336,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2014,5.6527610705341926,12.714034401879148,1.0829726996384847E-2,{"$f":"F22*(1+E21)","v":8.2458781154294128E-2},{"$f":"G22","v":22094.234478448845},3.0680271884764694,{"$f":"F21*D21","v":1.0483837803327196},{"$f":"J22","v":0},{"$f":"K22","v":0.8472634258961157},{"$f":"L22","v":0.88672056471881344},0.20269818641457316,8.2961231114247289E-2,{"$f":"SUM(P21:T21)","v":1.5703506958668638},0.46611978803269238,{"$f":"Q22","v":0},0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,{"$f":"SUM(V21:Z21)","v":1.4842765004217067},1.0483837803327196,{"$f":"W22","v":0},0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,{"$f":"SUM(AB21:AF21)","v":0.76449724897297322},0.46611978803269238,{"$f":"AC22","v":0},5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2015,4.7078804347826066,11.594850543478257,null,{"$f":"'Resultat - niveau I'!$E$12","v":8.1575342465753417E-2},{"$f":"'Resultat - niveau I'!$F$12","v":22094.234478448845},2.9654973120672152,{"$f":"F22*D22","v":0.94585390392346591},{"$f":"'Resultat - niveau I'!$I$12","v":0},{"$f":"'Resultat - niveau I'!$J$12","v":0.8472634258961157},{"$f":"'Resultat - niveau I'!$K$12","v":0.88672056471881344},{"$f":"'Resultat - niveau I'!$L$12","v":0.20269818641457316},{"$f":"'Resultat - niveau I'!$M$12","v":8.2961231114247289E-2},{"$f":"SUM(P22:T22)","v":1.4882778665893825},0.38404695875521122,{"$f":"'Resultat - niveau I'!$P$12","v":0},{"$f":"'Resultat - niveau I'!$Q$12","v":0.34914692121942353},{"$f":"'Resultat - niveau I'!$R$12","v":0.6887150017233501},{"$f":"'Resultat - niveau I'!$S$12","v":6.6368984891397836E-2},{"$f":"SUM(V22:Z22)","v":1.381746624012453},0.94585390392346591,{"$f":"'Resultat - niveau I'!$V$12","v":0},{"$f":"'Resultat - niveau I'!$W$12","v":0.12676968828854276},{"$f":"'Resultat - niveau I'!$X$12","v":0.22616180068619696},{"$f":"'Resultat - niveau I'!$Y$12","v":8.2961231114247289E-2},{"$f":"SUM(AB22:AF22)","v":0.68242441969549195},0.38404695875521122,{"$f":"'Resultat - niveau I'!$AB$12","v":0},{"$f":"'Resultat - niveau I'!$AC$12","v":5.6348825030477501E-2},{"$f":"'Resultat - niveau I'!$AD$12","v":0.17565965101840542},{"$f":"'Resultat - niveau I'!$AE$12","v":6.6368984891397836E-2}]
[null,{"$f":"1+B22","v":2016},4.1097114267846013,10.828320279539803,-6.9280276946293018E-3,{"$f":"F22*(1+E23)","v":8.1010186233951814E-2},{"$f":"G22","v":22094.234478448845},2.8968476505901459,{"$f":"F23*D23","v":0.87720424244639661},{"$f":"J22","v":0},{"$f":"K22","v":0.8472634258961157},{"$f":"L22","v":0.88672056471881344},{"$f":"M22","v":0.20269818641457316},{"$f":"N22","v":8.2961231114247289E-2},{"$f":"SUM(P23:T23)","v":1.4371593958857918},0.3329284880516204,{"$f":"Q22","v":0},{"$f":"R22","v":0.34914692121942353},{"$f":"S22","v":0.6887150017233501},{"$f":"T22","v":6.6368984891397836E-2},{"$f":"SUM(V23:Z23)","v":1.3130969625353837},0.87720424244639661,{"$f":"W22","v":0},{"$f":"X22","v":0.12676968828854276},{"$f":"Y22","v":0.22616180068619696},{"$f":"Z22","v":8.2961231114247289E-2},{"$f":"SUM(AB23:AF23)","v":0.63130594899190118},0.3329284880516204,{"$f":"AC22","v":0},{"$f":"AD22","v":5.6348825030477501E-2},{"$f":"AE22","v":0.17565965101840542},{"$f":"AF22","v":6.6368984891397836E-2}]
[null,{"$f":"1+B23","v":2017},4.3328514013883481,11.030217465496996,-8.8867198993678453E-3,{"$f":"F23*(1+E24)","v":8.0290271399895058E-2},{"$f":"G23","v":22094.234478448845},2.9052625620483661,0.88561915390461643,{"$f":"J23","v":0},0.8472634258961157,0.88672056471881344,{"$f":"M23","v":0.20269818641457316},8.2961231114247289E-2,1.4521167227870575,0.34788581495288612,{"$f":"Q23","v":0},0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3215118739936036,0.88561915390461643,{"$f":"W23","v":0},0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.6462632758931669,0.34788581495288612,{"$f":"AC23","v":0},5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,{"$f":"1+B24","v":2018},4.4208975016295708,11.140275090798523,-1.0010501807021344E-2,7.9486525492960175E-2,22094.234478448845,2.9051451681470959,0.88550176000334602,0,0.8472634258961157,0.88672056471881344,{"$f":"M24","v":0.20269818641457316},8.2961231114247289E-2,1.4556326897992142,0.35140178196504285,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3213944800923332,0.88550176000334602,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.64977924290532363,0.35140178196504285,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2019,4.4632900684123813,11.193265799277039,-1.289609441089512E-2,7.846145975580894E-2,22094.234478448845,2.8978833821897978,0.87823997404604803,0,0.8472634258961157,0.88672056471881344,{"$f":"M25","v":0.20269818641457316},8.2961231114247289E-2,1.4544271619154112,0.35019625408123978,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3141326941350351,0.87823997404604803,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.64857371502152061,0.35019625408123978,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2020,4.6067726021388173,11.372618966435082,-1.4288621975563465E-2,7.7340353617707303E-2,22094.234478448845,2.8992057805672835,0.87956237242353419,0,0.8472634258961157,0.88672056471881344,{"$f":"M26","v":0.20269818641457316},8.2961231114247289E-2,1.4605203299199532,0.35628942208578179,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3154550925125212,0.87956237242353419,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.65466688302606257,0.35628942208578179,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2021,4.7861257692968637,11.596810425382643,-1.703961908170748E-2,7.6022503452417012E-2,22094.234478448845,2.9012619687444272,0.88161856060067756,0,0.8472634258961157,0.88672056471881344,{"$f":"M27","v":0.20269818641457316},8.2961231114247289E-2,1.4680841706542442,0.36385326282007285,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3175112806896647,0.88161856060067756,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.66223072376035363,0.36385326282007285,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2022,4.9035205696184923,11.743553925784676,-1.8388663090678548E-2,7.4624551249120569E-2,22094.234478448845,2.896000849925279,0.87635744178152963,0,0.8472634258961157,0.88672056471881344,{"$f":"M28","v":0.20269818641457316},8.2961231114247289E-2,1.4701539298827835,0.36592302204861205,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3122501618705167,0.87635744178152963,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.66430048298889288,0.36592302204861205,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2023,5.0176544032645216,11.886221217842213,-1.5081170696564561E-2,7.3499125653578051E-2,22094.234478448845,2.8932702749801602,0.87362686683641033,0,0.8472634258961157,0.88672056471881344,{"$f":"M29","v":0.20269818641457316},8.2961231114247289E-2,1.4730241193059397,0.36879321147176825,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3095195869253975,0.87362686683641033,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.66717067241204908,0.36879321147176825,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2024,5.1252663035593491,12.020736093210747,-1.2482658554696768E-2,7.2581661163975686E-2,22094.234478448845,2.8921284022027449,0.87248499405899527,0,0.8472634258961157,0.88672056471881344,{"$f":"M30","v":0.20269818641457316},8.2961231114247289E-2,1.4762312500542583,0.37200034222008682,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3083777141479822,0.87248499405899527,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.67037780316036766,0.37200034222008682,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2025,5.2296172371785747,12.151174760234779,-7.9409645253413208E-3,7.2005292767482215E-2,22094.234478448845,2.8945923042232953,0.87494889607954585,0,0.8472634258961157,0.88672056471881344,{"$f":"M31","v":0.20269818641457316},8.2961231114247289E-2,1.4807910280590861,0.37656012022491475,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.310841616168533,0.87494889607954585,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.67493758116519553,0.37656012022491475,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2026,5.3274462374466003,12.273461010569811,-7.6291341119051337E-3,7.1455954732192101E-2,22094.234478448845,2.8966552825223508,0.87701187437860118,0,0.8472634258961157,0.88672056471881344,{"$f":"M32","v":0.20269818641457316},8.2961231114247289E-2,1.4849086650153429,0.38067775718117142,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3129045944675883,0.87701187437860118,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.6790552181214522,0.38067775718117142,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2027,5.4187533043634231,12.387594844215839,-4.2069508858447735E-3,7.1155343040132615E-2,22094.234478448845,2.9010869687261063,0.88144356058235618,0,0.8472634258961157,0.88672056471881344,{"$f":"M33","v":0.20269818641457316},8.2961231114247289E-2,1.4898041580560029,0.38557325022183153,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3173362806713433,0.88144356058235618,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.68395071116211226,0.38557325022183153,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2028,5.5067994046046449,12.497652469517366,-3.6775549791484563E-3,7.0893665354042359E-2,22094.234478448845,2.9056478000288348,0.88600439188508517,0,0.8472634258961157,0.88672056471881344,{"$f":"M34","v":0.20269818641457316},8.2961231114247289E-2,1.4946281019960528,0.3903971941618814,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3218971119740723,0.88600439188508517,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.68877465510216218,0.3903971941618814,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2029,5.5915845381702676,12.603633886474396,-3.9846311245775867E-3,7.0611180248537256E-2,22094.234478448845,2.9096008722881659,0.88995746414441579,0,0.8472634258961157,0.88672056471881344,{"$f":"M35","v":0.20269818641457316},8.2961231114247289E-2,1.4990592915338461,0.39482838369967471,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.325850184233403,0.88995746414441579,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.69320584463995549,0.39482838369967471,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2030,5.6698477383846866,12.701462886742421,-4.209257978191272E-3,7.0313959574726595E-2,22094.234478448845,2.9127335561020469,0.89309014795829678,0,0.8472634258961157,0.88672056471881344,{"$f":"M36","v":0.20269818641457316},8.2961231114247289E-2,1.5029003525058073,0.39866944467163584,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3289828680472839,0.89309014795829678,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.69704690561191662,0.39866944467163584,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2031,5.7383280385723046,12.787063261976941,0,7.0313959574726595E-2,22094.234478448845,2.9187524574258679,0.89910904928211821,0,0.8472634258961157,0.88672056471881344,{"$f":"M37","v":0.20269818641457316},8.2961231114247289E-2,1.5077154735648646,0.40348456573069319,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3350017693711054,0.89910904928211821,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.70186202667097397,0.40348456573069319,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2032,5.7970254387331188,12.860435012177959,0,7.0313959574726595E-2,22094.234478448845,2.9239115157034292,0.90426810755967957,0,0.8472634258961157,0.88672056471881344,{"$f":"M38","v":0.20269818641457316},8.2961231114247289E-2,1.5118427201869136,0.40761181235274224,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3401608276486667,0.90426810755967957,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.70598927329302297,0.40761181235274224,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2033,5.8492009055427321,12.925654345689976,0,7.0313959574726595E-2,22094.234478448845,2.9284973452834842,0.90885393713973406,0,0.8472634258961157,0.88672056471881344,{"$f":"M39","v":0.20269818641457316},8.2961231114247289E-2,1.5155113838509573,0.41128047601678586,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3447466572287212,0.90885393713973406,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.70965793695706669,0.41128047601678586,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2034,5.8981154056767435,12.986797470857489,0,7.0313959574726595E-2,22094.234478448845,2.932796560514785,0.91315315237103512,0,0.8472634258961157,0.88672056471881344,{"$f":"M40","v":0.20269818641457316},8.2961231114247289E-2,1.5189507560359981,0.41471984820182667,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3490458724600223,0.91315315237103512,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.71309730914210745,0.41471984820182667,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2035,5.9470299058107559,13.047940596025008,0,7.0313959574726595E-2,22094.234478448845,2.9370957757460858,0.91745236760233639,0,0.8472634258961157,0.88672056471881344,{"$f":"M41","v":0.20269818641457316},8.2961231114247289E-2,1.522390128221039,0.41815922038686759,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3533450876913236,0.91745236760233639,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.71653668132714843,0.41815922038686759,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2036,5.9470299058107559,13.047940596025008,0,7.0313959574726595E-2,22094.234478448845,2.9370957757460858,0.91745236760233639,0,0.8472634258961157,0.88672056471881344,{"$f":"M42","v":0.20269818641457316},8.2961231114247289E-2,1.522390128221039,0.41815922038686759,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3533450876913236,0.91745236760233639,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.71653668132714843,0.41815922038686759,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2037,5.9470299058107559,13.047940596025008,0,7.0313959574726595E-2,22094.234478448845,2.9370957757460858,0.91745236760233639,0,0.8472634258961157,0.88672056471881344,{"$f":"M43","v":0.20269818641457316},8.2961231114247289E-2,1.522390128221039,0.41815922038686759,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3533450876913236,0.91745236760233639,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.71653668132714843,0.41815922038686759,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2038,5.9470299058107559,13.047940596025008,0,7.0313959574726595E-2,22094.234478448845,2.9370957757460858,0.91745236760233639,0,0.8472634258961157,0.88672056471881344,{"$f":"M44","v":0.20269818641457316},8.2961231114247289E-2,1.522390128221039,0.41815922038686759,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3533450876913236,0.91745236760233639,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.71653668132714843,0.41815922038686759,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2039,5.9470299058107559,13.047940596025008,0,7.0313959574726595E-2,22094.234478448845,2.9370957757460858,0.91745236760233639,0,0.8472634258961157,0.88672056471881344,{"$f":"M45","v":0.20269818641457316},8.2961231114247289E-2,1.522390128221039,0.41815922038686759,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3533450876913236,0.91745236760233639,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.71653668132714843,0.41815922038686759,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-2]
[null,2040,5.9470299058107559,13.047940596025008,0,7.0313959574726595E-2,22094.234478448845,2.9370957757460858,0.91745236760233639,0,0.8472634258961157,0.88672056471881344,{"$f":"M46","v":0.20269818641457316},8.2961231114247289E-2,1.522390128221039,0.41815922038686759,0,0.34914692121942353,0.6887150017233501,6.6368984891397836E-2,1.3533450876913236,0.91745236760233639,0,0.12676968828854276,0.22616180068619696,8.2961231114247289E-2,0.71653668132714843,0.41815922038686759,0,5.6348825030477501E-2,0.17565965101840542,6.6368984891397836E-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,2010,5.1981225151836705,10.373915082948384,1.2465831668606375E-2,{"$f":"F55*(1+E54)","v":6.2093646718727434E-2},{"$f":"G55","v":17291.699373980857},{"$f":"SUM(I54:N54)","v":3.1254448542127435},{"$f":"F54*D54","v":0.64415421825067498},{"$f":"J55","v":0},{"$f":"K55","v":0.8378231615406817},{"$f":"L55","v":1.3568070730877666},0.18945556168206976,{"$f":"N55","v":9.7204839651550606E-2},{"$f":"SUM(P54:T54)","v":1.7716565859451743},{"$f":"C54*F54","v":0.32277038305847772},{"$f":"Q55","v":0},{"$f":"R55","v":0.31729159478660818},{"$f":"S55","v":1.0538307363788479},{"$f":"T55","v":7.7763871721240496E-2},{"$f":"SUM(V54:Z54)","v":1.7956487224656037},{"$f":"D54*F54","v":0.64415421825067498},{"$f":"W55","v":0},{"$f":"X55","v":0.32820310289609034},{"$f":"Y55","v":0.72608656166728791},{"$f":"Z55","v":9.7204839651550606E-2},{"$f":"SUM(AB54:AF54)","v":1.097719324573913},{"$f":"C54*F54","v":0.32277038305847772},{"$f":"AC55","v":0},{"$f":"AD55","v":0.13323434228562153},{"$f":"AE55","v":0.56395072750857322},{"$f":"AF55","v":7.7763871721240496E-2}]
[null,{"$f":"1+B54","v":2011},6.3450451344430236,11.778004833546735,6.3389484054101608E-3,6.1329128131063206E-2,17291.699373980857,3.2036254035269383,0.72233476756486947,0,0.8378231615406817,1.3568070730877666,0.18945556168206976,9.7204839651550606E-2,1.8380222889343321,0.38913608604763539,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.8738292717797984,0.72233476756486947,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.1640850275630705,0.38913608604763539,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2012,6.6965989075572185,12.162844845467749,4.5757360997265017E-3,6.0942814772539607E-2,17291.699373980857,3.222528636486548,0.74123800052447919,0,0.8378231615406817,1.3568070730877666,0.18945556168206976,9.7204839651550606E-2,1.8569957897159473,0.40810958682925064,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.8927325047394081,0.74123800052447919,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.1830585283446859,0.40810958682925064,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2013,6.372924258373593,11.789959965486869,2.7741602716475633E-3,6.066522670470878E-2,17291.699373980857,3.19653123010777,0.7152405941457014,0,0.8378231615406817,1.3568070730877666,0.18945556168206976,9.7204839651550606E-2,1.8355010977928687,0.38661489490617207,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.8667350983606301,0.7152405941457014,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.1615638364216072,0.38661489490617207,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2014,5.9735047826393712,11.331690044399425,1.082972699638507E-2,{"$f":"F59*(1+E58)","v":6.0497397228778622E-2},{"$f":"G59","v":17291.699373980857},3.1668283898514971,0.68553775388942806,{"$f":"J59","v":0},{"$f":"K59","v":0.8378231615406817},1.3568070730877666,0.18945556168206976,9.7204839651550606E-2,1.8102676945700396,0.36138149168334294,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.8370322581043568,0.68553775388942806,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.1363304331987782,0.36138149168334294,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2015,4.8291111111111089,9.9451388888888861,null,{"$f":"'Resultat - niveau I'!$E$13","v":5.9849246231155777E-2},{"$f":"'Resultat - niveau I'!$F$13","v":17291.699373980857},3.0764997021262226,{"$f":"F59*D59","v":0.59520906616415392},{"$f":"'Resultat - niveau I'!$I$13","v":0},{"$f":"'Resultat - niveau I'!$J$13","v":0.8378231615406817},{"$f":"'Resultat - niveau I'!$K$13","v":1.3568070730877666},{"$f":"'Resultat - niveau I'!$L$13","v":0.18945556168206976},{"$f":"'Resultat - niveau I'!$M$13","v":9.7204839651550606E-2},{"$f":"SUM(P59:T59)","v":1.7379048628531957},0.289018659966499,{"$f":"'Resultat - niveau I'!$P$13","v":0},{"$f":"'Resultat - niveau I'!$Q$13","v":0.31729159478660818},{"$f":"'Resultat - niveau I'!$R$13","v":1.0538307363788479},{"$f":"'Resultat - niveau I'!$S$13","v":7.7763871721240496E-2},{"$f":"SUM(V59:Z59)","v":1.7467035703790827},0.59520906616415392,{"$f":"'Resultat - niveau I'!$V$13","v":0},{"$f":"'Resultat - niveau I'!$W$13","v":0.32820310289609034},{"$f":"'Resultat - niveau I'!$X$13","v":0.72608656166728791},{"$f":"'Resultat - niveau I'!$Y$13","v":9.7204839651550606E-2},{"$f":"SUM(AB59:AF59)","v":1.0639676014819344},0.289018659966499,{"$f":"'Resultat - niveau I'!$AB$13","v":0},{"$f":"'Resultat - niveau I'!$AC$13","v":0.13323434228562153},{"$f":"'Resultat - niveau I'!$AD$13","v":0.56395072750857322},{"$f":"'Resultat - niveau I'!$AE$13","v":7.7763871721240496E-2}]
[null,{"$f":"1+B59","v":2016},4.1891261403456568,9.1227652203262046,-6.9280276946293018E-3,{"$f":"F59*(1+E60)","v":5.9434608995763638E-2},{"$f":"G59","v":17291.699373980857},3.0234986197923086,{"$f":"F60*D60","v":0.54220798383023949},{"$f":"J59","v":0},{"$f":"K59","v":0.8378231615406817},{"$f":"L59","v":1.3568070730877666},{"$f":"M59","v":0.18945556168206976},{"$f":"N59","v":9.7204839651550606E-2},{"$f":"SUM(P60:T60)","v":1.6978652770720732},0.24897907418537657,{"$f":"Q59","v":0},{"$f":"R59","v":0.31729159478660818},{"$f":"S59","v":1.0538307363788479},{"$f":"T59","v":7.7763871721240496E-2},{"$f":"SUM(V60:Z60)","v":1.6937024880451683},0.54220798383023949,{"$f":"W59","v":0},{"$f":"X59","v":0.32820310289609034},{"$f":"Y59","v":0.72608656166728791},{"$f":"Z59","v":9.7204839651550606E-2},{"$f":"SUM(AB60:AF60)","v":1.0239280157008119},0.24897907418537657,{"$f":"AC59","v":0},{"$f":"AD59","v":0.13323434228562153},{"$f":"AE59","v":0.56395072750857322},{"$f":"AF59","v":7.7763871721240496E-2}]
[null,{"$f":"1+B60","v":2017},4.8092534091327153,9.8373996303239011,-8.8867198993679564E-3,{"$f":"F60*(1+E61)","v":5.8906430273289831E-2},{"$f":"G60","v":17291.699373980857},3.0607767313562309,0.57948609539416207,{"$f":"J60","v":0},0.8378231615406817,1.3568070730877666,{"$f":"M60","v":0.18945556168206976},9.7204839651550606E-2,1.7321821534983544,0.28329595061165769,{"$f":"Q60","v":0},0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.730980599609091,0.57948609539416207,{"$f":"W60","v":0},0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.0582448921270931,0.28329595061165769,{"$f":"AC60","v":0},0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,{"$f":"1+B61","v":2018},4.9053884935604826,9.9575684858586122,-1.0010501807021344E-2,5.8316747346593888E-2,17291.699373980857,3.0619836415382911,0.58069300557622217,0,0.8378231615406817,1.3568070730877666,{"$f":"M61","v":0.18945556168206976},9.7204839651550606E-2,1.7349525043025522,0.28606630141585548,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.732187509791151,0.58069300557622217,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.0610152429312907,0.28606630141585548,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2019,4.9516757564331115,10.015427564449396,-1.289609441089512E-2,5.7564689067075896E-2,17291.699373980857,3.0578256095834195,0.57653497362135075,0,0.8378231615406817,1.3568070730877666,{"$f":"M62","v":0.18945556168206976},9.7204839651550606E-2,1.7339278781667467,0.28504167528004992,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7280294778362797,0.57653497362135075,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.0599906167954851,0.28504167528004992,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2020,5.108340338463548,10.211258291987445,-1.4288621975563354E-2,5.6742168985855601E-2,17291.699373980857,3.0606995795242393,{"$f":"F64*D64","v":0.57940894356217088},0,0.8378231615406817,1.3568070730877666,{"$f":"M63","v":0.18945556168206976},9.7204839651550606E-2,1.738744513609058,0.28985831072236146,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7309034477770997,0.57940894356217088,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.0648072522377967,0.28985831072236146,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2021,5.3041710660015919,10.456046701409997,-1.7039619081707369E-2,5.5775304040466753E-2,17291.699373980857,3.0644798197945309,0.5831891838324621,0,0.8378231615406817,1.3568070730877666,{"$f":"M64","v":0.18945556168206976},9.7204839651550606E-2,1.744727956775582,0.29584175388888545,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.734683688047391,0.5831891838324621,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.0707906954043207,0.29584175388888545,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2022,5.4323511785719498,10.616271842122947,-1.8388663090678659E-2,5.4749670765686438E-2,17291.699373980857,3.0625280240773276,0.58123738811525882,0,0.8378231615406817,1.3568070730877666,{"$f":"M65","v":0.18945556168206976},9.7204839651550606E-2,1.7463056413970997,0.29741943851040292,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7327318923301878,0.58123738811525882,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.0723683800258381,0.29741943851040292,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2023,5.5569707324597957,10.772046284482752,-1.5081170696564561E-2,5.3923981635288408E-2,17291.699373980857,3.0621622619809936,0.58087162601892461,0,0.8378231615406817,1.3568070730877666,{"$f":"M66","v":0.18945556168206976},9.7204839651550606E-2,1.7485401906116937,0.29965398772499718,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7323661302338533,0.58087162601892461,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.0746029292404324,0.29965398772499718,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2024,5.6744691689826228,10.918919330136287,-1.2482658554696657E-2,5.3250866984625368E-2,17291.699373980857,3.0627325568270112,0.58144192086494217,0,0.8378231615406817,1.3568070730877666,{"$f":"M67","v":0.18945556168206976},9.7204839651550606E-2,1.7510566058125479,0.30217040292585129,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7329364250798709,0.58144192086494217,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.0771193444412865,0.30217040292585129,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2025,5.7848464881404302,11.056890979083548,-7.9409645253413208E-3,5.282800373895679E-2,17291.699373980857,3.0654041139463319,0.58411347798426327,0,0.8378231615406817,1.3568070730877666,{"$f":"M68","v":0.18945556168206976},9.7204839651550606E-2,1.7544880947914705,0.30560189190477371,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7356079821991921,0.58411347798426327,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.080550833420209,0.30560189190477371,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2026,5.8916632486157274,11.190411929677669,-7.6291341119051337E-3,5.2424971813568061E-2,17291.699373980857,3.0679476659576363,0.58665702999556757,0,0.8378231615406817,1.3568070730877666,{"$f":"M69","v":0.18945556168206976},9.7204839651550606E-2,1.7577564826304111,0.30887027974371434,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7381515342104965,0.58665702999556757,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.0838192212591498,0.30887027974371434,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2027,5.9949194504085144,11.319482181918652,-4.2069508858447735E-3,5.2204422531956583E-2,17291.699373980857,3.0722176666299039,0.59092703066783514,0,0.8378231615406817,1.3568070730877666,{"$f":"M70","v":0.18945556168206976},9.7204839651550606E-2,1.7618475109208678,0.31296130803417105,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7424215348827641,0.59092703066783514,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.0879102495496062,0.31296130803417105,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2028,6.0910545348362826,11.439651037453363,-3.6775549791482343E-3,5.2012437897940626E-2,17291.699373980857,3.0762947751217236,0.59500413915965511,0,0.8378231615406817,1.3568070730877666,{"$f":"M71","v":0.18945556168206976},9.7204839651550606E-2,1.7656967986128385,0.31681059572614179,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7464986433745839,0.59500413915965511,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.0917595372415771,0.31681059572614179,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2029,6.1800685018990293,11.550918496281795,-3.9846311245779198E-3,5.1805187519027317E-2,17291.699373980857,3.0796881346789484,0.59839749871687942,0,0.8378231615406817,1.3568070730877666,{"$f":"M72","v":0.18945556168206976},9.7204839651550606E-2,1.7690458105080102,0.32015960762131346,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7498920029318081,0.59839749871687942,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.0951085491367487,0.32015960762131346,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2030,6.2690824689617761,11.662185955110228,-4.209257978191161E-3,5.1587126120151164E-2,17291.699373980857,3.0829092936649958,0.60161865770292688,0,0.8378231615406817,1.3568070730877666,{"$f":"M73","v":0.18945556168206976},9.7204839651550606E-2,1.7722901508706563,0.32340394798395977,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7531131619178557,0.60161865770292688,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.098352889499395,0.32340394798395977,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2031,6.3438542012944845,11.755650620526115,0,5.1587126120151164E-2,17291.699373980857,3.0877308671475827,0.60644023118551393,0,0.8378231615406817,1.3568070730877666,{"$f":"M74","v":0.18945556168206976},9.7204839651550606E-2,1.776147409656726,0.3272612067700294,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7579347354004429,0.60644023118551393,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.1022101482854647,0.3272612067700294,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2032,6.4043836988971536,11.831312492529451,0,5.1587126120151164E-2,17291.699373980857,3.0916340456811056,0.61034340971903678,0,0.8378231615406817,1.3568070730877666,{"$f":"M75","v":0.18945556168206976},9.7204839651550606E-2,1.7792699524835442,0.33038374959684769,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7618379139339657,0.61034340971903678,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.1053326911122829,0.33038374959684769,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2033,6.4649131964998219,11.906974364532786,0,5.1587126120151164E-2,17291.699373980857,3.0955372242146284,0.61424658825255962,0,0.8378231615406817,1.3568070730877666,{"$f":"M76","v":0.18945556168206976},9.7204839651550606E-2,1.7823924953103627,0.33350629242366592,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7657410924674886,0.61424658825255962,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.1084552339391012,0.33350629242366592,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2034,6.5183215767374714,11.973734839829849,0,5.1587126120151164E-2,17291.699373980857,3.0989812052736192,0.61769056931155042,0,0.8378231615406817,1.3568070730877666,{"$f":"M77","v":0.18945556168206976},9.7204839651550606E-2,1.7851476801575552,0.33626147727085853,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7691850735264794,0.61769056931155042,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.1112104187862939,0.33626147727085853,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2035,6.5717299569751182,12.040495315126908,0,5.1587126120151164E-2,17291.699373980857,3.1024251863326096,0.62113455037054099,0,0.8378231615406817,1.3568070730877666,{"$f":"M78","v":0.18945556168206976},9.7204839651550606E-2,1.7879028650047477,0.33901666211805098,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7726290545854697,0.62113455037054099,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.1139656036334862,0.33901666211805098,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2036,6.5717299569751182,12.040495315126908,0,5.1587126120151164E-2,17291.699373980857,3.1024251863326096,0.62113455037054099,0,0.8378231615406817,1.3568070730877666,{"$f":"M79","v":0.18945556168206976},9.7204839651550606E-2,1.7879028650047477,0.33901666211805098,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7726290545854697,0.62113455037054099,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.1139656036334862,0.33901666211805098,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2037,6.5717299569751182,12.040495315126908,0,5.1587126120151164E-2,17291.699373980857,3.1024251863326096,0.62113455037054099,0,0.8378231615406817,1.3568070730877666,{"$f":"M80","v":0.18945556168206976},9.7204839651550606E-2,1.7879028650047477,0.33901666211805098,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7726290545854697,0.62113455037054099,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.1139656036334862,0.33901666211805098,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2038,6.5717299569751182,12.040495315126908,0,5.1587126120151164E-2,17291.699373980857,3.1024251863326096,0.62113455037054099,0,0.8378231615406817,1.3568070730877666,{"$f":"M81","v":0.18945556168206976},9.7204839651550606E-2,1.7879028650047477,0.33901666211805098,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7726290545854697,0.62113455037054099,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.1139656036334862,0.33901666211805098,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2039,6.5717299569751182,12.040495315126908,0,5.1587126120151164E-2,17291.699373980857,3.1024251863326096,0.62113455037054099,0,0.8378231615406817,1.3568070730877666,{"$f":"M82","v":0.18945556168206976},9.7204839651550606E-2,1.7879028650047477,0.33901666211805098,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7726290545854697,0.62113455037054099,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.1139656036334862,0.33901666211805098,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-2]
[null,2040,6.5717299569751182,12.040495315126908,0,5.1587126120151164E-2,17291.699373980857,3.1024251863326096,0.62113455037054099,0,0.8378231615406817,1.3568070730877666,{"$f":"M83","v":0.18945556168206976},9.7204839651550606E-2,1.7879028650047477,0.33901666211805098,0,0.31729159478660818,1.0538307363788479,7.7763871721240496E-2,1.7726290545854697,0.62113455037054099,0,0.32820310289609034,0.72608656166728791,9.7204839651550606E-2,1.1139656036334862,0.33901666211805098,0,0.13323434228562153,0.56395072750857322,7.7763871721240496E-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,2010,4.9172659400282566,11.841387107518948,1.6897323864043967E-2,{"$f":"F92*(1+E91)","v":4.4566288359892597E-2},{"$f":"G92","v":39.848379999999999},{"$f":"SUM(I91:N91)","v":2.9893598089564266},{"$f":"F91*D91","v":0.52772667241480398},{"$f":"J92","v":8.9715064953707027E-2},{"$f":"K92","v":1.1060422480308603},{"$f":"L92","v":1.1261625610407109},4.4498672217038682E-2,{"$f":"N92","v":9.521459029930554E-2},{"$f":"SUM(P91:T91)","v":1.7543975434620616},{"$f":"C91*F91","v":0.21914429182557763},{"$f":"Q92","v":7.1772051962965627E-2},{"$f":"R92","v":0.51262015963546359},{"$f":"S92","v":0.87468936779861017},{"$f":"T92","v":7.6171672239444432E-2},{"$f":"SUM(V91:Z91)","v":1.1940236691751183},{"$f":"D91*F91","v":0.52772667241480398},{"$f":"W92","v":2.9487983411230705E-2},{"$f":"X92","v":0.17144184125704315},{"$f":"Y92","v":0.37015258179273491},{"$f":"Z92","v":9.521459029930554E-2},{"$f":"SUM(AB91:AF91)","v":0.68740350170098519},{"$f":"C91*F91","v":0.21914429182557763},{"$f":"AC92","v":2.3590386728984565E-2},{"$f":"AD92","v":8.1000000000000003E-2},{"$f":"AE92","v":0.28749715090697858},{"$f":"AF92","v":7.6171672239444432E-2}]
[null,{"$f":"1+B91","v":2011},5.8525576495203131,12.966553047815882,1.4745079309425257E-2,4.3825750460772153E-2,39.848379999999999,3.0299020547515658,0.56826891820994352,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,4.4498672217038682E-2,9.521459029930554E-2,1.7917459827416442,0.25649273110516047,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.2345659149702579,0.56826891820994352,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.72475194098056805,0.25649273110516047,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2012,6.346205085656238,13.469344720480379,4.5757360997265017E-3,4.3188926316939949E-2,39.848379999999999,3.0433596732119135,0.58172653667029117,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,4.4498672217038682E-2,9.521459029930554E-2,1.8093390354730805,0.27408578383659682,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.2480235334306056,0.58172653667029117,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.74234499371200446,0.27408578383659682,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2013,6.0104716064758064,13.10299490228247,2.7741602716473412E-3,4.2992205331000038E-2,39.848379999999999,3.0249597838315969,0.56332664728997472,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,4.4498672217038682E-2,9.521459029930554E-2,1.7936566810782373,0.25840342944175354,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.229623644050289,0.56332664728997472,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.72666263931716113,0.25840342944175354,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2014,5.6527610705341926,12.714034401879148,1.0829726996384847E-2,{"$f":"F96*(1+E95)","v":4.2873268014159471E-2},{"$f":"G96","v":39.848379999999999},3.0067253409946311,0.54509220445300843,{"$f":"J96","v":8.9715064953707027E-2},{"$f":"K96","v":1.1060422480308603},1.1261625610407109,4.4498672217038682E-2,9.521459029930554E-2,1.7776055920335034,0.24235234039701944,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.2113892012133227,0.54509220445300843,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.71061155027242706,0.24235234039701944,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2015,4.7078804347826066,11.594850543478257,null,{"$f":"'Resultat - niveau I'!$E$14","v":4.2413936659297324E-2},{"$f":"'Resultat - niveau I'!$F$14","v":39.848379999999999},2.9534163930667283,{"$f":"F96*D96","v":0.49178325652510596},{"$f":"'Resultat - niveau I'!$I$14","v":8.9715064953707027E-2},{"$f":"'Resultat - niveau I'!$J$14","v":1.1060422480308603},{"$f":"'Resultat - niveau I'!$K$14","v":1.1261625610407109},{"$f":"'Resultat - niveau I'!$L$14","v":4.4498672217038682E-2},{"$f":"'Resultat - niveau I'!$M$14","v":9.521459029930554E-2},{"$f":"SUM(P96:T96)","v":1.7349329941968987},0.19967974256041462,{"$f":"'Resultat - niveau I'!$P$14","v":7.1772051962965627E-2},{"$f":"'Resultat - niveau I'!$Q$14","v":0.51262015963546359},{"$f":"'Resultat - niveau I'!$R$14","v":0.87468936779861017},{"$f":"'Resultat - niveau I'!$S$14","v":7.6171672239444432E-2},{"$f":"SUM(V96:Z96)","v":1.1580802532854202},0.49178325652510596,{"$f":"'Resultat - niveau I'!$V$14","v":2.9487983411230705E-2},{"$f":"'Resultat - niveau I'!$W$14","v":0.17144184125704315},{"$f":"'Resultat - niveau I'!$X$14","v":0.37015258179273491},{"$f":"'Resultat - niveau I'!$Y$14","v":9.521459029930554E-2},{"$f":"SUM(AB96:AF96)","v":0.66793895243582224},0.19967974256041462,{"$f":"'Resultat - niveau I'!$AB$14","v":2.3590386728984565E-2},{"$f":"'Resultat - niveau I'!$AC$14","v":8.1000000000000003E-2},{"$f":"'Resultat - niveau I'!$AD$14","v":0.28749715090697858},{"$f":"'Resultat - niveau I'!$AE$14","v":7.6171672239444432E-2}]
[null,{"$f":"1+B96","v":2016},4.1097114267846013,10.828320279539803,-6.9280276946294128E-3,{"$f":"F96*(1+E97)","v":4.2120091731483456E-2},{"$f":"G96","v":39.848379999999999},2.9177229800137212,{"$f":"F97*D97","v":0.45608984347209908},{"$f":"J96","v":8.9715064953707027E-2},{"$f":"K96","v":1.1060422480308603},{"$f":"L96","v":1.1261625610407109},{"$f":"M96","v":4.4498672217038682E-2},{"$f":"N96","v":9.521459029930554E-2},{"$f":"SUM(P97:T97)","v":1.7083546739225772},0.17310142228609315,{"$f":"Q96","v":7.1772051962965627E-2},{"$f":"R96","v":0.51262015963546359},{"$f":"S96","v":0.87468936779861017},{"$f":"T96","v":7.6171672239444432E-2},{"$f":"SUM(V97:Z97)","v":1.1223868402324133},0.45608984347209908,{"$f":"W96","v":2.9487983411230705E-2},{"$f":"X96","v":0.17144184125704315},{"$f":"Y96","v":0.37015258179273491},{"$f":"Z96","v":9.521459029930554E-2},{"$f":"SUM(AB97:AF97)","v":0.64136063216150074},0.17310142228609315,{"$f":"AC96","v":2.3590386728984565E-2},{"$f":"AD96","v":8.1000000000000003E-2},{"$f":"AE96","v":0.28749715090697858},{"$f":"AF96","v":7.6171672239444432E-2}]
[null,{"$f":"1+B97","v":2017},4.3328514013883481,11.030217465496996,-8.8867198993679564E-3,{"$f":"F97*(1+E98)","v":4.1745782274130075E-2},{"$f":"G97","v":39.848379999999999},2.9220981932925669,0.46046505675094446,{"$f":"J97","v":8.9715064953707027E-2},1.1060422480308603,1.1261625610407109,{"$f":"M97","v":4.4498672217038682E-2},9.521459029930554E-2,1.7161315228650014,0.18087827122851735,{"$f":"Q97","v":7.1772051962965627E-2},0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1267620535112588,0.46046505675094446,{"$f":"W97","v":2.9487983411230705E-2},0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.64913748110392488,0.18087827122851735,{"$f":"AC97","v":2.3590386728984565E-2},8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,{"$f":"1+B98","v":2018},4.4208975016295708,11.140275090798523,-1.0010501807021233E-2,4.1327886045239383E-2,39.848379999999999,2.9220371560067626,0.4604040194651402,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M98","v":4.4498672217038682E-2},9.521459029930554E-2,1.7179595998015142,0.1827063481650304,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1267010162254545,0.4604040194651402,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.65096555804043799,0.1827063481650304,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2019,4.4632900684123813,11.193265799277039,-1.2896094410895231E-2,4.0794917724997257E-2,39.848379999999999,2.9182614938971545,0.45662835735553248,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M99","v":4.4498672217038682E-2},9.521459029930554E-2,1.7173328027601644,0.18207955112368046,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1229253541158468,0.45662835735553248,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.65033876099908805,0.18207955112368046,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2020,4.6067726021388173,11.372618966435082,-1.4288621975563354E-2,4.0212014567100565E-2,39.848379999999999,2.9189490560859941,{"$f":"F101*D101","v":0.45731591954437173},8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M100","v":4.4498672217038682E-2},9.521459029930554E-2,1.7205008586210098,0.18524760698452589,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1236129163046862,0.45731591954437173,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.6535068168599335,0.18524760698452589,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2021,4.7861257692968637,11.596810425382643,-1.703961908170748E-2,3.9526817156369097E-2,39.848379999999999,2.9200181418227968,0.45838500528117465,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M101","v":4.4498672217038682E-2},9.521459029930554E-2,1.7244335698068674,0.18918031817038353,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1246820020414889,0.45838500528117465,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.65743952804579109,0.18918031817038353,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2022,4.9035205696184923,11.743553925784676,-1.8388663090678659E-2,3.879997183263377E-2,39.848379999999999,2.9172826980770834,0.45564956153546116,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M102","v":4.4498672217038682E-2},9.521459029930554E-2,1.7255097116184217,0.1902564599819378,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1219465582957755,0.45564956153546116,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.65851566985734544,0.1902564599819378,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2023,5.0176544032645216,11.886221217842213,-1.5081170696564672E-2,3.8214822834403916E-2,39.848379999999999,2.9158629745519953,0.45422983801037292,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M103","v":4.4498672217038682E-2},9.521459029930554E-2,1.7270020257015042,0.19174877406502039,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1205268347706874,0.45422983801037292,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.66000798394042792,0.19174877406502039,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2024,5.1252663035593491,12.020736093210747,-1.2482658554696768E-2,3.7737800249233823E-2,39.848379999999999,2.9152692740759649,0.45363613753434257,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M104","v":4.4498672217038682E-2},9.521459029930554E-2,1.7286695276243358,0.19341627598785172,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.119933134294657,0.45363613753434257,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.66167548586325931,0.19341627598785172,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2025,5.2296172371785747,12.151174760234779,-7.9409645253412098E-3,3.7438125716190242E-2,39.848379999999999,2.9165503448146897,0.45491720827306747,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M105","v":4.4498672217038682E-2},9.521459029930554E-2,1.7310403192095309,0.19578706757304695,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1212142050333818,0.45491720827306747,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.66404627744845446,0.19578706757304695,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2026,5.3274462374466003,12.273461010569811,-7.6291341119051337E-3,3.7152505234203062E-2,39.848379999999999,2.9176229609786049,0.45598982443698211,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M106","v":4.4498672217038682E-2},9.521459029930554E-2,1.733181225858154,0.19792797422167022,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1222868211972965,0.45598982443698211,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.66618718409707778,0.19792797422167022,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2027,5.4187533043634231,12.387594844215839,-4.2069508858446625E-3,3.6996206469396685E-2,39.848379999999999,2.9199271530574658,0.45829401651584301,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M107","v":4.4498672217038682E-2},9.521459029930554E-2,1.7357265676914388,0.20047331605495475,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1245910132761574,0.45829401651584301,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.66873252593036236,0.20047331605495475,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2028,5.5067994046046449,12.497652469517366,-3.6775549791481232E-3,3.686015088608556E-2,39.848379999999999,2.922298492289892,0.46066535574826994,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M108","v":4.4498672217038682E-2},9.521459029930554E-2,1.738234708589617,0.20298145695313333,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1269623525085843,0.46066535574826994,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.67124066682854089,0.20298145695313333,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2029,5.5915845381702676,12.603633886474396,-3.9846311245779198E-3,3.6713276781608226E-2,39.848379999999999,2.9243538358698133,0.4627206993281911,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M109","v":4.4498672217038682E-2},9.521459029930554E-2,1.7405386424340898,0.20528539079760605,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1290176960885054,0.4627206993281911,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.67354460067301358,0.20528539079760605,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2030,5.6698477383846866,12.701462886742421,-4.20925797819105E-3,3.6558741128409705E-2,39.848379999999999,2.9259826301701422,0.46434949362851963,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M110","v":4.4498672217038682E-2},9.521459029930554E-2,1.7425357473415888,0.20728249570510499,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.130646490388834,0.46434949362851963,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.67554170558051252,0.20728249570510499,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2031,5.7383280385723046,12.787063261976941,0,3.6558741128409705E-2,39.848379999999999,2.9291120721288353,0.46747893558721315,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M111","v":4.4498672217038682E-2},9.521459029930554E-2,1.7450393009085436,0.2097860492720599,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1337759323475274,0.46747893558721315,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.67804525914746749,0.2097860492720599,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2032,5.7970254387331188,12.860435012177959,0,3.6558741128409705E-2,39.848379999999999,2.9317944509505729,0.47016131440895054,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M112","v":4.4498672217038682E-2},9.521459029930554E-2,1.7471852039659335,0.21193195232944978,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.136458311169265,0.47016131440895054,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.68019116220485742,0.21193195232944978,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2033,5.8492009055427321,12.925654345689976,0,3.6558741128409705E-2,39.848379999999999,2.9341787876810059,0.47254565113938374,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M113","v":4.4498672217038682E-2},9.521459029930554E-2,1.7490926733502801,0.21383942171379638,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.138842647899698,0.47254565113938374,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.68209863158920403,0.21383942171379638,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2034,5.8981154056767435,12.986797470857489,0,3.6558741128409705E-2,39.848379999999999,2.9364141033657871,0.47478096682416482,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M114","v":4.4498672217038682E-2},9.521459029930554E-2,1.7508809258981053,0.21562767426162124,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1410779635844792,0.47478096682416482,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.68388688413702881,0.21562767426162124,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2035,5.9470299058107559,13.047940596025008,0,3.6558741128409705E-2,39.848379999999999,2.9386494190505683,0.47701628250894607,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M115","v":4.4498672217038682E-2},9.521459029930554E-2,1.7526691784459301,0.21741592680944619,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1433132792692604,0.47701628250894607,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.6856751366848538,0.21741592680944619,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2036,5.9470299058107559,13.047940596025008,0,3.6558741128409705E-2,39.848379999999999,2.9386494190505683,0.47701628250894607,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M116","v":4.4498672217038682E-2},9.521459029930554E-2,1.7526691784459301,0.21741592680944619,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1433132792692604,0.47701628250894607,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.6856751366848538,0.21741592680944619,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2037,5.9470299058107559,13.047940596025008,0,3.6558741128409705E-2,39.848379999999999,2.9386494190505683,0.47701628250894607,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M117","v":4.4498672217038682E-2},9.521459029930554E-2,1.7526691784459301,0.21741592680944619,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1433132792692604,0.47701628250894607,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.6856751366848538,0.21741592680944619,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2038,5.9470299058107559,13.047940596025008,0,3.6558741128409705E-2,39.848379999999999,2.9386494190505683,0.47701628250894607,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M118","v":4.4498672217038682E-2},9.521459029930554E-2,1.7526691784459301,0.21741592680944619,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1433132792692604,0.47701628250894607,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.6856751366848538,0.21741592680944619,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2039,5.9470299058107559,13.047940596025008,0,3.6558741128409705E-2,39.848379999999999,2.9386494190505683,0.47701628250894607,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M119","v":4.4498672217038682E-2},9.521459029930554E-2,1.7526691784459301,0.21741592680944619,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1433132792692604,0.47701628250894607,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.6856751366848538,0.21741592680944619,2.3590386728984565E-2,8.1000000000000003E-2,0.28749715090697858,7.6171672239444432E-2]
[null,2040,5.9470299058107559,13.047940596025008,0,3.6558741128409705E-2,39.848379999999999,2.9386494190505683,0.47701628250894607,8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,{"$f":"M120","v":4.4498672217038682E-2},9.521459029930554E-2,1.7526691784459301,0.21741592680944619,7.1772051962965627E-2,0.51262015963546359,0.87468936779861017,7.6171672239444432E-2,1.1433132792692604,0.47701628250894607,2.9487983411230705E-2,0.17144184125704315,0.37015258179273491,9.521459029930554E-2,0.6856751366848538,0.21741592680944619,2.3590386728984565E-2,8.1000000000000003E-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,2010,0.9277138804738666,2.1230290648275973,0,{"$f":"F129*(1+E128)","v":0.19401408463493844},{"$f":"G129","v":138.28501305431973},{"$f":"SUM(I128:N128)","v":3.31849284754046},{"$f":"F128*D128","v":0.41189754066589568},{"$f":"J129","v":0.42622424648391477},{"$f":"K129","v":1.7421060217210187},{"$f":"L129","v":0.59225000000000005},3.4541911024419884E-2,{"$f":"N129","v":0.11147312764521111},{"$f":"SUM(P128:T128)","v":2.2210352081586606},{"$f":"C128*F128","v":0.17998955932326391},{"$f":"Q129","v":0.34097939718713188},{"$f":"R129","v":1.1508877495320959},{"$f":"S129","v":0.46},{"$f":"T129","v":8.9178502116168887E-2},{"$f":"SUM(V128:Z128)","v":1.6510669346564613},{"$f":"D128*F128","v":0.41189754066589568},{"$f":"W129","v":0.1699643272688062},{"$f":"X129","v":0.7168560808389699},{"$f":"Y129","v":0.24087585823757832},{"$f":"Z129","v":0.11147312764521111},{"$f":"SUM(AB128:AF128)","v":1.0605248200084085},{"$f":"C128*F128","v":0.17998955932326391},{"$f":"AC129","v":0.13597146181504496},{"$f":"AD129","v":0.46829725152086032},{"$f":"AE129","v":0.18708804523307052},{"$f":"AF129","v":8.9178502116168887E-2}]
[null,{"$f":"1+B128","v":2011},0.89031124125765948,2.1458832417129194,0,{"$f":"F130*(1+E129)","v":0.19401408463493844},138.28501305431973,3.3229268797489504,0.41633157287438644,0.42622424648391477,1.7421060217210187,0.59225000000000005,3.4541911024419884E-2,0.11147312764521111,2.2137785693481975,0.17273292051280065,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.6555009668649521,0.41633157287438644,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0532681811979454,0.17273292051280065,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2012,0.82202298548772568,2.0583650037257981,0,0.19401408463493844,138.28501305431973,3.3059471089170165,0.39935180204245235,0.42622424648391477,1.7421060217210187,0.59225000000000005,3.4541911024419884E-2,0.11147312764521111,2.2005296859136774,0.15948403707828038,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.6385211960330177,0.39935180204245235,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0400192977634251,0.15948403707828038,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2013,0.82254851960002873,2.0678142326785172,0,0.19401408463493844,138.28501305431973,3.3077803924227847,0.40118508554822013,0.42622424648391477,1.7421060217210187,0.59225000000000005,3.4541911024419884E-2,0.11147312764521111,2.2006316469334202,0.15958599809802329,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.6403544795387854,0.40118508554822013,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0401212587831681,0.15958599809802329,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2014,0.77857747339042782,2.021540289169319,0,0.19401408463493844,{"$f":"G133","v":138.28501305431973},3.2988025956303986,0.39220728875583422,{"$f":"J133","v":0.42622424648391477},{"$f":"K133","v":1.7421060217210187},0.59225000000000005,3.4541911024419884E-2,0.11147312764521111,2.1921006446526241,0.15105499581722701,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.6313766827463998,0.39220728875583422,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0315902565023718,0.15105499581722701,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2015,0.74012,2.0226500000000001,null,{"$f":"'Resultat - niveau I'!$E$15","v":0.19401408463493844},{"$f":"'Resultat - niveau I'!$F$15","v":138.28501305431973},3.2990178951614224,{"$f":"D133*F133","v":0.39242258828685822},{"$f":"'Resultat - niveau I'!$I$15","v":0.42622424648391477},{"$f":"'Resultat - niveau I'!$J$15","v":1.7421060217210187},{"$f":"'Resultat - niveau I'!$K$15","v":0.59225000000000005},{"$f":"'Resultat - niveau I'!$L$15","v":3.4541911024419884E-2},{"$f":"'Resultat - niveau I'!$M$15","v":0.11147312764521111},{"$f":"SUM(P133:T133)","v":2.1846393531554074},0.14359370432001065,{"$f":"'Resultat - niveau I'!$P$15","v":0.34097939718713188},{"$f":"'Resultat - niveau I'!$Q$15","v":1.1508877495320959},{"$f":"'Resultat - niveau I'!$R$15","v":0.46},{"$f":"'Resultat - niveau I'!$S$15","v":8.9178502116168887E-2},{"$f":"SUM(V133:Z133)","v":1.6315919822774236},0.39242258828685822,{"$f":"'Resultat - niveau I'!$V$15","v":0.1699643272688062},{"$f":"'Resultat - niveau I'!$W$15","v":0.7168560808389699},{"$f":"'Resultat - niveau I'!$X$15","v":0.24087585823757832},{"$f":"'Resultat - niveau I'!$Y$15","v":0.11147312764521111},{"$f":"SUM(AB133:AF133)","v":1.0241289650051553},0.14359370432001065,{"$f":"'Resultat - niveau I'!$AB$15","v":0.13597146181504496},{"$f":"'Resultat - niveau I'!$AC$15","v":0.46829725152086032},{"$f":"'Resultat - niveau I'!$AD$15","v":0.18708804523307052},{"$f":"'Resultat - niveau I'!$AE$15","v":8.9178502116168887E-2}]
[null,{"$f":"1+B133","v":2016},0.73756415219829907,2.0194551902478737,0,{"$f":"F133*(1+E134)","v":0.19401408463493844},{"$f":"G133","v":138.28501305431973},3.2983980570717808,{"$f":"D134*F134","v":0.39180275019721666},{"$f":"J133","v":0.42622424648391477},{"$f":"K133","v":1.7421060217210187},{"$f":"L133","v":0.59225000000000005},{"$f":"M133","v":3.4541911024419884E-2},{"$f":"N133","v":0.11147312764521111},{"$f":"SUM(P134:T134)","v":2.1841434826836945},0.14309783384829741,{"$f":"Q133","v":0.34097939718713188},{"$f":"R133","v":1.1508877495320959},{"$f":"S133","v":0.46},{"$f":"T133","v":8.9178502116168887E-2},{"$f":"SUM(V134:Z134)","v":1.630972144187782},0.39180275019721666,{"$f":"W133","v":0.1699643272688062},{"$f":"X133","v":0.7168560808389699},{"$f":"Y133","v":0.24087585823757832},{"$f":"Z133","v":0.11147312764521111},{"$f":"SUM(AB134:AF134)","v":1.0236330945334422},0.14309783384829741,{"$f":"AC133","v":0.13597146181504496},{"$f":"AD133","v":0.46829725152086032},{"$f":"AE133","v":0.18708804523307052},{"$f":"AF133","v":8.9178502116168887E-2}]
[null,{"$f":"1+B134","v":2017},0.73696854184659133,2.0437106773082392,0,{"$f":"F134*(1+E135)","v":0.19401408463493844},{"$f":"G134","v":138.28501305431973},3.3031039631911723,0.39650865631660809,{"$f":"J134","v":0.42622424648391477},1.7421060217210187,0.59225000000000005,{"$f":"M134","v":3.4541911024419884E-2},0.11147312764521111,2.1840279258865087,0.14298227705111174,{"$f":"Q134","v":0.34097939718713188},1.1508877495320959,0.46,8.9178502116168887E-2,1.6356780503071735,0.39650865631660809,{"$f":"W134","v":0.1699643272688062},0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0235175377362564,0.14298227705111174,{"$f":"AC134","v":0.13597146181504496},0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,{"$f":"1+B135","v":2018},0.74113781430854664,2.0489222678856835,0,0.19401408463493844,138.28501305431973,3.3041150851665475,0.39751977829198304,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M135","v":3.4541911024419884E-2},0.11147312764521111,2.1848368234668087,0.14379117463141167,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.6366891722825483,0.39751977829198304,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0243264353165564,0.14379117463141167,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2019,0.75305002134270504,2.0638125266783813,0,0.19401408463493844,138.28501305431973,3.3070040050961897,0.40040869822162561,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M136","v":3.4541911024419884E-2},0.11147312764521111,2.1871479594105225,0.14610231057512577,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.639578092212191,0.40040869822162561,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0266375712602704,0.14610231057512577,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2020,0.76436661802515538,2.0779582725314443,0,0.19401408463493844,138.28501305431973,3.3097484790293503,0.40315317215478608,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M137","v":3.4541911024419884E-2},0.11147312764521111,2.189343538557051,0.14829788972165417,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.6423225661453515,0.40315317215478608,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0288331504067989,0.14829788972165417,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2021,0.79176469420371931,2.1122058677546489,0,0.19401408463493844,138.28501305431973,3.3163929948675284,0.40979768799296407,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M138","v":3.4541911024419884E-2},0.11147312764521111,2.1946591512275933,0.15361350239219654,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.6489670819835296,0.40979768799296407,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0341487630773412,0.15361350239219654,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2022,0.80665495299641721,2.1308186912455214,0,0.19401408463493844,138.28501305431973,3.3200041447795816,0.41340883790501731,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M139","v":3.4541911024419884E-2},0.11147312764521111,2.1975480711572359,0.15650242232183917,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.6525782318955828,0.41340883790501731,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0370376830069838,0.15650242232183917,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2023,0.81678032897545172,2.1434754112193146,0,0.19401408463493844,138.28501305431973,3.322459726719778,0.41586441984521361,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M140","v":3.4541911024419884E-2},0.11147312764521111,2.1995125367093933,0.15846688787399615,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.6550338138357792,0.41586441984521361,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.039002148559141,0.15846688787399615,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2024,0.82154521178911499,2.1494315147363938,0,0.19401408463493844,138.28501305431973,3.3236152946916349,0.41701998781707061,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M141","v":3.4541911024419884E-2},0.11147312764521111,2.2004369910868786,0.15939134225148177,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.6561893818076361,0.41701998781707061,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0399266029366265,0.15939134225148177,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2025,0.82988375671302572,2.1598546958912825,0,0.19401408463493844,138.28501305431973,3.3256375386423849,0.41904223176782052,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M142","v":3.4541911024419884E-2},0.11147312764521111,2.2020547862474786,0.16100913741208164,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.6582116257583861,0.41904223176782052,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0415443980972263,0.16100913741208164,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2026,0.84298718445059984,2.1762339805632496,0,0.19401408463493844,138.28501305431973,3.3288153505649913,0.42222004369042726,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M143","v":3.4541911024419884E-2},0.11147312764521111,2.204597035785564,0.16355138695016713,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.6613894376809926,0.42222004369042726,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0440866476353119,0.16355138695016713,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2027,0.85609061218817406,2.1926132652352175,0,0.19401408463493844,138.28501305431973,3.3319931624875987,0.42539785561303423,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M144","v":3.4541911024419884E-2},0.11147312764521111,2.2071392853236498,0.16609363648825265,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.6645672496035995,0.42539785561303423,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0466288971733975,0.16609363648825265,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2028,0.86919403992574795,2.208992549907185,0,0.19401408463493844,138.28501305431973,3.3351709744102052,0.42857566753564108,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M145","v":3.4541911024419884E-2},0.11147312764521111,2.2096815348617351,0.16863588602633811,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.6677450615262064,0.42857566753564108,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0491711467114828,0.16863588602633811,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2029,0.88229746766332218,2.2253718345791529,0,0.19401408463493844,138.28501305431973,3.3383487863328125,0.43175347945824799,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M146","v":3.4541911024419884E-2},0.11147312764521111,2.2122237843998205,0.17117813556442366,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.6709228734488133,0.43175347945824799,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0517133962495684,0.17117813556442366,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2030,0.89599650575260426,2.2424956321907552,0,0.19401408463493844,138.28501305431973,3.3416710442519011,0.43507573737733696,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M147","v":3.4541911024419884E-2},0.11147312764521111,2.2148815907350916,0.17383594189969487,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.6742451313679023,0.43507573737733696,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0543712025848395,0.17383594189969487,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2031,0.90909993349017826,2.2588749168627227,0,0.19401408463493844,138.28501305431973,3.344848856174508,0.43825354929994381,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M148","v":3.4541911024419884E-2},0.11147312764521111,2.2174238402731774,0.17637819143778036,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.6774229432905092,0.43825354929994381,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0569134521229251,0.17637819143778036,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2032,0.92220336122775237,2.2752542015346906,0,0.19401408463493844,138.28501305431973,3.3480266680971149,0.44143136122255072,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M149","v":3.4541911024419884E-2},0.11147312764521111,2.2199660898112628,0.17892044097586585,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.6806007552131161,0.44143136122255072,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0594557016610107,0.17892044097586585,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2033,0.93530678896532637,2.2916334862066581,0,0.19401408463493844,138.28501305431973,3.3512044800197218,0.44460917314515758,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M150","v":3.4541911024419884E-2},0.11147312764521111,2.2225083393493481,0.18146269051395134,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.683778567135723,0.44460917314515758,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.061997951199096,0.18146269051395134,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2034,0.94900582705460845,2.3087572838182608,0,0.19401408463493844,138.28501305431973,3.3545267379388108,0.44793143106424665,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M151","v":3.4541911024419884E-2},0.11147312764521111,2.2251661456846197,0.18412049684922255,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.6871008250548121,0.44793143106424665,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0646557575343674,0.18412049684922255,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2035,0.96210925479218257,2.3251365684902279,0,0.19401408463493844,138.28501305431973,3.3577045498614178,0.4511092429868534,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M152","v":3.4541911024419884E-2},0.11147312764521111,2.227708395222705,0.18666274638730807,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.690278636977419,0.4511092429868534,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0671980070724527,0.18666274638730807,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2036,0.96210925479218257,2.3251365684902279,0,0.19401408463493844,138.28501305431973,3.3577045498614178,0.4511092429868534,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M153","v":3.4541911024419884E-2},0.11147312764521111,2.227708395222705,0.18666274638730807,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.690278636977419,0.4511092429868534,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0671980070724527,0.18666274638730807,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2037,0.96210925479218257,2.3251365684902279,0,0.19401408463493844,138.28501305431973,3.3577045498614178,0.4511092429868534,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M154","v":3.4541911024419884E-2},0.11147312764521111,2.227708395222705,0.18666274638730807,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.690278636977419,0.4511092429868534,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0671980070724527,0.18666274638730807,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2038,0.96210925479218257,2.3251365684902279,0,0.19401408463493844,138.28501305431973,3.3577045498614178,0.4511092429868534,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M155","v":3.4541911024419884E-2},0.11147312764521111,2.227708395222705,0.18666274638730807,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.690278636977419,0.4511092429868534,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0671980070724527,0.18666274638730807,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2039,0.96210925479218257,2.3251365684902279,0,0.19401408463493844,138.28501305431973,3.3577045498614178,0.4511092429868534,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M156","v":3.4541911024419884E-2},0.11147312764521111,2.227708395222705,0.18666274638730807,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.690278636977419,0.4511092429868534,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0671980070724527,0.18666274638730807,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,2040,0.96210925479218257,2.3251365684902279,0,0.19401408463493844,138.28501305431973,3.3577045498614178,0.4511092429868534,0.42622424648391477,1.7421060217210187,0.59225000000000005,{"$f":"M157","v":3.4541911024419884E-2},0.11147312764521111,2.227708395222705,0.18666274638730807,0.34097939718713188,1.1508877495320959,0.46,8.9178502116168887E-2,1.690278636977419,0.4511092429868534,0.1699643272688062,0.7168560808389699,0.24087585823757832,0.11147312764521111,1.0671980070724527,0.18666274638730807,0.13597146181504496,0.46829725152086032,0.18708804523307052,8.9178502116168887E-2]
[null,null,"Kilde: ENS …","Kilde: ENS …","Kilde til 2030: ENS, 2015"]
[]
[null,null,"Varebiler","benzin"]
[null,null,null,null,null,null,null,null,null,1,{"$f":"J162+1","v":2},{"$f":"K162+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Benzinpris ekskl. afgifter og moms [2015-kr. per liter]","Benzinpris inkl. afgifter og moms [2015-kr. per liter]","Årlig ændring i real BNP per capita","Årlig ændring i brændstofforbrug per km","Brændstof-effektivitet [liter/km]","Trafikarbejde, i alt [mio. km]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.]","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,2010,4.5842543280542207,11.425122592551402,-7.3113217994076329E-3,3.0302221741740354E-3,{"$f":"G165*(1+F164)","v":6.4428611823620544E-2},{"$f":"H165","v":796.70785952416213},{"$f":"NAF*J164","v":1.7159905091099366},{"$f":"K164+N164","v":1.2950871766867447},{"$f":"SUM(L164:M164)","v":0.30995261253389711},{"$f":"L165","v":1.642592429463775E-2},{"$f":"(D164/(1+Moms)-C164)*G164","v":0.29352668823925937},{"$f":"SUM(O164:S164)","v":0.9851345641528475},{"$f":"O165","v":0.12727917049758095},{"$f":"C164*G164","v":0.29535714260295781},{"$f":"Q165","v":0},{"$f":"R165","v":9.6620420236557106E-2},{"$f":"S165","v":0.46587783081575168},{"$f":"NAF*U164","v":454.94228814374554},{"$f":"V164+Y164","v":343.35267029716647},{"$f":"SUM(W164:X164)","v":2.171424727505451},{"$f":"W165","v":0.85895287171086643},{"$f":"X165","v":1.3124718557945845},{"$f":"SUM(Z164:AC164)","v":341.18124556966103},{"$f":"Z165","v":4.8681115402576944},{"$f":"AA165/(1+E164)","v":285.75631543817553},{"$f":"AB165","v":10.556818591227797},{"$f":"AC165","v":40}]
[null,{"$f":"1+B164","v":2011},5.5195460375462773,12.55028853284834,4.5063345223250728E-3,1.4314890490239041E-3,{"$f":"G166*(1+F165)","v":6.4233968627550139E-2},796.70785952416213,1.7902435635228224,1.3511272177530735,0.30680744918911745,1.642592429463775E-2,0.29038152489447971,1.044319768563956,0.12727917049758095,0.35454234701406628,0,9.6620420236557106E-2,0.46587783081575168,452.17402344239002,341.26341391878492,2.171424727505451,0.85895287171086643,1.3124718557945845,339.09198919127948,4.8681115402576944,283.66705905979398,10.556818591227797,40]
[null,2012,6.0131934736822021,13.053080205512835,6.6316755144886219E-3,7.2623103944180478E-4,6.4142149842469798E-2,796.70785952416213,1.8232072172786464,1.3760054470027521,0.30052886863217704,1.642592429463775E-2,0.2841029443375393,1.0754765783705751,0.12727917049758095,0.38569915682068528,0,9.6620420236557106E-2,0.46587783081575168,453.86776916833099,342.54171257987247,2.171424727505451,0.85895287171086643,1.3124718557945845,340.37028785236703,4.8681115402576944,284.94535772088153,10.556818591227797,40]
[null,2013,5.6774599945017705,12.686730387314926,-7.4417408847781141E-3,-1.0881515659133534E-4,6.4095601627076518E-2,796.70785952416213,1.7976728671107902,1.3567342393288984,0.30305660371775917,1.642592429463775E-2,0.28663067942312143,1.0536776356111393,0.12727917049758095,0.36390021406124951,0,9.6620420236557106E-2,0.46587783081575168,456.37157549441929,344.43137773163721,2.171424727505451,0.85895287171086643,1.3124718557945845,342.25995300413177,4.8681115402576944,{"$f":"AA168/(1+E167)","v":286.83502287264628},10.556818591227797,40]
[null,2014,5.3197494585601568,12.297769886911606,-3.1628713248196272E-3,2.5597075802801239E-3,6.4102576959026228E-2,{"$f":"H169","v":796.70785952416213},{"$f":"NAF*J168","v":1.7713372982801543},{"$f":"K168+N168","v":1.3368583383246448},{"$f":"SUM(L168:M168)","v":0.30607126770466442},{"$f":"L169","v":1.642592429463775E-2},{"$f":"(D168/(1+Moms)-C168)*G168","v":0.28964534341002668},{"$f":"SUM(O168:S168)","v":1.0307870706199804},{"$f":"O169","v":0.12727917049758095},{"$f":"C168*G168","v":0.34100964907009057},{"$f":"Q169","v":0},9.6620420236557106E-2,0.46587783081575168,{"$f":"NAF*U168","v":453.5432942045299},{"$f":"V168+Y168","v":342.29682581473958},{"$f":"SUM(W168:X168)","v":2.171424727505451},{"$f":"W169","v":0.85895287171086643},1.3124718557945845,{"$f":"SUM(Z168:AC168)","v":340.12540108723414},{"$f":"Z169","v":4.8681115402576944},{"$f":"AA169/(1+E168)","v":284.70047095574864},10.556818591227797,40]
[null,2015,4.3748688228085708,11.178586028510713,null,null,{"$f":"'Resultat - niveau I'!$E$26","v":6.3938912041199503E-2},{"$f":"'Resultat - niveau I'!$F$26","v":796.70785952416213},{"$f":"NAF*J169","v":1.6933508597952429},{"$f":"K169+N169","v":1.2780006489020701},{"$f":"SUM(L169:M169)","v":0.30849887449883706},{"$f":"'Resultat - niveau I'!$J$26","v":1.642592429463775E-2},{"$f":"(D169/(1+Moms)-C169)*G169","v":0.29207295020419932},{"$f":"SUM(O169:S169)","v":0.96950177440323304},{"$f":"'Resultat - niveau I'!$M$26","v":0.12727917049758095},{"$f":"C169*G169","v":0.27972435285334324},{"$f":"'Resultat - niveau I'!$O$26","v":0},{"$f":"'Resultat - niveau I'!$P$26","v":9.6620420236557106E-2},{"$f":"'Resultat - niveau I'!$Q$26","v":0.46587783081575168},{"$f":"NAF*U169","v":452.35017018816308},{"$f":"V169+Y169","v":341.396354858991},{"$f":"SUM(W169:X169)","v":2.171424727505451},{"$f":"'Resultat - niveau I'!$U$26","v":0.85895287171086643},{"$f":"'Resultat - niveau I'!$V$26","v":1.3124718557945845},{"$f":"SUM(Z169:AC169)","v":339.22493013148556},{"$f":"'Resultat - niveau I'!$X$26","v":4.8681115402576944},{"$f":"'Resultat - niveau I'!$Y$26","v":283.80000000000007},{"$f":"'Resultat - niveau I'!$Z$26","v":10.556818591227797},{"$f":"'Resultat - niveau I'!$AA$26","v":40}]
[null,{"$f":"1+B169","v":2016},3.7766998148105655,10.412055764572257,1.0835918772476028E-3,-1.5419692974882881E-4,{"$f":"G169*(1+F170)","v":6.3929052857271268E-2},{"$f":"H169","v":796.70785952416213},1.6412902683697665,{"$f":"K170+N170","v":1.2387096365054842},{"$f":"SUM(L170:M170)","v":0.30749137286852313},{"$f":"L169","v":1.642592429463775E-2},0.29106544857388539,{"$f":"SUM(O170:S170)","v":0.93121826363696103},{"$f":"O169","v":0.12727917049758095},0.24144084208707126,{"$f":"Q169","v":0},{"$f":"R169","v":9.6620420236557106E-2},{"$f":"S169","v":0.46587783081575168},452.75763865972385,{"$f":"V170+Y170","v":341.70387823375387},{"$f":"SUM(W170:X170)","v":2.171424727505451},{"$f":"W169","v":0.85895287171086643},{"$f":"X169","v":1.3124718557945845},{"$f":"SUM(Z170:AC170)","v":339.53245350624843},{"$f":"Z169","v":4.8681115402576944},{"$f":"AA169*(1+E170)","v":284.10752337476293},{"$f":"AB169","v":10.556818591227797},{"$f":"AC169","v":40}]
[null,{"$f":"1+B170","v":2017},3.9998397894143123,10.613952950529452,8.570720148242561E-3,-1.7938890524382689E-3,{"$f":"G170*(1+F171)","v":6.3814371229217862E-2},{"$f":"H170","v":796.70785952416213},1.6536815310662101,{"$f":"K171+N171","v":1.2480615328801585},{"$f":"SUM(L171:M171)","v":0.3030368501511872},{"$f":"L170","v":1.642592429463775E-2},0.28661092585654946,{"$f":"SUM(O171:S171)","v":0.94502468272897122},{"$f":"O170","v":0.12727917049758095},0.25524726117908153,{"$f":"Q170","v":0},{"$f":"R170","v":9.6620420236557106E-2},{"$f":"S170","v":0.46587783081575168},455.98402170890722,{"$f":"V171+Y171","v":344.13888430860925},{"$f":"SUM(W171:X171)","v":2.171424727505451},{"$f":"W170","v":0.85895287171086643},{"$f":"X170","v":1.3124718557945845},{"$f":"SUM(Z171:AC171)","v":341.96745958110381},{"$f":"Z170","v":4.8681115402576944},{"$f":"AA170*(1+E171)","v":286.54252944961831},{"$f":"AB170","v":10.556818591227797},{"$f":"AC170","v":40}]
[null,{"$f":"1+B171","v":2018},4.087885889655535,10.724010575830981,1.1603843860864105E-2,-2.9494585939600082E-3,6.3626153383577688E-2,796.70785952416213,1.6589866275360261,1.2520653792724725,0.30219150309279669,1.642592429463775E-2,0.28576557879815895,0.94987387617967578,0.12727917049758095,0.26009645462978603,0,9.6620420236557106E-2,0.46587783081575168,460.38963978078755,347.46387907983967,2.171424727505451,0.85895287171086643,1.3124718557945845,345.29245435233423,4.8681115402576944,289.86752422084874,10.556818591227797,40]
[null,2019,4.1302784564383455,10.777001284309494,1.5710606825333207E-2,-4.962289239985318E-3,6.3310422007260711E-2,796.70785952416213,1.658953722483369,1.2520405452704673,0.30077345163596847,1.642592429463775E-2,0.28434752734133073,0.95126709363449879,0.12727917049758095,0.26148967208460905,0,9.6620420236557106E-2,0.46587783081575168,466.42368276420569,352.01787378430618,2.171424727505451,0.85895287171086643,1.3124718557945845,349.84644905680074,4.8681115402576944,294.42151892531524,10.556818591227797,40]
[null,2020,4.2737609901647815,10.956354451467538,1.4478863995941671E-2,-6.2569111375787578E-3,6.2914294322678671E-2,796.70785952416213,1.6663894204270113,1.2576523927751029,0.29899431442520352,1.642592429463775E-2,0.28256839013056578,0.95865807834989936,0.12727917049758095,0.26888065680000967,0,9.6620420236557106E-2,0.46587783081575168,472.07201086145329,356.28076291430438,2.171424727505451,0.85895287171086643,1.3124718557945845,354.10933818679894,4.8681115402576944,298.68440805531344,10.556818591227797,40]
[null,2021,4.4531141573228279,11.180545910415097,9.8632915781440289E-3,-8.2312592337280277E-3,6.2396430456601641E-2,796.70785952416213,1.6752031579320197,1.2643042701373735,0.29666842075478161,1.642592429463775E-2,0.28024249646014388,0.96763584938259184,0.12727917049758095,0.27785842783270204,0,9.6620420236557106E-2,0.46587783081575168,475.97547597505906,359.22677432079928,2.171424727505451,0.85895287171086643,1.3124718557945845,357.05534959329384,4.8681115402576944,301.63041946180834,10.556818591227797,40]
[null,2022,4.5705089576444564,11.327289410817132,1.3976520417982474E-2,-9.4589280408261533E-3,6.1806227110908232E-2,796.70785952416213,1.6778222764325055,1.2662809633452872,0.29401762714678364,1.642592429463775E-2,0.27759170285214591,0.97226333619850358,0.12727917049758095,0.28248591464861372,0,9.6620420236557106E-2,0.46587783081575168,481.56133639914674,363.44251803709187,2.171424727505451,0.85895287171086643,1.3124718557945845,361.27109330958643,4.8681115402576944,305.84616317810094,10.556818591227797,40]
[null,2023,4.6846427912904858,11.469956702874669,9.0053119346436006E-3,-8.2043053507363517E-3,6.129914995111338E-2,796.70785952416213,1.681003944858029,1.2686822225343615,0.29174018005375374,1.642592429463775E-2,0.275314255759116,0.97694204248060768,0.12727917049758095,0.28716462093071782,0,9.6620420236557106E-2,0.46587783081575168,485.21070453619507,366.19675814052459,2.171424727505451,0.85895287171086643,1.3124718557945845,364.02533341301915,4.8681115402576944,308.60040328153366,10.556818591227797,40]
[null,2024,4.7922546915853133,11.604471578243203,7.4929197645716705E-3,-7.227230901312387E-3,6.0856126840362512E-2,796.70785952416213,1.6842948191818059,1.2711659012692875,0.28975042035695964,1.642592429463775E-2,0.2733244960623219,0.98141548091232789,0.12727917049758095,0.29163805936243814,0,9.6620420236557106E-2,0.46587783081575168,488.27452596715653,368.50907620162758,2.171424727505451,0.85895287171086643,1.3124718557945845,366.33765147412214,4.8681115402576944,310.91272134263664,10.556818591227797,40]
[null,2025,4.8966056252045389,11.734910245267237,7.4852356582375545E-3,-5.1032706475740985E-3,6.0545561554533042E-2,796.70785952416213,1.6888459676712517,1.2746007303179259,0.28835557147894186,1.642592429463775E-2,0.27192964718430412,0.986245158838984,0.12727917049758095,0.29646773728909415,0,9.6620420236557106E-2,0.46587783081575168,491.35813882677803,370.83633119002116,2.171424727505451,0.85895287171086643,1.3124718557945845,368.66490646251572,4.8681115402576944,313.23997633103022,10.556818591227797,40]
[null,2026,4.9944346254725644,11.857196495602267,6.8413077031088676E-3,-5.0205920001854532E-3,6.0241586992545615E-2,796.70785952416213,1.6928735474721817,1.2776404131865522,0.28699032366767502,1.642592429463775E-2,0.27056439937303728,0.99065008951887723,0.12727917049758095,0.30087266796898748,0,9.6620420236557106E-2,0.46587783081575168,494.19757548524655,372.97930225301627,2.171424727505451,0.85895287171086643,1.3124718557945845,370.80787752551083,4.8681115402576944,315.38294739402534,10.556818591227797,40]
[null,2027,5.0857416923893872,11.971330329248296,6.1580866138628565E-3,-3.2447514984782488E-3,6.0046118012880845E-2,796.70785952416213,1.6976812617884953,1.2812688768215059,0.28611240942737454,1.642592429463775E-2,0.2696864851327368,0.99515646739413133,0.12727917049758095,0.30537904584424147,0,9.6620420236557106E-2,0.46587783081575168,496.77093153147536,374.92145775960404,2.171424727505451,0.85895287171086643,1.3124718557945845,372.7500330320986,4.8681115402576944,317.3251029006131,10.556818591227797,40]
[null,2028,5.1737877926306091,12.081387954549822,7.2277659012709439E-3,-2.8722606996433031E-3,5.9873649907946302E-2,796.70785952416213,1.7024776336043621,1.2848887800787638,0.28533779953490279,1.642592429463775E-2,0.26891187524026505,0.99955098054386116,0.12727917049758095,0.30977355899397135,0,9.6620420236557106E-2,0.46587783081575168,499.80988734630546,377.21500931796641,2.171424727505451,0.85895287171086643,1.3124718557945845,375.04358459046097,4.8681115402576944,319.61865445897547,10.556818591227797,40]
[null,2029,5.2585729261962317,12.187369371506851,6.8546217249181307E-3,-2.8493073969833027E-3,5.9703051474379203E-2,796.70785952416213,1.7069999626238059,1.2883018585840045,0.28457158693964407,1.642592429463775E-2,0.26814566264500633,1.0037302716443604,0.12727917049758095,0.31395285009447049,0,9.6620420236557106E-2,0.46587783081575168,502.71278343492571,379.40587429050998,2.171424727505451,0.85895287171086643,1.3124718557945845,377.23444956300455,4.8681115402576944,321.80951943151905,10.556818591227797,40]
[null,2030,5.3368361264106507,12.285198371774875,6.6085867349421346E-3,-2.7854726628033788E-3,5.9536750256611377E-2,796.70785952416213,1.7110254677960859,1.2913399756951591,0.28382467452669713,1.642592429463775E-2,0.26739875023205939,1.0075153011684619,0.12727917049758095,0.31773787961857219,0,9.6620420236557106E-2,0.46587783081575168,505.53066904563923,381.53258041180322,2.171424727505451,0.85895287171086643,1.3124718557945845,379.36115568429778,4.8681115402576944,323.93622555281229,10.556818591227797,40]
[null,2031,5.4053164265982687,12.370798747009397,6.1894012659700071E-3,0,5.9536750256611377E-2,796.70785952416213,1.7164276180480285,1.2954170702249272,0.28382467452669713,1.642592429463775E-2,0.26739875023205939,1.01159239569823,0.12727917049758095,0.32181497414834015,0,9.6620420236557106E-2,0.46587783081575168,508.18725599764167,383.53755169633337,2.171424727505451,0.85895287171086643,1.3124718557945845,381.36612696882793,4.8681115402576944,325.94119683734243,10.556818591227797,40]
[null,2032,5.464013826759083,12.444170497210415,5.8794008565916656E-3,0,5.9536750256611377E-2,796.70785952416213,1.7210580325496931,1.2989117226790137,0.28382467452669707,1.642592429463775E-2,0.26739875023205933,1.0150870481523167,0.12727917049758095,0.32530962660242696,0,9.6620420236557106E-2,0.46587783081575168,510.72640510888795,385.45389064821734,2.171424727505451,0.85895287171086643,1.3124718557945845,383.2824659207119,4.8681115402576944,327.8575357892264,10.556818591227797,40]
[null,2033,5.5161892935686963,12.509389830722434,5.9442572015862005E-3,0,5.9536750256611377E-2,796.70785952416213,1.7251739565511734,1.30201808041598,0.28382467452669718,1.642592429463775E-2,0.26739875023205945,1.0181934058892828,0.12727917049758095,0.32841598433939301,0,9.6620420236557106E-2,0.46587783081575168,513.30865722051544,387.40276016642673,2.171424727505451,0.85895287171086643,1.3124718557945845,385.23133543892129,4.8681115402576944,329.8064053074358,10.556818591227797,40]
[null,2034,5.5651037937027077,12.570532955889945,5.7616254798085187E-3,0,5.9536750256611377E-2,796.70785952416213,1.7290326353025609,1.3049302907943856,0.28382467452669713,1.642592429463775E-2,0.26739875023205939,1.0211056162676884,0.12727917049758095,0.33132819471779862,0,9.6620420236557106E-2,0.46587783081575168,515.82645002991137,389.30298115465013,2.171424727505451,0.85895287171086643,1.3124718557945845,387.13155642714469,4.8681115402576944,331.70662629565919,10.556818591227797,40]
[null,2035,5.61401829383672,12.631676081057462,5.9904351161383929E-3,0,5.9536750256611377E-2,796.70785952416213,1.7328913140539484,1.3078425011727912,0.28382467452669713,1.642592429463775E-2,0.26739875023205939,1.024017826646094,0.12727917049758095,0.33424040509620428,0,9.6620420236557106E-2,0.46587783081575168,518.45931383461436,391.29004817706743,2.171424727505451,0.85895287171086643,1.3124718557945845,389.11862344956199,4.8681115402576944,333.6936933180765,10.556818591227797,40]
[null,2036,5.61401829383672,12.631676081057462,6.5556314412393846E-3,0,5.9536750256611377E-2,796.70785952416213,1.7328913140539484,1.3078425011727912,0.28382467452669713,1.642592429463775E-2,0.26739875023205939,1.024017826646094,0.12727917049758095,0.33424040509620428,0,9.6620420236557106E-2,0.46587783081575168,521.35784788426292,393.47762104472673,2.171424727505451,0.85895287171086643,1.3124718557945845,391.30619631722129,4.8681115402576944,335.8812661857358,10.556818591227797,40]
[null,2037,5.61401829383672,12.631676081057462,7.2088034141666313E-3,0,5.9536750256611377E-2,796.70785952416213,1.7328913140539484,1.3078425011727912,0.28382467452669713,1.642592429463775E-2,0.26739875023205939,1.024017826646094,0.12727917049758095,0.33424040509620428,0,9.6620420236557106E-2,0.46587783081575168,524.5660730586884,395.89892306316108,2.171424727505451,0.85895287171086643,1.3124718557945845,393.72749833565564,4.8681115402576944,338.30256820417014,10.556818591227797,40]
[null,2038,5.61401829383672,12.631676081057462,7.3764229859967223E-3,0,5.9536750256611377E-2,796.70785952416213,1.7328913140539484,1.3078425011727912,0.28382467452669713,1.642592429463775E-2,0.26739875023205939,1.024017826646094,0.12727917049758095,0.33424040509620428,0,9.6620420236557106E-2,0.46587783081575168,527.87256132211633,398.39438590348402,2.171424727505451,0.85895287171086643,1.3124718557945845,396.22296117597858,4.8681115402576944,340.79803104449309,10.556818591227797,40]
[null,2039,5.61401829383672,12.631676081057462,7.9676286792333961E-3,0,5.9536750256611377E-2,796.70785952416213,1.7328913140539484,1.3078425011727912,0.28382467452669713,1.642592429463775E-2,0.26739875023205939,1.024017826646094,0.12727917049758095,0.33424040509620428,0,9.6620420236557106E-2,0.46587783081575168,531.47040294203498,401.10973806946038,2.171424727505451,0.85895287171086643,1.3124718557945845,398.93831334195494,4.8681115402576944,343.51338321046944,10.556818591227797,40]
[null,2040,5.61401829383672,12.631676081057462,8.2712718967654641E-3,0,5.9536750256611377E-2,796.70785952416213,1.7328913140539484,1.3078425011727912,0.28382467452669713,1.642592429463775E-2,0.26739875023205939,1.024017826646094,0.12727917049758095,0.33424040509620428,0,9.6620420236557106E-2,0.46587783081575168,535.23511562737781,403.95103066217195,2.171424727505451,0.85895287171086643,1.3124718557945845,401.77960593466651,4.8681115402576944,346.35467580318101,10.556818591227797,40]
[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,2010,4.8651109032096347,9.9576505679808385,-7.3113217994076329E-3,3.0302221741738133E-3,{"$f":"G201*(1+F200)","v":8.2710552388327002E-2},{"$f":"H201","v":7340.0720310942079},{"$f":"NAF*J200","v":2.1542131879311417},{"$f":"K200+N200","v":1.6258212739102955},{"$f":"SUM(L200:M200)","v":0.29922236534062041},{"$f":"L201","v":4.2736152401455244E-2},{"$f":"(D200/(1+Moms)-C200)*G200","v":0.25648621293916518},{"$f":"SUM(O200:S200)","v":1.3265989085696752},{"$f":"O201","v":0.14555846752351279},{"$f":"C200*G200","v":0.40239601023494137},{"$f":"Q201","v":0},{"$f":"R201","v":9.364998652984946E-2},{"$f":"S201","v":0.68499444428137168},{"$f":"NAF*U200","v":466.52898672921822},{"$f":"V200+Y200","v":352.0973484748817},{"$f":"SUM(W200:X200)","v":7.32384566050907},{"$f":"W201","v":2.3779663249709309},{"$f":"X201","v":4.9458793355381392},{"$f":"SUM(Z200:AC200)","v":344.77350281437265},{"$f":"Z201","v":7.747206194753427},{"$f":"AA201/(1+E200)","v":285.75631543817548},{"$f":"AB201","v":11.269981181443788},{"$f":"AC201","v":40}]
[null,{"$f":"1+B200","v":2011},6.0120335224689878,11.361740318579193,4.5063345223250728E-3,1.4314890490241261E-3,{"$f":"G202*(1+F201)","v":8.2460678212709443E-2},7340.0720310942079,2.2743048633129797,1.7164565006135697,0.29649724057849847,4.2736152401455244E-2,0.25376108817704324,1.4199592600350712,0.14555846752351279,0.49575636170033727,0,9.364998652984946E-2,0.68499444428137168,463.7607220278627,350.00809209650015,7.32384566050907,2.3779663249709309,4.9458793355381392,342.6842464359911,7.747206194753427,283.66705905979393,11.269981181443788,40]
[null,2012,6.3635872955831827,11.746580330500205,6.6316755144886219E-3,7.2623103944180478E-4,8.2342805388529838E-2,7340.0720310942079,2.306475403048668,1.7407361532442778,0.29253762465641703,4.2736152401455244E-2,0.24980147225496177,1.4481985285878607,0.14555846752351279,0.5239956302531269,0,9.364998652984946E-2,0.68499444428137168,465.45446775380367,351.2863907575877,7.32384566050907,2.3779663249709309,4.9458793355381392,343.96254509707865,7.747206194753427,284.94535772088147,11.269981181443788,40]
[null,2013,6.0399126463995572,11.373695450519323,-7.4417408847781141E-3,-1.088151565916684E-4,8.228304888441007E-2,7340.0720310942079,2.2732083213020129,1.7156289217373684,0.29444359586137298,4.2736152401455244E-2,0.25170744345991775,1.4211853258759954,0.14555846752351279,0.49698242754126137,0,9.364998652984946E-2,0.68499444428137168,467.95827407989196,353.17605590935244,7.32384566050907,2.3779663249709309,4.9458793355381392,345.85221024884339,7.747206194753427,{"$f":"AA204/(1+E203)","v":286.83502287264622},11.269981181443788,40]
[null,2014,5.6404931706653354,10.915425529431877,-3.1628713248196272E-3,2.5597075802801239E-3,8.2292003501657343E-2,{"$f":"H205","v":7340.0720310942079},2.2333416122689438,{"$f":"K204+N204","v":1.6855408394482596},{"$f":"SUM(L204:M204)","v":0.29717045736205949},{"$f":"L205","v":4.2736152401455244E-2},0.25443430496060426,{"$f":"SUM(O204:S204)","v":1.3883703820862001},{"$f":"O205","v":0.14555846752351279},0.4641674837514661,0,9.364998652984946E-2,0.68499444428137168,465.12999279000263,{"$f":"V204+Y204","v":351.04150399245481},{"$f":"SUM(W204:X204)","v":7.32384566050907},2.3779663249709309,4.9458793355381392,{"$f":"SUM(Z204:AC204)","v":343.71765833194576},7.747206194753427,{"$f":"AA205/(1+E204)","v":284.70047095574859},11.269981181443788,40]
[null,2015,4.4960994991370731,9.5288743739213402,null,null,{"$f":"'Resultat - niveau I'!$E$27","v":8.2081897845538335E-2},{"$f":"'Resultat - niveau I'!$F$27","v":7340.0720310942079},{"$f":"NAF*J205","v":2.1102712207452208},{"$f":"K205+N205","v":1.5926575250907327},{"$f":"SUM(L205:M205)","v":0.2994062469644535},{"$f":"'Resultat - niveau I'!$J$27","v":4.2736152401455244E-2},{"$f":"(D205/(1+Moms)-C205)*G205","v":0.25667009456299827},{"$f":"SUM(O205:S205)","v":1.2932512781262793},{"$f":"'Resultat - niveau I'!$M$27","v":0.14555846752351279},{"$f":"C205*G205","v":0.36904837979154531},{"$f":"'Resultat - niveau I'!$O$27","v":0},{"$f":"'Resultat - niveau I'!$P$27","v":9.364998652984946E-2},{"$f":"'Resultat - niveau I'!$Q$27","v":0.68499444428137168},{"$f":"NAF*U205","v":463.93686877363575},{"$f":"V205+Y205","v":350.14103303670623},{"$f":"SUM(W205:X205)","v":7.32384566050907},{"$f":"'Resultat - niveau I'!$U$27","v":2.3779663249709309},{"$f":"'Resultat - niveau I'!$V$27","v":4.9458793355381392},{"$f":"SUM(Z205:AC205)","v":342.81718737619718},{"$f":"'Resultat - niveau I'!$X$27","v":7.747206194753427},{"$f":"'Resultat - niveau I'!$Y$27","v":283.8},{"$f":"'Resultat - niveau I'!$Z$27","v":11.269981181443788},{"$f":"'Resultat - niveau I'!$AA$27","v":40}]
[null,{"$f":"1+B205","v":2016},3.8561145283716209,8.7065007053586605,1.0835918772476028E-3,-1.5419692974893984E-4,{"$f":"G205*(1+F206)","v":8.2069241068902593E-2},{"$f":"H205","v":7340.0720310942079},2.0386023017953798,{"$f":"K206+N206","v":1.5385677749399094},{"$f":"SUM(L206:M206)","v":0.29789648378694733},{"$f":"L205","v":4.2736152401455244E-2},0.2551603313854921,{"$f":"SUM(O206:S206)","v":1.240671291152962},{"$f":"O205","v":0.14555846752351279},{"$f":"C206*G206","v":0.31646839281822819},{"$f":"Q205","v":0},{"$f":"R205","v":9.364998652984946E-2},{"$f":"S205","v":0.68499444428137168},464.34433724519653,{"$f":"V206+Y206","v":350.4485564114691},{"$f":"SUM(W206:X206)","v":7.32384566050907},{"$f":"W205","v":2.3779663249709309},{"$f":"X205","v":4.9458793355381392},{"$f":"SUM(Z206:AC206)","v":343.12471075096005},{"$f":"Z205","v":7.747206194753427},{"$f":"AA205*(1+E206)","v":284.10752337476288},{"$f":"AB205","v":11.269981181443788},{"$f":"AC205","v":40}]
[null,{"$f":"1+B206","v":2017},4.4762417971586794,9.4211351153563587,8.570720148242561E-3,-1.7938890524381579E-3,{"$f":"G206*(1+F207)","v":8.1922017955807183E-2},{"$f":"H206","v":7340.0720310942079},2.0993005463148182,1.5843777708036364,0.29347211158753461,{"$f":"L206","v":4.2736152401455244E-2},0.25073595918607938,1.2909056592161019,{"$f":"O206","v":0.14555846752351279},0.36670276088136794,{"$f":"Q206","v":0},{"$f":"R206","v":9.364998652984946E-2},{"$f":"S206","v":0.68499444428137168},467.5707202943799,352.88356248632448,7.32384566050907,{"$f":"W206","v":2.3779663249709309},{"$f":"X206","v":4.9458793355381392},345.55971682581543,{"$f":"Z206","v":7.747206194753427},{"$f":"AA206*(1+E207)","v":286.54252944961826},{"$f":"AB206","v":11.269981181443788},{"$f":"AC206","v":40}]
[null,{"$f":"1+B207","v":2018},4.5723768815864467,9.5413039708910681,1.1603843860864105E-2,-2.9494585939598972E-3,8.1680392355912887E-2,7340.0720310942079,2.1072919412706277,1.590409012279719,0.2927325762578985,4.2736152401455244E-2,0.24999642385644327,1.2976764360218205,0.14555846752351279,0.37347353768708641,0,9.364998652984946E-2,0.68499444428137168,471.97633836626022,356.2085572575549,7.32384566050907,2.3779663249709309,4.9458793355381392,348.88471159704585,7.747206194753427,289.86752422084868,11.269981181443788,40]
[null,2019,4.6186641444590757,9.5991630494818541,1.5710606825333207E-2,-4.962289239985429E-3,8.1275070623807358E-2,7340.0720310942079,2.1081772562880952,1.5910771745570531,0.29149202169376082,4.2736152401455244E-2,0.24875586929230556,1.2995851528632922,0.14555846752351279,0.37538225452855817,0,9.364998652984946E-2,0.68499444428137168,478.01038134967837,360.7625519620214,7.32384566050907,2.3779663249709309,4.9458793355381392,353.43870630151235,7.747206194753427,294.42151892531518,11.269981181443788,40]
[null,2020,4.7753287264895121,9.7949937770198989,1.4478863995941671E-2,-6.2569111375788689E-3,8.0766539729213743E-2,7340.0720310942079,2.1197684615068746,1.5998252539674525,0.28993557832464767,4.2736152401455244E-2,0.24719942592319241,1.3098896756428049,0.14555846752351279,0.38568677730807083,0,9.364998652984946E-2,0.68499444428137168,483.65870944692597,365.02544109201961,7.32384566050907,2.3779663249709309,4.9458793355381392,357.70159543151055,7.747206194753427,298.68440805531338,11.269981181443788,40]
[null,2021,4.9711594540275561,10.039782186442455,9.8632915781440289E-3,-8.2312592337280277E-3,8.0101729403291397E-2,7340.0720310942079,2.133650393149833,1.6103021835093081,0.28790081576744514,4.2736152401455244E-2,0.24516466336598988,1.3224013677418629,0.14555846752351279,0.39819846940712911,0,9.364998652984946E-2,0.68499444428137168,487.56217456053173,367.97145249851451,7.32384566050907,2.3779663249709309,4.9458793355381392,360.64760683800546,7.747206194753427,301.63041946180829,11.269981181443788,40]
[null,2022,5.099339566597914,10.200007327155403,1.3976520417982474E-2,-9.4589280408259313E-3,7.9344052908919951E-2,7340.0720310942079,2.1390627585248718,1.6143869875659409,0.28558182085851297,4.2736152401455244E-2,0.24284566845705774,1.3288051667074279,0.14555846752351279,0.40460226837269381,0,9.364998652984946E-2,0.68499444428137168,493.14803498461941,372.1871962148071,7.32384566050907,2.3779663249709309,4.9458793355381392,364.86335055429805,7.747206194753427,305.84616317810088,11.269981181443788,40]
[null,2023,5.2239591204857598,10.355781769515209,9.0053119346436006E-3,-8.2043053507366848E-3,7.8693090071090169E-2,7340.0720310942079,2.1450184178231653,1.6188818247722003,0.28358944084138743,4.2736152401455244E-2,0.2408532884399322,1.3352923839308128,0.14555846752351279,0.41108948559607889,0,9.364998652984946E-2,0.68499444428137168,496.79740312166774,374.94143631823982,7.32384566050907,2.3779663249709309,4.9458793355381392,367.61759065773077,7.747206194753427,308.6004032815336,11.269981181443788,40]
[null,2024,5.3414575570085869,10.502654815168743,7.4929197645716705E-3,-7.227230901312276E-3,7.8124356938808634E-2,7340.0720310942079,2.1509381850259111,1.6233495736044612,0.28184873851249176,4.2736152401455244E-2,0.2391125861110365,1.3415008350919695,0.14555846752351279,0.41729793675723559,0,9.364998652984946E-2,0.68499444428137168,499.86122455262921,377.25375437934281,7.32384566050907,2.3779663249709309,4.9458793355381392,369.92990871883376,7.747206194753427,310.91272134263659,11.269981181443788,40]
[null,2025,5.4518348761663944,10.640626464116,7.4852356582375545E-3,-5.1032706475742096E-3,7.7725667201182208E-2,7340.0720310942079,2.1578670210691415,1.6285788838257671,0.28062848227032561,4.2736152401455244E-2,0.23789232986887038,1.3479504015554415,0.14555846752351279,0.42374750322070759,0,9.364998652984946E-2,0.68499444428137168,502.94483741225071,379.58100936773639,7.32384566050907,2.3779663249709309,4.9458793355381392,372.25716370722733,7.747206194753427,313.23997633103016,11.269981181443788,40]
[null,2026,5.5586516366416916,10.774147414710121,6.8413077031088676E-3,-5.0205920001853421E-3,7.7335438338222887E-2,7340.0720310942079,2.1644110600449231,1.6335177811659798,0.2794341219420805,4.2736152401455244E-2,0.23669796954062527,1.3540836592238992,0.14555846752351279,0.42988076088916527,0,9.364998652984946E-2,0.68499444428137168,505.78427407071922,381.7239804307315,7.32384566050907,2.3779663249709309,4.9458793355381392,374.40013477022245,7.747206194753427,315.38294739402528,11.269981181443788,40]
[null,2027,5.6619078384344785,10.903217666951107,6.1580866138628565E-3,-3.2447514984782488E-3,7.7084504058789471E-2,7340.0720310942079,2.1720915163175256,1.6393143519377553,0.27866609585072699,4.2736152401455244E-2,0.23592994344927173,1.3606482560870283,0.14555846752351279,0.43644535775229448,0,9.364998652984946E-2,0.68499444428137168,508.35763011694803,383.66613593731927,7.32384566050907,2.3779663249709309,4.9458793355381392,376.34229027681022,7.747206194753427,317.32510290061305,11.269981181443788,40]
[null,2028,5.7580429228622467,11.023386522485819,7.2277659012709439E-3,-2.8722606996433031E-3,7.686309726722991E-2,7340.0720310942079,2.1793233705470749,1.6447723551298681,0.27798844354628854,4.2736152401455244E-2,0.23525229114483331,1.3667839115835796,0.14555846752351279,0.44258101324884569,0,9.364998652984946E-2,0.68499444428137168,511.39658593177813,385.95968749568164,7.32384566050907,2.3779663249709309,4.9458793355381392,378.63584183517258,7.747206194753427,319.61865445897541,11.269981181443788,40]
[null,2029,5.8470568899249935,11.134653981314251,6.8546217249181307E-3,-2.8493073969831917E-3,7.6644090675631354E-2,7340.0720310942079,2.1858039973742174,1.6496633942446923,0.27731813745297229,4.2736152401455244E-2,0.23458198505151703,1.37234525679172,0.14555846752351279,0.44814235845698625,0,9.364998652984946E-2,0.68499444428137168,514.29948202039839,388.15055246822521,7.32384566050907,2.3779663249709309,4.9458793355381392,380.82670680771616,7.747206194753427,321.80951943151899,11.269981181443788,40]
[null,2030,5.9360708569877403,11.245921440142684,6.6085867349421346E-3,-2.7854726628034898E-3,7.6430600656288955E-2,7340.0720310942079,2.1922987246652066,1.6545650752190237,0.27666471574642504,4.2736152401455244E-2,0.23392856334496978,1.3779003594725987,0.14555846752351279,0.45369746113786491,0,9.364998652984946E-2,0.68499444428137168,517.11736763111196,390.27725858951845,7.32384566050907,2.3779663249709309,4.9458793355381392,382.9534129290094,7.747206194753427,323.93622555281223,11.269981181443788,40]
[null,2031,6.0108425893204487,11.339386105558571,6.1894012659700071E-3,0,7.6430600656288955E-2,7340.0720310942079,2.1998708988141544,1.6602799236333241,0.27666471574642515,4.2736152401455244E-2,0.23392856334496992,1.3836152078868991,0.14555846752351279,0.45941230955216511,0,9.364998652984946E-2,0.68499444428137168,519.77395458311435,392.2822298740486,7.32384566050907,2.3779663249709309,4.9458793355381392,384.95838421353955,7.747206194753427,325.94119683734237,11.269981181443788,40]
[null,2032,6.0713720869231178,11.415047977561908,5.8794008565916656E-3,0,7.6430600656288955E-2,7340.0720310942079,2.2060007540775883,1.6649062294925194,0.27666471574642515,4.2736152401455244E-2,0.23392856334496992,1.3882415137460944,0.14555846752351279,0.46403861541136049,0,9.364998652984946E-2,0.68499444428137168,522.31310369436062,394.19856882593257,7.32384566050907,2.3779663249709309,4.9458793355381392,386.87472316542352,7.747206194753427,327.85753578922635,11.269981181443788,40]
[null,2033,6.131901584525786,11.490709849565242,5.9442572015862005E-3,0,7.6430600656288955E-2,7340.0720310942079,2.2121306093410218,1.6695325353517148,0.27666471574642509,4.2736152401455244E-2,0.23392856334496986,1.3928678196052897,0.14555846752351279,0.46866492127055581,0,9.364998652984946E-2,0.68499444428137168,524.89535580598806,396.14743834414196,7.32384566050907,2.3779663249709309,4.9458793355381392,388.82359268363291,7.747206194753427,329.80640530743574,11.269981181443788,40]
[null,2034,6.1853099647634355,11.557470324862305,5.7616254798085187E-3,0,7.6430600656288955E-2,7340.0720310942079,2.2175393051616994,1.673614569933358,0.27666471574642515,4.2736152401455244E-2,0.23392856334496992,1.3969498541869327,0.14555846752351279,0.47274695585219884,0,9.364998652984946E-2,0.68499444428137168,527.4131486153841,398.04765933236536,7.32384566050907,2.3779663249709309,4.9458793355381392,390.72381367185631,7.747206194753427,331.70662629565913,11.269981181443788,40]
[null,2035,6.2387183450010824,11.62423080015936,5.9904351161383929E-3,0,7.6430600656288955E-2,7340.0720310942079,2.2229480009823761,1.6776966045150008,0.27666471574642504,4.2736152401455244E-2,0.23392856334496978,1.4010318887685758,0.14555846752351279,0.47682899043384169,0,9.364998652984946E-2,0.68499444428137168,530.04601242008698,400.03472635478266,7.32384566050907,2.3779663249709309,4.9458793355381392,392.71088069427361,7.747206194753427,333.69369331807644,11.269981181443788,40]
[null,2036,6.2387183450010824,11.62423080015936,6.5556314412393846E-3,0,7.6430600656288955E-2,7340.0720310942079,2.2229480009823761,1.6776966045150008,0.27666471574642504,4.2736152401455244E-2,0.23392856334496978,1.4010318887685758,0.14555846752351279,0.47682899043384169,0,9.364998652984946E-2,0.68499444428137168,532.94454646973554,402.22229922244196,7.32384566050907,2.3779663249709309,4.9458793355381392,394.89845356193291,7.747206194753427,335.88126618573574,11.269981181443788,40]
[null,2037,6.2387183450010824,11.62423080015936,7.2088034141666313E-3,0,7.6430600656288955E-2,7340.0720310942079,2.2229480009823761,1.6776966045150008,0.27666471574642504,4.2736152401455244E-2,0.23392856334496978,1.4010318887685758,0.14555846752351279,0.47682899043384169,0,9.364998652984946E-2,0.68499444428137168,536.15277164416113,404.64360124087631,7.32384566050907,2.3779663249709309,4.9458793355381392,397.31975558036726,7.747206194753427,338.30256820417009,11.269981181443788,40]
[null,2038,6.2387183450010824,11.62423080015936,7.3764229859967223E-3,0,7.6430600656288955E-2,7340.0720310942079,2.2229480009823761,1.6776966045150008,0.27666471574642504,4.2736152401455244E-2,0.23392856334496978,1.4010318887685758,0.14555846752351279,0.47682899043384169,0,9.364998652984946E-2,0.68499444428137168,539.45925990758894,407.13906408119925,7.32384566050907,2.3779663249709309,4.9458793355381392,399.8152184206902,7.747206194753427,340.79803104449303,11.269981181443788,40]
[null,2039,6.2387183450010824,11.62423080015936,7.9676286792333961E-3,0,7.6430600656288955E-2,7340.0720310942079,2.2229480009823761,1.6776966045150008,0.27666471574642504,4.2736152401455244E-2,0.23392856334496978,1.4010318887685758,0.14555846752351279,0.47682899043384169,0,9.364998652984946E-2,0.68499444428137168,543.05710152750771,409.85441624717561,7.32384566050907,2.3779663249709309,4.9458793355381392,402.53057058666656,7.747206194753427,343.51338321046939,11.269981181443788,40]
[null,2040,6.2387183450010824,11.62423080015936,8.2712718967654641E-3,0,7.6430600656288955E-2,7340.0720310942079,2.2229480009823761,1.6776966045150008,0.27666471574642504,4.2736152401455244E-2,0.23392856334496978,1.4010318887685758,0.14555846752351279,0.47682899043384169,0,9.364998652984946E-2,0.68499444428137168,546.82181421285054,412.69570883988717,7.32384566050907,2.3779663249709309,4.9458793355381392,405.37186317937812,7.747206194753427,346.35467580318095,11.269981181443788,40]
[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},{"$f":"M234+1","v":5},6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,"Dieselpris ekskl. afgifter og moms [2015-kr. per liter]","Dieselpris inkl. afgifter og moms [2015-kr. per liter]","Årlig ændring i real BNP per capita","Årlig ændring i brændstofforbrug per km","Brændstof-effektivitet [km per liter]","Trafikarbejde, i alt [mio. km]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.]","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,2010,4.5320992912355988,9.5413860530132926,-7.3113217994076329E-3,0,{"$f":"G237*(1+F236)","v":0.33527784556860651},{"$f":"H237","v":2798.3500323227618},{"$f":"NAF*J236","v":5.0022801945164481},{"$f":"K236+N236","v":3.775305807182225},{"$f":"SUM(L236:M236)","v":1.0396998014056371},{"$f":"L237","v":0},{"$f":"(D236/(1+Moms)-C236)*G236","v":1.0396998014056371},{"$f":"SUM(O236:S236)","v":2.7356060057765879},{"$f":"O237","v":0.32561830354380628},{"$f":"C236*G236","v":1.5195124862684801},{"$f":"Q237","v":0},0.2591193892417889,0.63135582672251278,{"$f":"NAF*U236","v":515.82998121816706},{"$f":"V236+Y236","v":389.30564620239028},{"$f":"SUM(W236:X236)","v":5.0558712013166449},{"$f":"W237","v":0},5.0558712013166449,{"$f":"SUM(Z236:AC236)","v":384.24977500107366},{"$f":"Z237","v":57.616777398079861},{"$f":"AA237/(1+E236)","v":257.5633033442046},{"$f":"AB237","v":15.906825602395106},53.162868656394089]
[null,{"$f":"1+B236","v":2011},5.679021910494952,10.945475803611648,4.5063345223250728E-3,0,{"$f":"G238*(1+F237)","v":0.33527784556860651},2798.3500323227618,5.501285992275962,4.1519139564346883,1.0317702058389211,0,1.0317702058389211,3.1201437505957674,0.32561830354380628,1.9040502310876593,0,0.2591193892417889,0.63135582672251278,513.33483636049709,387.42251800792235,5.0558712013166449,0,5.0558712013166449,382.36664680660573,57.616777398079861,255.6801751497367,15.906825602395106,53.162868656394089]
[null,2012,6.0305756836091469,11.330315815532659,6.6316755144886219E-3,0,0.33527784556860651,2798.3500323227618,5.6380560221665643,4.2551366205030678,1.0171246782560579,0,1.0171246782560579,3.2380119422470095,0.32561830354380628,2.0219184227389011,0,0.2591193892417889,0.63135582672251278,514.8614753904327,388.57469840787377,5.0558712013166449,0,5.0558712013166449,383.51882720655715,57.616777398079861,256.83235554968809,15.906825602395106,53.162868656394089]
[null,2013,5.7069010344255213,10.95743093555178,-7.4417408847781141E-3,0,0.33527784556860651,2798.3500323227618,5.5055347806091595,4.1551205891389884,1.0256295859354403,0,1.0256295859354403,3.1294910032035483,0.32561830354380628,1.9133974836954406,0,0.2591193892417889,0.63135582672251278,517.11825360823889,390.27792725150107,5.0558712013166449,0,5.0558712013166449,385.22205605018445,57.616777398079861,{"$f":"AA240/(1+E239)","v":258.53558439331539},15.906825602395106,53.162868656394089]
[null,2014,5.3074815586912996,10.499161014464333,-3.1628713248196272E-3,0,0.33527784556860651,{"$f":"H241","v":2798.3500323227618},5.3426681636681996,{"$f":"K240+N240","v":4.0322023876741131},{"$f":"SUM(L240:M240)","v":1.036627885772877},{"$f":"L241","v":0},1.036627885772877,{"$f":"SUM(O240:S240)","v":2.9955745019012365},{"$f":"O241","v":0.32561830354380628},1.7794809823931286,0,0.2591193892417889,0.63135582672251278,514.56901346041059,{"$f":"V240+Y240","v":388.35397242295136},{"$f":"SUM(W240:X240)","v":5.0558712013166449},0,5.0558712013166449,{"$f":"SUM(Z240:AC240)","v":383.29810122163474},57.616777398079861,{"$f":"AA241/(1+E240)","v":256.61162956476568},15.906825602395106,53.162868656394089]
[null,2015,4.1630878871630372,9.1126098589537978,null,null,{"$f":"'Resultat - niveau I'!$F$37","v":0.33527784556860651},{"$f":"'Resultat - niveau I'!$G$37","v":2798.3500323227618},{"$f":"NAF*J241","v":4.8498954864265524},{"$f":"K241+N241","v":3.6602984803219263},{"$f":"SUM(L241:M241)","v":1.0484138230930329},{"$f":"'Resultat - niveau I'!$K$37","v":0},{"$f":"(D241/(1+Moms)-C241)*G241","v":1.0484138230930329},{"$f":"SUM(O241:S241)","v":2.6118846572288934},{"$f":"'Resultat - niveau I'!$N$37","v":0.32561830354380628},{"$f":"C241*G241","v":1.3957911377207852},{"$f":"'Resultat - niveau I'!$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$37","v":53.162868656394089}]
[null,{"$f":"1+B241","v":2016},3.5231029163975855,8.2902361903911164,1.0835918772476028E-3,0,{"$f":"G241*(1+F242)","v":0.33527784556860651},{"$f":"H241","v":2798.3500323227618},4.5576283942676223,{"$f":"K242+N242","v":3.4397195428434886},{"$f":"SUM(L242:M242)","v":1.0424076678091234},{"$f":"L241","v":0},1.0424076678091234,{"$f":"SUM(O242:S242)","v":2.3973118750343652},{"$f":"O241","v":0.32561830354380628},{"$f":"C242*G242","v":1.181218355526257},{"$f":"Q241","v":0},{"$f":"R241","v":0.2591193892417889},{"$f":"S241","v":0.63135582672251278},513.86087150001094,{"$f":"V242+Y242","v":387.81952566038564},{"$f":"SUM(W242:X242)","v":5.0558712013166449},{"$f":"W241","v":0},{"$f":"X241","v":5.0558712013166449},{"$f":"SUM(Z242:AC242)","v":382.76365445906902},{"$f":"Z241","v":57.616777398079861},{"$f":"AA241*(1+E242)","v":256.07718280219996},{"$f":"AB241","v":15.906825602395106},{"$f":"AC241","v":53.162868656394089}]
[null,{"$f":"1+B242","v":2017},4.1432301851846436,9.0048706003888128,8.570720148242561E-3,0,{"$f":"G242*(1+F243)","v":0.33527784556860651},{"$f":"H242","v":2798.3500323227618},4.8116055447420347,3.631400411126064,1.0261736014344303,{"$f":"L242","v":0},1.0261736014344303,2.6052268096916338,{"$f":"O242","v":0.32561830354380628},1.3891332901835258,{"$f":"Q242","v":0},{"$f":"R242","v":0.2591193892417889},{"$f":"S242","v":0.63135582672251278},516.76893627795698,390.01429153053363,5.0558712013166449,{"$f":"W242","v":0},{"$f":"X242","v":5.0558712013166449},384.95842032921701,{"$f":"Z242","v":57.616777398079861},{"$f":"AA242*(1+E243)","v":258.27194867234795},{"$f":"AB242","v":15.906825602395106},{"$f":"AC242","v":53.162868656394089}]
[null,{"$f":"1+B243","v":2018},4.2393652696124109,9.1250394559235222,1.1603843860864105E-2,0,0.33527784556860651,2798.3500323227618,4.8543128970294447,3.6636323751165625,1.0261736014344307,0,1.0261736014344307,2.6374587736821318,0.32561830354380628,1.4213652541740238,0,0.2591193892417889,0.63135582672251278,520.73989153795344,393.01123889656867,5.0558712013166449,0,5.0558712013166449,387.95536769525205,57.616777398079861,261.26889603838299,15.906825602395106,53.162868656394089]
[null,2019,4.2856525324850399,9.1828985345143082,1.5710606825333207E-2,0,0.33527784556860651,2798.3500323227618,4.8748756962789379,3.6791514688897649,1.0261736014344303,0,1.0261736014344303,2.6529778674553346,0.32561830354380628,1.4368843479472266,0,0.2591193892417889,0.63135582672251278,526.17860963223939,397.11593179791657,5.0558712013166449,0,5.0558712013166449,392.06006059659995,57.616777398079861,265.37358893973089,15.906825602395106,53.162868656394089]
[null,2020,4.4423171145154763,9.3787292620523548,1.4478863995941671E-2,0,0.33527784556860651,2798.3500323227618,4.9444728629695334,3.7316776324298364,1.0261736014344307,0,1.0261736014344307,2.7055040309954057,0.32561830354380628,1.4894105114872975,0,0.2591193892417889,0.63135582672251278,531.2696678678841,400.95823990028987,5.0558712013166449,0,5.0558712013166449,395.90236869897325,57.616777398079861,269.21589704210419,15.906825602395106,53.162868656394089]
[null,2021,4.6381478420535203,9.6235176714749091,9.8632915781440289E-3,0,0.33527784556860651,2798.3500323227618,5.0314693213327741,3.7973353368549243,1.0261736014344307,0,1.0261736014344307,2.7711617354204936,0.32561830354380628,1.5550682159123856,0,0.2591193892417889,0.63135582672251278,534.78801309713117,403.61359479028772,5.0558712013166449,0,5.0558712013166449,398.5577235889711,57.616777398079861,271.87125193210204,15.906825602395106,53.162868656394089]
[null,2022,4.7663279546238781,9.7837428121878567,1.3976520417982474E-2,0,0.33527784556860651,2798.3500323227618,5.0884124577159877,3.8403112888422553,1.0261736014344307,0,1.0261736014344307,2.8141376874078246,0.32561830354380628,1.5980441678997168,0,0.2591193892417889,0.63135582672251278,539.8227667845224,407.41340889397918,5.0558712013166449,0,5.0558712013166449,402.35753769266256,57.616777398079861,275.6710660357935,15.906825602395106,53.162868656394089]
[null,2023,4.890947508511724,9.9395172545476633,9.0053119346436006E-3,0,0.33527784556860651,2798.3500323227618,5.1437738403107778,3.882093464385493,1.0261736014344303,0,1.0261736014344303,2.8559198629510627,0.32561830354380628,1.6398263434429545,0,0.2591193892417889,0.63135582672251278,543.11208450635809,409.89591283498726,5.0558712013166449,0,5.0558712013166449,404.84004163367064,57.616777398079861,278.15356997680158,15.906825602395106,53.162868656394089]
[null,2024,5.0084459450345511,10.086390300201199,7.4929197645716705E-3,0,0.33527784556860651,2798.3500323227618,5.1959717153287244,3.9214880870405469,1.0261736014344307,0,1.0261736014344307,2.8953144856061162,0.32561830354380628,1.6792209660980078,0,0.2591193892417889,0.63135582672251278,545.87362616259475,411.98009521705262,5.0558712013166449,0,5.0558712013166449,406.924224015736,57.616777398079861,280.23775235886694,15.906825602395106,53.162868656394089]
[null,2025,5.1188232641923586,10.224361949148458,7.4852356582375545E-3,0,0.33527784556860651,2798.3500323227618,5.2450060827698239,3.9584951568074147,1.0261736014344307,0,1.0261736014344307,2.932321555372984,0.32561830354380628,1.7162280358648758,0,0.2591193892417889,0.63135582672251278,548.65300660477646,414.07774083379354,5.0558712013166449,0,5.0558712013166449,409.02186963247692,57.616777398079861,282.33539797560786,15.906825602395106,53.162868656394089]
[null,2026,5.2256400246676558,10.357882899742579,6.8413077031088676E-3,0,0.33527784556860651,2798.3500323227618,5.2924586964225009,3.9943084501301898,1.0261736014344307,0,1.0261736014344307,2.9681348486957591,0.32561830354380628,1.7520413291876513,0,0.2591193892417889,0.63135582672251278,551.21230152104226,416.00928416682439,5.0558712013166449,0,5.0558712013166449,410.95341296550777,57.616777398079861,284.26694130863871,15.906825602395106,53.162868656394089]
[null,2027,5.3288962264604427,10.486953151983563,6.1580866138628565E-3,0,0.33527784556860651,2798.3500323227618,5.3383295562867561,4.0289279670088725,1.0261736014344307,0,1.0261736014344307,3.0027543655744422,0.32561830354380628,1.7866608460663342,0,0.2591193892417889,0.63135582672251278,553.53176761204054,417.75982461286083,5.0558712013166449,0,5.0558712013166449,412.70395341154421,57.616777398079861,286.01748175467515,15.906825602395106,53.162868656394089]
[null,2028,5.4250313108882109,10.607122007518273,7.2277659012709439E-3,0,0.33527784556860651,2798.3500323227618,5.3810369085741678,4.0611599309993718,1.0261736014344307,0,1.0261736014344307,3.0349863295649406,0.32561830354380628,1.8188928100568325,0,0.2591193892417889,0.63135582672251278,556.2708969194174,419.82709201465462,5.0558712013166449,0,5.0558712013166449,414.771220813338,57.616777398079861,288.08474915646894,15.906825602395106,53.162868656394089]
[null,2029,5.5140452779509577,10.718389466346707,6.8546217249181307E-3,0,0.33527784556860651,2798.3500323227618,5.4205807532847317,4.0910043421016846,1.0261736014344309,0,1.0261736014344309,3.0648307406672535,0.32561830354380628,1.8487372211591451,0,0.2591193892417889,0.63135582672251278,558.88739029316321,421.80180399484016,5.0558712013166449,0,5.0558712013166449,416.74593279352354,57.616777398079861,290.05946113665448,15.906825602395106,53.162868656394089]
[null,2030,5.6030592450137044,10.82965692517514,6.6085867349421346E-3,0,0.33527784556860651,2798.3500323227618,5.4601245979952964,4.1208487532039975,1.0261736014344307,0,1.0261736014344307,3.0946751517695663,0.32561830354380628,1.8785816322614579,0,0.2591193892417889,0.63135582672251278,561.42726041021933,423.71868710205234,5.0558712013166449,0,5.0558712013166449,418.66281590073572,57.616777398079861,291.97634424386666,15.906825602395106,53.162868656394089]
[null,2031,5.6778309773464128,10.923121590591025,6.1894012659700071E-3,0,0.33527784556860651,2798.3500323227618,5.4933414275521706,4.14591805852994,1.0261736014344307,0,1.0261736014344307,3.1197444570955088,0.32561830354380628,1.9036509375874009,0,0.2591193892417889,0.63135582672251278,563.8217457601919,425.52584585674862,5.0558712013166449,0,5.0558712013166449,420.469974655432,57.616777398079861,293.78350299856294,15.906825602395106,53.162868656394089]
[null,2032,5.738360474949082,10.998783462594361,5.8794008565916656E-3,0,0.33527784556860651,2798.3500323227618,5.5202312419553543,4.1662122580795131,1.0261736014344307,0,1.0261736014344307,3.140038656645082,0.32561830354380628,1.9239451371369738,0,0.2591193892417889,0.63135582672251278,566.11037980760841,427.25311683593088,5.0558712013166449,0,5.0558712013166449,422.19724563461426,57.616777398079861,295.5107739777452,15.906825602395106,53.162868656394089]
[null,2033,5.7988899725517502,11.074445334597698,5.9442572015862005E-3,0,0.33527784556860651,2798.3500323227618,5.547121056358538,4.1865064576290854,1.0261736014344309,0,1.0261736014344309,3.1603328561946542,0.32561830354380628,1.9442393366865465,0,0.2591193892417889,0.63135582672251278,568.43786426904012,429.00970888229443,5.0558712013166449,0,5.0558712013166449,423.95383768097781,57.616777398079861,297.26736602410875,15.906825602395106,53.162868656394089]
[null,2034,5.8522983527893997,11.141205809894759,5.7616254798085187E-3,0,0.33527784556860651,2798.3500323227618,5.5708473631848774,4.2044131042904738,1.0261736014344307,0,1.0261736014344307,3.1782395028560426,0.32561830354380628,1.9621459833479347,0,0.2591193892417889,0.63135582672251278,570.70724904932024,430.7224521126945,5.0558712013166449,0,5.0558712013166449,425.66658091137788,57.616777398079861,298.98010925450882,15.906825602395106,53.162868656394089]
[null,2035,5.9057067330270465,11.207966285191818,5.9904351161383929E-3,0,0.33527784556860651,2798.3500323227618,5.5945736700112159,4.2223197509518613,1.0261736014344307,0,1.0261736014344307,3.1961461495174301,0.32561830354380628,1.9800526300093217,0,0.2591193892417889,0.63135582672251278,573.08035180211448,432.51347305819962,5.0558712013166449,0,5.0558712013166449,427.457601856883,57.616777398079861,300.77113020001394,15.906825602395106,53.162868656394089]
[null,2036,5.9057067330270465,11.207966285191818,6.5556314412393846E-3,0,0.33527784556860651,2798.3500323227618,5.5945736700112159,4.2223197509518613,1.0261736014344307,0,1.0261736014344307,3.1961461495174301,0.32561830354380628,1.9800526300093217,0,0.2591193892417889,0.63135582672251278,575.69291350014157,434.48521773595593,5.0558712013166449,0,5.0558712013166449,429.42934653463931,57.616777398079861,302.74287487777025,15.906825602395106,53.162868656394089]
[null,2037,5.9057067330270465,11.207966285191818,7.2088034141666313E-3,0,0.33527784556860651,2798.3500323227618,5.5945736700112159,4.2223197509518613,1.0261736014344307,0,1.0261736014344307,3.1961461495174301,0.32561830354380628,1.9800526300093217,0,0.2591193892417889,0.63135582672251278,578.58461187793591,436.66763160598941,5.0558712013166449,0,5.0558712013166449,431.61176040467279,57.616777398079861,304.92528874780373,15.906825602395106,53.162868656394089]
[null,2038,5.9057067330270465,11.207966285191818,7.3764229859967223E-3,0,0.33527784556860651,2798.3500323227618,5.5945736700112159,4.2223197509518613,1.0261736014344307,0,1.0261736014344307,3.1961461495174301,0.32561830354380628,1.9800526300093217,0,0.2591193892417889,0.63135582672251278,581.56487860726952,438.9168895149204,5.0558712013166449,0,5.0558712013166449,433.86101831360378,57.616777398079861,307.17454665673472,15.906825602395106,53.162868656394089]
[null,2039,5.9057067330270465,11.207966285191818,7.9676286792333961E-3,0,0.33527784556860651,2798.3500323227618,5.5945736700112159,4.2223197509518613,1.0261736014344307,0,1.0261736014344307,3.1961461495174301,0.32561830354380628,1.9800526300093217,0,0.2591193892417889,0.63135582672251278,584.80775347117083,441.36434224239309,5.0558712013166449,0,5.0558712013166449,436.30847104107647,57.616777398079861,309.62199938420741,15.906825602395106,53.162868656394089]
[null,2040,5.9057067330270465,11.207966285191818,8.2712718967654641E-3,0,0.33527784556860651,2798.3500323227618,5.5945736700112159,4.2223197509518613,1.0261736014344307,0,1.0261736014344307,3.1961461495174301,0.32561830354380628,1.9800526300093217,0,0.2591193892417889,0.63135582672251278,588.20103572948904,443.92530998452003,5.0558712013166449,0,5.0558712013166449,438.86943878320341,57.616777398079861,312.18296712633435,15.906825602395106,53.162868656394089]
[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":2.9962021251893303},{"$f":"SUMPRODUCT($F$12:$F$15,H12:H15)/$F$11","v":0.77124792937015452},1.5801061377538595E-3,0.84652581274379679,1.0913864561704987,0.19616334328816384,8.9298477478962343E-2,{"$f":"SUM(O11:S11)","v":1.5848907448168885},{"$f":"SUMPRODUCT($F$12:$F$15,O12:O15)/$F$11","v":0.32631779998627825},{"$f":"SUMPRODUCT($F$12:$F$15,P12:P15)/$F$11","v":1.2640849102030876E-3},{"$f":"SUMPRODUCT($F$12:$F$15,Q12:Q15)/$F$11","v":0.33819127702811214},{"$f":"SUMPRODUCT($F$12:$F$15,R12:R15)/$F$11","v":0.84767880090912517},{"$f":"SUMPRODUCT($F$12:$F$15,S12:S15)/$F$11","v":7.1438781983169886E-2},{"$f":"SUM(U11:Y11)","v":1.5229381433713325},{"$f":"SUMPRODUCT($F$12:$F$15,U12:U15)/$F$11","v":0.77124792937015452},{"$f":"SUMPRODUCT($F$12:$F$15,V12:V15)/$F$11","v":6.2376214837610874E-4},{"$f":"SUMPRODUCT($F$12:$F$15,W12:W15)/$F$11","v":0.21691477485314936},{"$f":"SUMPRODUCT($F$12:$F$15,X12:X15)/$F$11","v":0.4448531995206903},{"$f":"SUMPRODUCT($F$12:$F$15,Y12:Y15)/$F$11","v":8.9298477478962343E-2},{"$f":"SUM(AA11:AE11)","v":0.83518939268681502},{"$f":"SUMPRODUCT($F$12:$F$15,AA12:AA15)/$F$11","v":0.32631779998627825},{"$f":"SUMPRODUCT($F$12:$F$15,AB12:AB15)/$F$11","v":4.9900971870088702E-4},{"$f":"SUMPRODUCT($F$12:$F$15,AC12:AC15)/$F$11","v":9.1416752827256142E-2},{"$f":"SUMPRODUCT($F$12:$F$15,AD12:AD15)/$F$11","v":0.34551704817140994},{"$f":"SUMPRODUCT($F$12:$F$15,AE12:AE15)/$F$11","v":7.1438781983169886E-2}]
[null,null,{"$f":"'Personbiler - Benzin'!C11","v":"Personbil"},{"$f":"'Personbiler - Benzin'!D11","v":"Benzin"},{"$f":"'Personbiler - Benzin'!E11","v":8.1575342465753417E-2},{"$f":"'Personbiler - Benzin'!F11","v":22094.234478448845},{"$f":"'Personbiler - Benzin'!G11","v":2.9315403917023972},{"$f":"'Personbiler - Benzin'!H11","v":0.91189698355864768},{"$f":"'Personbiler - Benzin'!I11","v":0},{"$f":"'Personbiler - Benzin'!J11","v":0.8472634258961157},{"$f":"'Personbiler - Benzin'!K11","v":0.88672056471881344},{"$f":"'Personbiler - Benzin'!L11","v":0.20269818641457316},{"$f":"'Personbiler - Benzin'!M11","v":8.2961231114247289E-2},{"$f":"'Personbiler - Benzin'!N11","v":1.461112330297528},{"$f":"'Personbiler - Benzin'!O11","v":0.35688142246335663},{"$f":"'Personbiler - Benzin'!P11","v":0},{"$f":"'Personbiler - Benzin'!Q11","v":0.34914692121942353},{"$f":"'Personbiler - Benzin'!R11","v":0.6887150017233501},{"$f":"'Personbiler - Benzin'!S11","v":6.6368984891397836E-2},{"$f":"'Personbiler - Benzin'!T11","v":1.3477897036476347},{"$f":"'Personbiler - Benzin'!U11","v":0.91189698355864768},{"$f":"'Personbiler - Benzin'!V11","v":0},{"$f":"'Personbiler - Benzin'!W11","v":0.12676968828854276},{"$f":"'Personbiler - Benzin'!X11","v":0.22616180068619696},{"$f":"'Personbiler - Benzin'!Y11","v":8.2961231114247289E-2},{"$f":"'Personbiler - Benzin'!Z11","v":0.65525888340363736},{"$f":"'Personbiler - Benzin'!AA11","v":0.35688142246335663},{"$f":"'Personbiler - Benzin'!AB11","v":0},{"$f":"'Personbiler - Benzin'!AC11","v":5.6348825030477501E-2},{"$f":"'Personbiler - Benzin'!AD11","v":0.17565965101840542},{"$f":"'Personbiler - Benzin'!AE11","v":6.6368984891397836E-2}]
[null,null,{"$f":"'Personbiler - Diesel'!C11","v":"Personbil"},{"$f":"'Personbiler - Diesel'!D11","v":"Diesel"},{"$f":"'Personbiler - Diesel'!E11","v":5.9849246231155777E-2},{"$f":"'Personbiler - Diesel'!F11","v":17291.699373980857},{"$f":"'Personbiler - Diesel'!G11","v":3.0764997021262226},{"$f":"'Personbiler - Diesel'!H11","v":0.59520906616415403},{"$f":"'Personbiler - Diesel'!I11","v":0},{"$f":"'Personbiler - Diesel'!J11","v":0.8378231615406817},{"$f":"'Personbiler - Diesel'!K11","v":1.3568070730877666},{"$f":"'Personbiler - Diesel'!L11","v":0.18945556168206976},{"$f":"'Personbiler - Diesel'!M11","v":9.7204839651550606E-2},{"$f":"'Personbiler - Diesel'!N11","v":1.7379048628531957},{"$f":"'Personbiler - Diesel'!O11","v":0.28901865996649906},{"$f":"'Personbiler - Diesel'!P11","v":0},{"$f":"'Personbiler - Diesel'!Q11","v":0.31729159478660818},{"$f":"'Personbiler - Diesel'!R11","v":1.0538307363788479},{"$f":"'Personbiler - Diesel'!S11","v":7.7763871721240496E-2},{"$f":"'Personbiler - Diesel'!T11","v":1.7467035703790827},{"$f":"'Personbiler - Diesel'!U11","v":0.59520906616415403},{"$f":"'Personbiler - Diesel'!V11","v":0},{"$f":"'Personbiler - Diesel'!W11","v":0.32820310289609034},{"$f":"'Personbiler - Diesel'!X11","v":0.72608656166728791},{"$f":"'Personbiler - Diesel'!Y11","v":9.7204839651550606E-2},{"$f":"'Personbiler - Diesel'!Z11","v":1.0639676014819344},{"$f":"'Personbiler - Diesel'!AA11","v":0.28901865996649906},{"$f":"'Personbiler - Diesel'!AB11","v":0},{"$f":"'Personbiler - Diesel'!AC11","v":0.13323434228562153},{"$f":"'Personbiler - Diesel'!AD11","v":0.56395072750857322},{"$f":"'Personbiler - Diesel'!AE11","v":7.7763871721240496E-2}]
[null,null,{"$f":"'Personbiler - Hybrid'!C11","v":"Personbil"},{"$f":"'Personbiler - Hybrid'!D11","v":"Hybrid"},{"$f":"'Personbiler - Hybrid'!E11","v":4.2413936659297324E-2},{"$f":"'Personbiler - Hybrid'!F11","v":39.848379999999999},{"$f":"'Personbiler - Hybrid'!G11","v":2.9534163930667283},{"$f":"'Personbiler - Hybrid'!H11","v":0.49178325652510591},{"$f":"'Personbiler - Hybrid'!I11","v":8.9715064953707027E-2},{"$f":"'Personbiler - Hybrid'!J11","v":1.1060422480308603},{"$f":"'Personbiler - Hybrid'!K11","v":1.1261625610407109},{"$f":"'Personbiler - Hybrid'!L11","v":4.4498672217038682E-2},{"$f":"'Personbiler - Hybrid'!M11","v":9.521459029930554E-2},{"$f":"'Personbiler - Hybrid'!N11","v":1.7349329941968983},{"$f":"'Personbiler - Hybrid'!O11","v":0.1996797425604146},{"$f":"'Personbiler - Hybrid'!P11","v":7.1772051962965627E-2},{"$f":"'Personbiler - Hybrid'!Q11","v":0.51262015963546359},{"$f":"'Personbiler - Hybrid'!R11","v":0.87468936779861017},{"$f":"'Personbiler - Hybrid'!S11","v":7.6171672239444432E-2},{"$f":"'Personbiler - Hybrid'!T11","v":1.1580802532854202},{"$f":"'Personbiler - Hybrid'!U11","v":0.49178325652510591},{"$f":"'Personbiler - Hybrid'!V11","v":2.9487983411230705E-2},{"$f":"'Personbiler - Hybrid'!W11","v":0.17144184125704315},{"$f":"'Personbiler - Hybrid'!X11","v":0.37015258179273491},{"$f":"'Personbiler - Hybrid'!Y11","v":9.521459029930554E-2},{"$f":"'Personbiler - Hybrid'!Z11","v":0.66793895243582224},{"$f":"'Personbiler - Hybrid'!AA11","v":0.1996797425604146},{"$f":"'Personbiler - Hybrid'!AB11","v":2.3590386728984565E-2},{"$f":"'Personbiler - Hybrid'!AC11","v":8.1000000000000003E-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"},{"$f":"'Personbiler - El'!E11","v":0.19401408463493844},{"$f":"'Personbiler - El'!F11","v":138.28501305431973},{"$f":"'Personbiler - El'!G11","v":3.2990178951614224},{"$f":"'Personbiler - El'!H11","v":0.39242258828685828},{"$f":"'Personbiler - El'!I11","v":0.42622424648391477},{"$f":"'Personbiler - El'!J11","v":1.7421060217210187},{"$f":"'Personbiler - El'!K11","v":0.59225000000000005},{"$f":"'Personbiler - El'!L11","v":3.4541911024419884E-2},{"$f":"'Personbiler - El'!M11","v":0.11147312764521111},{"$f":"'Personbiler - El'!N11","v":2.1846393531554074},{"$f":"'Personbiler - El'!O11","v":0.14359370432001062},{"$f":"'Personbiler - El'!P11","v":0.34097939718713188},{"$f":"'Personbiler - El'!Q11","v":1.1508877495320959},{"$f":"'Personbiler - El'!R11","v":0.46},{"$f":"'Personbiler - El'!S11","v":8.9178502116168887E-2},{"$f":"'Personbiler - El'!T11","v":1.6315919822774236},{"$f":"'Personbiler - El'!U11","v":0.39242258828685828},{"$f":"'Personbiler - El'!V11","v":0.1699643272688062},{"$f":"'Personbiler - El'!W11","v":0.7168560808389699},{"$f":"'Personbiler - El'!X11","v":0.24087585823757832},{"$f":"'Personbiler - El'!Y11","v":0.11147312764521111},{"$f":"'Personbiler - El'!Z11","v":1.0241289650051553},{"$f":"'Personbiler - El'!AA11","v":0.14359370432001062},{"$f":"'Personbiler - El'!AB11","v":0.13597146181504496},{"$f":"'Personbiler - El'!AC11","v":0.46829725152086032},{"$f":"'Personbiler - El'!AD11","v":0.18708804523307052},{"$f":"'Personbiler - El'!AE11","v":8.9178502116168887E-2}]
[null,null,"Kilde: "]
[]
[]
[null,null,"Varebiler"]
[]
[]
[null,null,"Variable og faste kørselsomkostninger for sammenvægtede køretøjskategorier, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter/km] / [kWh/km]","Trafikarbejde, i alt for kategori [mio. km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.}","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,"Varebil","Vægtet gnst.",null,{"$f":"SUM(F26:F27)","v":8136.7798906183698},{"$f":"NAF*H25","v":2.0694487169009812},{"$f":"I25+L25","v":1.5618480882271557},{"$f":"SUMPRODUCT($F$26:$F$27,I26:I27)/$F$25","v":0.30029654606529582},{"$f":"SUMPRODUCT($F$26:$F$27,J26:J27)/$F$25","v":4.0160002401042491E-2},{"$f":"SUMPRODUCT($F$26:$F$27,K26:K27)/$F$25","v":0.26013654366425337},{"$f":"SUM(M25:Q25)","v":1.2615515421618599},{"$f":"SUMPRODUCT($F$26:$F$27,M26:M27)/$F$25","v":0.14376866126072718},{"$f":"SUMPRODUCT($F$26:$F$27,N26:N27)/$F$25","v":0.36030227196232084},{"$f":"SUMPRODUCT($F$26:$F$27,O26:O27)/$F$25","v":0},{"$f":"SUMPRODUCT($F$26:$F$27,P26:P27)/$F$25","v":9.3940834741567489E-2},{"$f":"SUMPRODUCT($F$26:$F$27,Q26:Q27)/$F$25","v":0.66353977419724453},{"$f":"NAF*S25","v":462.80236422108828},{"$f":"T25+W25","v":349.28480318572701},{"$f":"U25+V25","v":6.8193494951852669},{"$f":"SUMPRODUCT($F$26:$F$27,U26:U27)/$F$25","v":2.2292330455650822},{"$f":"SUMPRODUCT($F$26:$F$27,V26:V27)/$F$25","v":4.5901164496201847},{"$f":"SUM(X25:AA25)","v":342.46545369054172},{"$f":"SUMPRODUCT($F$26:$F$27,X26:X27)/$F$25","v":7.4653013908400911},{"$f":"SUMPRODUCT($F$26:$F$27,Y26:Y27)/$F$25","v":283.8},{"$f":"SUMPRODUCT($F$26:$F$27,Z26:Z27)/$F$25","v":11.200152299701664},{"$f":"SUMPRODUCT($F$26:$F$27,AA26:AA27)/$F$25","v":40}]
[null,null,{"$f":"'Varebiler - Benzin'!C11","v":"Varebil"},{"$f":"'Varebiler - Benzin'!D11","v":"Benzin"},{"$f":"'Varebiler - Benzin'!E11","v":6.3938912041199503E-2},{"$f":"'Varebiler - Benzin'!F11","v":796.70785952416213},{"$f":"'Varebiler - Benzin'!G11","v":1.6933508597952429},{"$f":"'Varebiler - Benzin'!H11","v":1.2780006489020701},{"$f":"'Varebiler - Benzin'!I11","v":0.30849887449883701},{"$f":"'Varebiler - Benzin'!J11","v":1.642592429463775E-2},{"$f":"'Varebiler - Benzin'!K11","v":0.29207295020419932},{"$f":"'Varebiler - Benzin'!L11","v":0.96950177440323304},{"$f":"'Varebiler - Benzin'!M11","v":0.12727917049758095},{"$f":"'Varebiler - Benzin'!N11","v":0.27972435285334324},{"$f":"'Varebiler - Benzin'!O11","v":0},{"$f":"'Varebiler - Benzin'!P11","v":9.6620420236557106E-2},{"$f":"'Varebiler - Benzin'!Q11","v":0.46587783081575168},{"$f":"'Varebiler - Benzin'!R11","v":452.35017018816308},{"$f":"'Varebiler - Benzin'!S11","v":341.396354858991},{"$f":"'Varebiler - Benzin'!T11","v":2.171424727505451},{"$f":"'Varebiler - Benzin'!U11","v":0.85895287171086643},{"$f":"'Varebiler - Benzin'!V11","v":1.3124718557945845},{"$f":"'Varebiler - Benzin'!W11","v":339.22493013148556},{"$f":"'Varebiler - Benzin'!X11","v":4.8681115402576944},{"$f":"'Varebiler - Benzin'!Y11","v":283.80000000000007},{"$f":"'Varebiler - Benzin'!Z11","v":10.556818591227797},{"$f":"'Varebiler - Benzin'!AA11","v":40}]
[null,null,{"$f":"'Varebiler - Diesel'!C11","v":"Varebil"},{"$f":"'Varebiler - Diesel'!D11","v":"Diesel"},{"$f":"'Varebiler - Diesel'!E11","v":8.2081897845538335E-2},{"$f":"'Varebiler - Diesel'!F11","v":7340.0720310942079},{"$f":"'Varebiler - Diesel'!G11","v":2.1102712207452212},{"$f":"'Varebiler - Diesel'!H11","v":1.5926575250907329},{"$f":"'Varebiler - Diesel'!I11","v":0.29940624696445356},{"$f":"'Varebiler - Diesel'!J11","v":4.2736152401455244E-2},{"$f":"'Varebiler - Diesel'!K11","v":0.25667009456299827},{"$f":"'Varebiler - Diesel'!L11","v":1.2932512781262793},{"$f":"'Varebiler - Diesel'!M11","v":0.14555846752351279},{"$f":"'Varebiler - Diesel'!N11","v":0.36904837979154531},{"$f":"'Varebiler - Diesel'!O11","v":0},{"$f":"'Varebiler - Diesel'!P11","v":9.364998652984946E-2},{"$f":"'Varebiler - Diesel'!Q11","v":0.68499444428137168},{"$f":"'Varebiler - Diesel'!R11","v":463.93686877363575},{"$f":"'Varebiler - Diesel'!S11","v":350.14103303670623},{"$f":"'Varebiler - Diesel'!T11","v":7.3238456605090709},{"$f":"'Varebiler - Diesel'!U11","v":2.3779663249709309},{"$f":"'Varebiler - Diesel'!V11","v":4.9458793355381392},{"$f":"'Varebiler - Diesel'!W11","v":342.81718737619718},{"$f":"'Varebiler - Diesel'!X11","v":7.747206194753427},{"$f":"'Varebiler - Diesel'!Y11","v":283.8},{"$f":"'Varebiler - Diesel'!Z11","v":11.269981181443788},{"$f":"'Varebiler - Diesel'!AA11","v":40}]
[null,null,"Kilde: "]
[]
[]
[null,null,"Lastbiler"]
[]
[]
[null,null,"Variable og faste kørselsomkostninger for sammenvægtede køretøjskategorier, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,"Køretøjskategori","Drivmiddel","Størrelse ","Brændstof-effektivitet [km per liter]","Trafikarbejde, i alt for kategori [mio. km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.}","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,"Lastbil","Vægtet gnst.","Vægtet gnst.",{"$f":"SUMPRODUCT($G$38:$G$42,F38:F42)/$G$37","v":0.33527784556860651},{"$f":"SUM(G38:G42)","v":2798.3500323227618},{"$f":"NAF*I37","v":4.8498954864265507},{"$f":"J37+M37","v":3.6602984803219254},{"$f":"SUM(K37:L37)","v":1.0484138230930327},{"$f":"SUMPRODUCT($G$38:$G$42,K38:K42)/$G$37","v":0},{"$f":"SUMPRODUCT($G$38:$G$42,L38:L42)/$G$37","v":1.0484138230930327},{"$f":"SUM(N37:R37)","v":2.6118846572288925},{"$f":"SUMPRODUCT($G$38:$G$42,N38:N42)/$G$37","v":0.32561830354380628},{"$f":"SUMPRODUCT($G$38:$G$42,O38:O42)/$G$37","v":1.3957911377207848},{"$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},{"$f":"'Lastbiler - Diesel'!H24","v":2.7610103413421254},{"$f":"'Lastbiler - Diesel'!I24","v":2.0837813896921702},{"$f":"'Lastbiler - Diesel'!J24","v":0.62540000000000029},{"$f":"'Lastbiler - Diesel'!K24","v":0},{"$f":"'Lastbiler - Diesel'!L24","v":0.62540000000000029},{"$f":"'Lastbiler - Diesel'!M24","v":1.4583813896921698},{"$f":"'Lastbiler - Diesel'!N24","v":0.11572714912486594},{"$f":"'Lastbiler - Diesel'!O24","v":0.83261757743260767},{"$f":"'Lastbiler - Diesel'!P24","v":0},{"$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},{"$f":"'Lastbiler - Diesel'!H25","v":5.6130006153170315},{"$f":"'Lastbiler - Diesel'!I25","v":4.2362268794845521},{"$f":"'Lastbiler - Diesel'!J25","v":1.2508000000000008},{"$f":"'Lastbiler - Diesel'!K25","v":0},{"$f":"'Lastbiler - Diesel'!L25","v":1.2508000000000008},{"$f":"'Lastbiler - Diesel'!M25","v":2.9854268794845513},{"$f":"'Lastbiler - Diesel'!N25","v":0.26122510169232133},{"$f":"'Lastbiler - Diesel'!O25","v":1.6652351548652151},{"$f":"'Lastbiler - Diesel'!P25","v":0},{"$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":5.8533719933340818},{"$f":"'Lastbiler - Diesel'!I26","v":4.4176392402521376},{"$f":"'Lastbiler - Diesel'!J26","v":1.2508000000000004},{"$f":"'Lastbiler - Diesel'!K26","v":0},{"$f":"'Lastbiler - Diesel'!L26","v":1.2508000000000004},{"$f":"'Lastbiler - Diesel'!M26","v":3.1668392402521373},{"$f":"'Lastbiler - Diesel'!N26","v":0.36356001038098873},{"$f":"'Lastbiler - Diesel'!O26","v":1.6652351548652147},{"$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},{"$f":"'Lastbiler - Diesel'!H27","v":4.0330662015390146},{"$f":"'Lastbiler - Diesel'!I27","v":3.0438235483313321},{"$f":"'Lastbiler - Diesel'!J27","v":0.89342857142857146},{"$f":"'Lastbiler - Diesel'!K27","v":0},{"$f":"'Lastbiler - Diesel'!L27","v":0.89342857142857146},{"$f":"'Lastbiler - Diesel'!M27","v":2.1503949769027608},{"$f":"'Lastbiler - Diesel'!N27","v":0.3195056959277594},{"$f":"'Lastbiler - Diesel'!O27","v":1.1894536820465818},{"$f":"'Lastbiler - Diesel'!P27","v":0},{"$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":4.5112915682265671},{"$f":"'Lastbiler - Diesel'!I28","v":3.4047483533785412},{"$f":"'Lastbiler - Diesel'!J28","v":0.89342857142857146},{"$f":"'Lastbiler - Diesel'!K28","v":0},{"$f":"'Lastbiler - Diesel'!L28","v":0.89342857142857146},{"$f":"'Lastbiler - Diesel'!M28","v":2.51131978194997},{"$f":"'Lastbiler - Diesel'!N28","v":0.39938211990969918},{"$f":"'Lastbiler - Diesel'!O28","v":1.1894536820465818},{"$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$24)","v":8.1575342465753417E-2},{"$f":"SUM(G21:G24)","v":22094.234478448845},{"$f":"SUM(H11:M11)","v":2.9315403917023972},{"$f":"SUMPRODUCT($G$21:$G$24,I21:I24)/SUM($G$21:$G$24)","v":0.91189698355864768},0,0.8472634258961157,0.88672056471881344,0.20269818641457316,8.2961231114247289E-2,{"$f":"SUM(O11:S11)","v":1.461112330297528},{"$f":"SUMPRODUCT($G$21:$G$24,P21:P24)/SUM($G$21:$G$24)","v":0.35688142246335663},{"$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$24)","v":0.34914692121942353},{"$f":"SUMPRODUCT($G$21:$G$24,S21:S24)/SUM($G$21:$G$24)","v":0.6887150017233501},{"$f":"SUMPRODUCT($G$21:$G$24,T21:T24)/SUM($G$21:$G$24)","v":6.6368984891397836E-2},{"$f":"SUM(U11:Y11)","v":1.3477897036476347},{"$f":"SUMPRODUCT($G$21:$G$24,V21:V24)/SUM($G$21:$G$24)","v":0.91189698355864768},{"$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$24)","v":0.12676968828854276},{"$f":"SUMPRODUCT($G$21:$G$24,Y21:Y24)/SUM($G$21:$G$24)","v":0.22616180068619696},{"$f":"SUMPRODUCT($G$21:$G$24,Z21:Z24)/SUM($G$21:$G$24)","v":8.2961231114247289E-2},{"$f":"SUM(AA11:AE11)","v":0.65525888340363736},{"$f":"SUMPRODUCT($G$21:$G$24,AB21:AB24)/SUM($G$21:$G$24)","v":0.35688142246335663},{"$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$24)","v":5.6348825030477501E-2},{"$f":"SUMPRODUCT($G$21:$G$24,AE21:AE24)/SUM($G$21:$G$24)","v":0.17565965101840542},{"$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":12.258606213266164}]
[]
[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$45)","v":5.8771633749822499E-2},{"$f":"H34","v":3297.1461555590622},{"$f":"SUM(I21:N21)","v":1.7106139746290452},{"$f":"SUMPRODUCT($I$34:$I$45,K34:K45)/SUM($I$34:$I$45)","v":0.65698376390851454},0,0.47297276741327854,0.46182520903109708,6.5199379393695661E-2,5.3632854882459322E-2,{"$f":"SUM(P21:T21)","v":0.91805796860592126},{"$f":"SUMPRODUCT($I$34:$I$45,R34:R45)/SUM($I$34:$I$45)","v":0.25711818815762244},{"$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$45)","v":0.25933430506186761},{"$f":"SUMPRODUCT($I$34:$I$45,U34:U45)/SUM($I$34:$I$45)","v":0.35869919148046375},{"$f":"SUMPRODUCT($I$34:$I$45,V34:V45)/SUM($I$34:$I$45)","v":4.290628390596745E-2},{"$f":"SUM(V21:Z21)","v":0.98725417707063046},{"$f":"SUMPRODUCT($I$34:$I$45,X34:X45)/SUM($I$34:$I$45)","v":0.65698376390851454},{"$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$45)","v":8.6717286582197739E-2},{"$f":"SUMPRODUCT($I$34:$I$45,AA34:AA45)/SUM($I$34:$I$45)","v":0.18992027169745898},{"$f":"SUMPRODUCT($I$34:$I$45,AB34:AB45)/SUM($I$34:$I$45)","v":5.3632854882459322E-2},{"$f":"SUM(AB21:AF21)","v":0.49743377407492967},{"$f":"SUMPRODUCT($I$34:$I$45,AD34:AD45)/SUM($I$34:$I$45)","v":0.25711818815762244},{"$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$45)","v":4.98984113725367E-2},{"$f":"SUMPRODUCT($I$34:$I$45,AG34:AG45)/SUM($I$34:$I$45)","v":0.1475108906388031},{"$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$57)","v":6.9806362370977662E-2},{"$f":"H46","v":9275.6054598569735},{"$f":"SUM(I22:N22)","v":2.1981226493159216},{"$f":"SUMPRODUCT($I$46:$I$57,K46:K57)/SUM($I$46:$I$57)","v":0.78033642710136675},0,0.62758055164867621,0.58469979714446052,0.13901057756783561,6.6495295853582603E-2,{"$f":"SUM(P22:T22)","v":1.1117859495389606},{"$f":"SUMPRODUCT($I$46:$I$57,R46:R57)/SUM($I$46:$I$57)","v":0.30539367837046749},{"$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$57)","v":0.29906026971323069},{"$f":"SUMPRODUCT($I$46:$I$57,U46:U57)/SUM($I$46:$I$57)","v":0.45413576477239653},{"$f":"SUMPRODUCT($I$46:$I$57,V46:V57)/SUM($I$46:$I$57)","v":5.3196236682866091E-2},{"$f":"SUM(V22:Z22)","v":1.1072550208245424},{"$f":"SUMPRODUCT($I$46:$I$57,X46:X57)/SUM($I$46:$I$57)","v":0.78033642710136675},{"$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$57)","v":0.10526264556135326},{"$f":"SUMPRODUCT($I$46:$I$57,AA46:AA57)/SUM($I$46:$I$57)","v":0.15516065230823975},{"$f":"SUMPRODUCT($I$46:$I$57,AB46:AB57)/SUM($I$46:$I$57)","v":6.6495295853582603E-2},{"$f":"SUM(AB22:AF22)","v":0.53231534428769667},{"$f":"SUMPRODUCT($I$46:$I$57,AD46:AD57)/SUM($I$46:$I$57)","v":0.30539367837046749},{"$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$57)","v":5.3212301227963263E-2},{"$f":"SUMPRODUCT($I$46:$I$57,AG46:AG57)/SUM($I$46:$I$57)","v":0.12051312800639982},{"$f":"SUMPRODUCT($I$46:$I$57,AH46:AH57)/SUM($I$46:$I$57)","v":5.3196236682866091E-2}]
[null,{"$f":"B60","v":"Mellem personbil, benzin"},"Personbil","Benzin","Mellem",{"$f":"SUMPRODUCT($I$58:$I$69,G58:G69)/SUM($I$58:$I$69)","v":9.7402595381532814E-2},{"$f":"H58","v":8409.3527093536632},{"$f":"SUM(I23:N23)","v":3.7641128182570873},{"$f":"SUMPRODUCT($I$58:$I$69,K58:K69)/SUM($I$58:$I$69)","v":1.0888232918726846},0,1.0768287470255269,1.198534190338602,0.29331520849796167,0.10661138052231171,{"$f":"SUM(P23:T23)","v":1.8399875968762902},{"$f":"SUMPRODUCT($I$58:$I$69,R58:R69)/SUM($I$58:$I$69)","v":0.42612357779530607},{"$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$69)","v":0.39767457265257006},{"$f":"SUMPRODUCT($I$58:$I$69,U58:U69)/SUM($I$58:$I$69)","v":0.9309003420105646},{"$f":"SUMPRODUCT($I$58:$I$69,V58:V69)/SUM($I$58:$I$69)","v":8.5289104417849357E-2},{"$f":"SUM(V23:Z23)","v":1.6483451476181235},{"$f":"SUMPRODUCT($I$58:$I$69,X58:X69)/SUM($I$58:$I$69)","v":1.0888232918726846},{"$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$69)","v":0.15710731088403579},{"$f":"SUMPRODUCT($I$58:$I$69,AA58:AA69)/SUM($I$58:$I$69)","v":0.29580316433909148},{"$f":"SUMPRODUCT($I$58:$I$69,AB58:AB69)/SUM($I$58:$I$69)","v":0.10661138052231171},{"$f":"SUM(AB23:AF23)","v":0.80243000883094118},{"$f":"SUMPRODUCT($I$58:$I$69,AD58:AD69)/SUM($I$58:$I$69)","v":0.42612357779530607},{"$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$69)","v":6.1267296063151608E-2},{"$f":"SUMPRODUCT($I$58:$I$69,AG58:AG69)/SUM($I$58:$I$69)","v":0.22975003055463414},{"$f":"SUMPRODUCT($I$58:$I$69,AH58:AH69)/SUM($I$58:$I$69)","v":8.5289104417849357E-2}]
[null,{"$f":"B70","v":"Stor personbil, benzin"},"Personbil","Benzin","Stor",{"$f":"SUMPRODUCT($I$70:$I$81,G70:G81)/SUM($I$70:$I$81)","v":0.12766223633404292},{"$f":"H70","v":1112.1301536791439},{"$f":"SUM(I24:N24)","v":6.3727484681746862},{"$f":"SUMPRODUCT($I$70:$I$81,K70:K81)/SUM($I$70:$I$81)","v":1.4270832914521652},0,2.0533155357453832,2.3076125408752834,0.45632344259816821,0.12841365750368658,{"$f":"SUM(P24:T24)","v":3.119773890667644},{"$f":"SUMPRODUCT($I$70:$I$81,R70:R81)/SUM($I$70:$I$81)","v":0.55850553758782406},{"$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$81)","v":0.66621700697956288},{"$f":"SUMPRODUCT($I$70:$I$81,U70:U81)/SUM($I$70:$I$81)","v":1.7923204200973075},{"$f":"SUMPRODUCT($I$70:$I$81,V70:V81)/SUM($I$70:$I$81)","v":0.10273092600294928},{"$f":"SUM(V24:Z24)","v":2.1501835625483463},{"$f":"SUMPRODUCT($I$70:$I$81,X70:X81)/SUM($I$70:$I$81)","v":1.4270832914521652},{"$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$81)","v":0.19549338598802191},{"$f":"SUMPRODUCT($I$70:$I$81,AA70:AA81)/SUM($I$70:$I$81)","v":0.39919322760447268},{"$f":"SUMPRODUCT($I$70:$I$81,AB70:AB81)/SUM($I$70:$I$81)","v":0.12841365750368658},{"$f":"SUM(AB24:AF24)","v":1.0357308195356292},{"$f":"SUMPRODUCT($I$70:$I$81,AD70:AD81)/SUM($I$70:$I$81)","v":0.55850553758782406},{"$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$81)","v":6.444136363070227E-2},{"$f":"SUMPRODUCT($I$70:$I$81,AG70:AG81)/SUM($I$70:$I$81)","v":0.31005299231415362},{"$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"},"Suzuki","Alto","1,1 l",2003,{"$f":"P95","v":6.8119460181612704E-2},{"$f":"G95","v":3297.1461555590622},{"$f":"H95","v":1.0257752847372587E-2},{"$f":"SUM(K34:P34)","v":1.963558307492232},{"$f":"G34*R95","v":0.76147924585586757},{"$f":"(1+Moms)*U95/T95","v":0},{"$f":"(L95/J95)*(SUM(L95:N95)/L95)","v":0.51913568037974667},{"$f":"Z95*(1+AA95)*(1+Moms)","v":0.46182520903109725},{"$f":"O95/I95","v":0.16748531734306102},{"$f":"(1+Moms)*(AC95*(1-AD95)*AE95*(J95-AF95)/AF95)/J95","v":5.3632854882459315E-2},{"$f":"SUM(R34:V34)","v":0.91819647805413973},{"$f":"P95*Q95","v":0.2980137025750873},{"$f":"U95/T95","v":0},{"$f":"L95/J95","v":0.21857730009262111},{"$f":"Z95","v":0.35869919148046386},{"$f":"(AC95*(1-AD95)*AE95*(J95-AF95)/AF95)/J95","v":4.290628390596745E-2},{"$f":"SUM(X34:AB34)","v":0.90369927357118596},{"$f":"P95*R95","v":0.76147924585586757},{"$f":"L34","v":0},{"$f":"IF(L95=0,0,W95*SUM(L95:N95)/L95)","v":9.5002670480377489E-3},{"$f":"N34*AB95","v":7.9086905784821346E-2},{"$f":"P34","v":5.3632854882459315E-2},{"$f":"SUM(AD34:AH34)","v":0.40634670942072182},{"$f":"P95*Q95","v":0.2980137025750873},{"$f":"S34","v":0},{"$f":"W95","v":4.0000000000000001E-3},{"$f":"U34*AB95","v":6.1426722939667062E-2},{"$f":"V34","v":4.290628390596745E-2}]
[null,"Mini personbil, benzin","Fiat","Panda","1,2 5 dørs",2003,{"$f":"P96","v":7.7633351268430115E-2},null,{"$f":"H96","v":8.1938069539803683E-3},2.226068410122763,{"$f":"G35*R96","v":0.86783109583573737},0,0.59324070411392404,0.46182520903109725,{"$f":"O96/I96","v":0.24953854625954475},5.3632854882459315E-2,{"$f":"SUM(R35:V35)","v":0.98873753720581548},{"$f":"P96*Q96","v":0.33963572807440112},{"$f":"U96/T96","v":0},{"$f":"L96/J96","v":0.247496333744983},{"$f":"Z96","v":0.35869919148046386},{"$f":"(AC96*(1-AD96)*AE96*(J96-AF96)/AF96)/J96","v":4.290628390596745E-2},{"$f":"SUM(X35:AB35)","v":1.0101387270809346},{"$f":"P96*R96","v":0.86783109583573737},0,{"$f":"W96*SUM(L96:N96)/L96","v":9.5878705779163832E-3},7.9086905784821346E-2,{"$f":"P35","v":5.3632854882459315E-2},{"$f":"SUM(AD35:AH35)","v":0.44796873492003564},{"$f":"P96*Q96","v":0.33963572807440112},{"$f":"S35","v":0},{"$f":"W96","v":4.0000000000000001E-3},6.1426722939667062E-2,{"$f":"V35","v":4.290628390596745E-2}]
[null,"Mini personbil, benzin","Suzuki","Swift","1,0 3-dørs",2003,7.3525766545232754E-2,null,2.8465701369787136E-3,2.1581465504480879,0.82191410663807929,0,0.54386867088607393,0.46182520903109725,0.27690570901037798,5.3632854882459315E-2,0.95150025794506921,{"$f":"P97*Q97","v":0.32166558373184023},0,0.22822919882679765,0.35869919148046386,4.290628390596745E-2,0.9641658408421695,0.82191410663807929,0,9.5319735368096185E-3,7.9086905784821346E-2,5.3632854882459315E-2,0.42999859057747475,0.32166558373184023,0,4.0000000000000001E-3,6.1426722939667062E-2,4.290628390596745E-2]
[null,"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,6.403857086197691E-2,null,6.4024784410254554E-2,1.8434972508864158,0.71586067352348837,0,0.51760429028217292,0.46182520903109725,9.4574223167197879E-2,5.3632854882459315E-2,0.91289482001208511,0.28016034712128018,0,0.23112899750437374,0.35869919148046386,4.290628390596745E-2,0.94704122060484897,0.71586067352348837,0,3.3591909444792498E-2,0.14395578275410875,5.3632854882459315E-2,0.44987694772946801,0.28016034712128018,0,1.4999999999999999E-2,0.11181031670222037,4.290628390596745E-2]
[null,"Mini personbil, benzin","Citroën","C 1","1,0 i",2007,6.403857086197691E-2,null,6.1479654067933466E-2,1.874404198378381,0.71586067352348837,0,0.5517992236946182,0.46182520903109725,9.1286237246717861E-2,5.3632854882459315E-2,0.92623918427060048,0.28016034712128018,0,0.244473361762889,0.35869919148046386,4.290628390596745E-2,0.94730571291988086,0.71586067352348837,0,3.3856401759824441E-2,0.14395578275410875,5.3632854882459315E-2,0.44987694772946801,0.28016034712128018,0,1.4999999999999999E-2,0.11181031670222037,4.290628390596745E-2]
[null,"Mini personbil, benzin","Toyota","Aygo","1,0 5-dørs hb",2007,6.403857086197691E-2,null,4.2482165421957326E-2,1.9185896726430693,0.71586067352348837,0,0.59612490110759475,0.46182520903109725,9.1146034098429654E-2,5.3632854882459315E-2,0.94353700960249365,0.28016034712128018,0,0.26177118709478231,0.35869919148046386,4.290628390596745E-2,0.94760843163413766,0.71586067352348837,0,3.4159120474081213E-2,0.14395578275410875,5.3632854882459315E-2,0.44987694772946801,0.28016034712128018,0,1.4999999999999999E-2,0.11181031670222037,4.290628390596745E-2]
[null,"Mini personbil, benzin","Toyota","Aygo 3/5-dørs","1.0 hb 5-dørs",2011,6.2596260707427881E-2,null,0.11279918076686134,1.8546585114378904,0.6997376853810674,0,0.51291040348101069,0.50505103950662666,8.3326528186726395E-2,5.3632854882459315E-2,0.98368878954827343,0.27385042939332344,0,0.27465942420500078,0.39227265204398187,4.290628390596745E-2,1.0282124038883229,0.6997376853810674,0,7.4697659469086158E-2,0.20014420415570994,5.3632854882459315E-2,0.51220852235226944,0.27385042939332344,0,0.04,0.15545180905297859,4.290628390596745E-2]
[null,"Mini personbil, benzin","Peugeot","107","1,0 5-d 68 hk",2011,6.2596260707427881E-2,null,9.2423137263273641E-2,1.7951570709417604,0.6997376853810674,0,0.47710640822784622,0.47834049085542196,8.6339631594965688E-2,5.3632854882459315E-2,0.94897044151295107,0.27385042939332344,0,0.26068713337449756,0.37152659483916267,4.290628390596745E-2,1.016137263402235,0.6997376853810674,0,7.3207511556382859E-2,0.1895592115823255,5.3632854882459315E-2,0.50398716889721351,0.27385042939332344,0,0.04,0.14723045559792269,4.290628390596745E-2]
[null,"Mini personbil, benzin","Citroën","C 1","1,0 i",2011,6.2596260707427881E-2,null,7.4606907137807182E-2,1.6947644737537191,0.6997376853810674,0,0.42024327531645556,0.43591937363731409,8.5231284536422786E-2,5.3632854882459315E-2,0.89383151006294737,0.27385042939332344,0,0.23849664248224753,0.33857815428140903,4.290628390596745E-2,0.99660093964536955,0.6997376853810674,0,7.0482044685008322E-2,0.17274835469683464,5.3632854882459315E-2,0.49093019267547316,0.27385042939332344,0,0.04,0.13417347937618226,4.290628390596745E-2]
[null,"Mini personbil, benzin","Volkswagen","Up!","1.0 mpi bmt 60 hk 5 dørs",2015,5.6952335561676191E-2,null,0.21939362302731771,1.7155650168666301,0.63664658260080731,0,0.4944422468354428,0.49127344324356237,3.9569889304358424E-2,5.3632854882459315E-2,0.96009586407961112,0.24915899723490903,0,0.2864589765359678,0.38157160640276688,4.290628390596745E-2,1.0343386260698741,0.63664658260080731,0,0.11737133599857193,0.22668785258803553,5.3632854882459315E-2,0.53613351616070992,0.24915899723490903,0,6.8000000000000005E-2,0.17606823501983343,4.290628390596745E-2]
[null,{"$f":"B105","v":"Mini personbil, benzin"},"Peugeot","108","1.0 e-vti 69 hk 5d",2015,5.283790827775281E-2,null,0.15654026671879226,1.5414494137285069,0.59065310324941811,0,0.42024327531645611,0.4359194361097698,4.1000744170403433E-2,5.3632854882459315E-2,0.87209751822048276,0.23115891758675966,0,0.25945411392405099,0.33857820280370465,4.290628390596745E-2,0.95557288976966659,0.59065310324941811,0,0.11014102759567003,0.20114590404211916,5.3632854882459315E-2,0.49829502987495561,0.23115891758675966,0,6.8000000000000005E-2,0.15622982838222846,4.290628390596745E-2]
[null,"Mini personbil, benzin","Toyota","Aygo","1.0 vvt-i",2015,5.283790827775281E-2,null,0.15495215124747089,1.4977129086023808,0.59065310324941811,0,0.39549545094936783,0.41745708437669443,4.0474415144440966E-2,5.3632854882459315E-2,0.83795956806034566,0.23115891758675966,0,0.23965585443038032,0.32423851213723837,4.290628390596745E-2,0.94913075445304462,0.59065310324941811,0,0.11221795824048851,0.19262683808067876,5.3632854882459315E-2,0.49167827961364269,0.23115891758675966,0,6.8000000000000005E-2,0.14961307812091554,4.290628390596745E-2]
[null,"Lille personbil, benzin","Skoda","Fabia","1,2 combi",2003,8.3211795670952035E-2,{"$f":"G107","v":9275.6054598569735},3.823720186587927E-2,2.5622222343910872,0.93019021649459266,0,0.73912157680280466,0.5846997971444603,0.2417153480956471,6.6495295853582589E-2,1.1618006001361112,0.36404069057076527,0,0.29042790811008373,0.45413576477239631,5.3196236682866077E-2,1.1007735721409493,0.93019021649459266,0,1.7814579429668784E-2,8.6273480363105406E-2,6.6495295853582589E-2,0.49124545569099476,0.36404069057076527,0,7.0000000000000001E-3,6.7008528437363407E-2,5.3196236682866077E-2]
[null,"Lille personbil, benzin","Fiat","Punto","1,2",2003,7.9407827868851366E-2,null,3.1925659509938156E-2,2.3636817435514348,0.88766723516912549,0,0.56854922770776062,0.5846997971444603,0.25627018767650572,6.6495295853582589E-2,1.0919233537208461,0.34739883043038738,0,0.23719252183519654,0.45413576477239631,5.3196236682866077E-2,1.0572149745806125,0.88766723516912549,0,1.6778963194799018E-2,8.6273480363105406E-2,6.6495295853582589E-2,0.47460359555061693,0.34739883043038738,0,7.0000000000000001E-3,6.7008528437363407E-2,5.3196236682866077E-2]
[null,"Lille personbil, benzin","Toyota","Yaris","1",2003,7.8069493691286448E-2,null,3.1117265066473894E-2,2.4600647436059062,0.87270655143031994,0,0.6750402729081777,0.5846997971444603,0.26112282626936584,6.6495295853582589E-2,1.1209947595579122,0.34154379396245949,0,0.27211896414019032,0.45413576477239631,5.3196236682866077E-2,1.042840092816123,0.87270655143031994,0,1.7364765169115049E-2,8.6273480363105406E-2,6.6495295853582589E-2,0.46874855908268898,0.34154379396245949,0,7.0000000000000001E-3,6.7008528437363407E-2,5.3196236682866077E-2]
[null,"Lille personbil, benzin","Suzuki","Swift","1,3",2007,8.6312856379186259E-2,null,7.2788846041501029E-2,2.5878602863091986,0.96485569040122332,0,0.7021363343901138,0.5846997971444603,0.26967316851981876,6.6495295853582589E-2,1.1868633170636778,0.37760742438085582,0,0.30192389122755969,0.45413576477239631,5.3196236682866077E-2,1.21266004680247,0.96485569040122332,0,6.2789602212183632E-2,0.11851945833548058,6.6495295853582589E-2,0.54985760928545446,0.37760742438085582,0,2.7E-2,9.205394822173249E-2,5.3196236682866077E-2]
[null,"Lille personbil, benzin","Opel","Corsa","1,2",2007,8.0792848122377844E-2,null,6.8453432440926026E-2,2.5203765783299987,0.90314980322440097,0,0.72826684355159654,0.5846997971444603,0.23776483855595815,6.6495295853582589E-2,1.1704285375504406,0.35345811235649882,0,0.30963842373867956,0.45413576477239631,5.3196236682866077E-2,1.1516683194416804,0.90314980322440097,0,6.3503762028216296E-2,0.11851945833548058,6.6495295853582589E-2,0.52570829726109747,0.35345811235649882,0,2.7E-2,9.205394822173249E-2,5.3196236682866077E-2]
[null,"Lille personbil, benzin","Skoda","Fabia","1,4 combi",2007,9.1423486033217025E-2,null,5.5836571759143139E-2,2.9148947079495007,1.0219853036486641,0,0.93026591053218566,0.5846997971444603,0.3114484007706077,6.6495295853582589E-2,1.274650203050449,0.39996575871919599,0,0.36735244287599073,0.45413576477239631,5.3196236682866077E-2,1.2753735777950939,1.0219853036486641,0,6.8373519957366832E-2,0.11851945833548058,6.6495295853582589E-2,0.57221594362379458,0.39996575871919599,0,2.7E-2,9.205394822173249E-2,5.3196236682866077E-2]
[null,"Lille personbil, benzin","Chevrolet","Spark","1.0 esp 5d",2011,6.9481849385244945E-2,null,0.14574271247687634,2.0181602935681728,0.7767088307729848,0,0.52115512176632228,0.53746268378214712,0.11633836139313639,6.6495295853582589E-2,1.0331096302898617,0.30397397662658898,0,0.25849267229524375,0.41744674468516285,5.3196236682866077E-2,1.0841243389369515,0.7767088307729848,0,9.879042504300678E-2,0.14212978726737749,6.6495295853582589E-2,0.5165622810899424,0.30397397662658898,0,4.9000000000000002E-2,0.11039206778048738,5.3196236682866077E-2]
[null,"Lille personbil, benzin","Suzuki","Swift","1,2 eco+",2011,6.8119460181612704E-2,null,9.1358618587622467E-2,2.4211944262729692,0.76147924585586757,0,0.75803089168956672,0.72620786707570673,0.10898112579824576,6.6495295853582589E-2,1.2675257350962195,0.2980137025750873,0,0.35227085053674645,0.56404494530151983,5.3196236682866077E-2,1.1254574267799577,0.76147924585586757,0,0.10544021350672107,0.19204267156378654,6.6495295853582589E-2,0.54936929581235072,0.2980137025750873,0,4.9000000000000002E-2,0.14915935655439733,5.3196236682866077E-2]
[null,{"$f":"B115","v":"Lille personbil, benzin"},"Opel","Corsa","1",2011,6.9481849385244945E-2,null,6.4483403381200996E-2,2.1785009056870464,0.7767088307729848,0,0.59911873400928628,0.59958496360026714,0.13659308145092536,6.6495295853582589E-2,1.1117847690016394,0.30397397662658898,0,0.2889174965851809,0.46569705910700354,5.3196236682866077E-2,1.1033715866898541,0.7767088307729848,0,0.10160969243273164,0.15855776763055518,6.6495295853582589E-2,0.52932187748852699,0.30397397662658898,0,4.9000000000000002E-2,0.12315166417907197,5.3196236682866077E-2]
[null,"Lille personbil, benzin","Peugeot","208","1.2 vti 5d",2015,6.2596260707427881E-2,null,0.15439153277957673,1.9564878936348151,0.6997376853810674,0,0.55429735620202769,0.56387083193768439,7.208672426045297E-2,6.6495295853582589E-2,1.0546431892236596,0.27385042939332344,0,0.28963859542888043,0.43795792771858982,5.3196236682866077E-2,1.1065829535930125,0.6997376853810674,0,0.15501416786627387,0.18533580449208881,6.6495295853582589E-2,0.55199680548752061,0.27385042939332344,0,8.1000000000000003E-2,0.14395013941133111,5.3196236682866077E-2]
[null,"Lille personbil, benzin","Kia","Picanto","1.0 5-dørs man. 5",2015,5.6952335561676191E-2,null,0.15027745497195238,1.711550529457849,0.63664658260080731,0,0.47379418174926574,0.49972502258629836,3.4889446667895098E-2,6.6495295853582589E-2,0.96498484453042466,0.24915899723490903,0,0.27449367073979658,0.38813593987285305,5.3196236682866077E-2,1.007205269582351,0.63664658260080731,0,0.1398113428927471,0.16425204823521414,6.6495295853582589E-2,0.51092964031405796,0.24915899723490903,0,8.1000000000000003E-2,0.12757440639628281,5.3196236682866077E-2]
[null,"Lille personbil, benzin","Ford","Fiesta","1.0 ecoboost (100 hk) hatchback, 5 dørs forhjulstræk manuel",2015,5.9641072433686645E-2,null,9.5387301118909529E-2,2.195317667342306,0.66670285903260496,0,0.69861650715436385,0.67886585139544753,8.4637153906307022E-2,6.6495295853582589E-2,1.1954862909449062,0.26092186834900338,0,0.35409373822725249,0.52727444768578446,5.3196236682866077E-2,1.1161416932455233,0.66670285903260496,0,0.15981061219214815,0.22313292616718777,6.6495295853582589E-2,0.56842523215201535,0.26092186834900338,0,8.1000000000000003E-2,0.17330712712014584,5.3196236682866077E-2]
[null,"Mellem personbil, benzin","Peugeot","307","2,0 i",2003,0.11484603204172718,{"$f":"G119","v":8409.3527093536632},0.14570522576385916,3.9736229802177667,1.283816249211545,0,0.93036047960136992,1.198534190338602,0.45430068054393752,0.1066113805223117,1.8495573904193394,0.50243632500262636,0,0.33093161898829909,0.9309003420105646,8.5289104417849357E-2,1.6034778230021343,1.283816249211545,0,2.8113375278119471E-2,0.18493681799015799,0.1066113805223117,0.74136567640312268,0.50243632500262636,0,0.01,0.14364024698264696,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","Ford","Mondeo","1,8",2003,0.10689515290037685,null,9.1265934881360353E-2,3.8798128868059436,1.1949366627276692,0,1.0506773590781675,1.198534190338602,0.32905329413919243,0.1066113805223117,1.8491495884290119,0.46765227173321383,0,0.36530787026738404,0.9309003420105646,8.5289104417849357E-2,1.515246282621757,1.1949366627276692,0,2.8761421381618E-2,0.18493681799015799,0.1066113805223117,0.70658162313371009,0.46765227173321383,0,0.01,0.14364024698264696,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","Citroën","C 5","2,0i 16v weekend",2003,0.11677621745419318,null,8.7883279499088057E-2,4.165980075882004,1.3053929928957728,0,1.1444565555901589,1.198534190338602,0.4109849565351591,0.1066113805223117,1.9191720058279451,0.51088063298586384,0,0.39210192641366731,0.9309003420105646,8.5289104417849357E-2,1.6261289224162958,1.3053929928957728,0,2.9187731008053195E-2,0.18493681799015799,0.1066113805223117,0.74980998438636015,0.51088063298586384,0,0.01,0.14364024698264696,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,9.9973884007546671E-2,null,0.11870407418690297,4.0214342950352515,1.1175666629827119,0,1.3131756907060537,1.198534190338602,0.28554637048557169,0.1066113805223117,1.9122015410432618,0.4373726282396963,0,0.45863946637515135,0.9309003420105646,8.5289104417849357E-2,1.5816876222468703,1.1175666629827119,0,0.11166472947106763,0.24584484927077929,0.1066113805223117,0.75260918840184021,0.4373726282396963,0,3.9E-2,0.19094745574429459,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","Peugeot","307","1,6 i st. car",2007,0.10689515290037685,null,8.1246048631394757E-2,3.7280525100385078,1.1949366627276692,0,0.91056969346443017,1.198534190338602,0.31740058298549489,0.1066113805223117,1.8274508996106009,0.46765227173321383,0,0.34360918144897318,0.9309003420105646,8.5289104417849357E-2,1.6507435011842437,1.1949366627276692,0,0.10335060866348367,0.24584484927077929,0.1066113805223117,0.78288883189535774,0.46765227173321383,0,3.9E-2,0.19094745574429459,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","Citroën","C 4 picasso","1,8 i",2007,0.11117095901639192,null,8.113675291410534E-2,4.2263189375328132,1.2427341292367757,0,1.2908047066469868,1.198534190338602,0.38763453078813748,0.1066113805223117,1.9547955656749458,0.48635836260254239,0,0.45224775664398936,0.9309003420105646,8.5289104417849357E-2,1.7065040865601091,1.2427341292367757,0,0.11131372753024257,0.24584484927077929,0.1066113805223117,0.80159492276468636,0.48635836260254239,0,3.9E-2,0.19094745574429459,8.5289104417849357E-2]
[null,{"$f":"B125","v":"Mellem personbil, benzin"},"Toyota","Avensis stw","1.8 stw man.6",2011,9.3264227362744895E-2,null,6.0036982540861199E-2,4.047899198061284,1.0425621889570267,0,1.2700949859856727,1.3959464295527224,0.23268421304355091,0.1066113805223117,2.0311106423557597,0.40801876057260267,0,0.45357254081950393,1.0842302365458039,8.5289104417849357E-2,1.7215405890263455,1.0425621889570267,0,0.25201822961368125,0.32034878993332594,0.1066113805223117,0.83212245911342353,0.40801876057260267,0,0.09,0.24881459412297161,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","Suzuki","Sx4 combiback","1,6",2011,8.6312856379186259E-2,null,5.8087531001089952E-2,2.7420434203605581,0.96485569040122332,0,0.6500700716296206,0.77398680306378265,0.24651947474361957,0.1066113805223117,1.3393223089056467,0.37760742438085582,0,0.27527098161079971,0.60115479849614184,8.5289104417849357E-2,1.4616262156856394,0.96485569040122332,0,0.212540770205073,0.17761837455703147,0.1066113805223117,0.69085254787212758,0.37760742438085582,0,0.09,0.1379560190734225,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","Toyota","Avensis sedan","1.8 sd man.6",2011,9.1423486033217025E-2,null,3.4453296892822317E-2,3.8883450179412513,1.0219853036486641,0,1.1923310495172839,1.3179398333858448,0.24947745086714657,0.1066113805223117,1.9405853998544451,0.39996575871919599,0,0.43168794767985047,1.0236425890375493,8.5289104417849357E-2,1.6796259925017902,1.0219853036486641,0,0.24858186343469313,0.30244744489612146,0.1066113805223117,0.81016549994956688,0.39996575871919599,0,0.09,0.23491063681252156,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,7.3525766545232754E-2,null,0.10128021203929408,3.0877787532555159,0.82191410663807929,0,0.93759102970856345,1.0981193441455985,0.12354289224096301,0.1066113805223117,1.6469864092457824,0.32166558373184023,0,0.38712349263349205,0.85290822846260073,8.5289104417849357E-2,1.7292745538559986,0.82191410663807929,0,0.33422813278417862,0.46652093391142885,0.1066113805223117,0.90730104458575078,0.32166558373184023,0,0.13800000000000001,0.36234635643606122,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","Toyota","Avensis","1.8 vvt-i touring sports",2015,9.0236168032785627E-2,null,6.8071270205594336E-2,4.1873176565160515,1.0087127672376424,0,1.3041080143824799,1.5041817524889303,0.26370374188468776,0.1066113805223117,2.1375681794429835,0.39477139821634927,0,0.48921117002126613,1.1682965067875186,8.5289104417849357E-2,2.1222267441867237,1.0087127672376424,0,0.3678716207092308,0.63903097571753864,0.1066113805223117,1.114395241055588,0.39477139821634927,0,0.13800000000000001,0.49633473842138925,8.5289104417849357E-2]
[null,"Mellem personbil, benzin","Toyota","Auris","1.8 hybrid touring sports",2015,5.1659367572672824E-2,null,7.2129391443627539E-2,2.8798949181127145,0.57747868458957985,0,0.98967202466006932,1.1716266489393334,3.450617940142036E-2,0.1066113805223117,1.6649457238021572,0.22600295659969441,0,0.4436523820550341,0.91000128072957931,8.5289104417849357E-2,1.4896813496512784,0.57747868458957985,0,0.30784178092420966,0.49774950361517722,0.1066113805223117,0.83589361722350664,0.22600295659969441,0,0.13800000000000001,0.38660155620596287,8.5289104417849357E-2]
[null,"Stor personbil, benzin","Volvo","V 70","2,4",2003,0.12633063524589991,{"$f":"G131","v":1112.1301536791439},0.1620272696784491,5.9621936567105571,1.4121978741326997,0,1.6723862819979578,2.3076125408752839,0.44158330220092962,0.12841365750368661,2.9888015843263176,0.55267995750288912,0,0.54107028072317132,1.792320420097308,0.10273092600294929,1.8626779025549056,1.4121978741326997,0,7.1090366365239133E-2,0.25097600455328023,0.12841365750368661,0.87334370257634741,0.55267995750288912,0,2.3E-2,0.19493281907050891,0.10273092600294929]
[null,"Stor personbil, benzin","Volvo","S 60","2,4",2003,0.12407473104508025,null,8.6180579896778672E-2,5.7738685648647721,1.3869800549517586,0,1.4443642000983099,2.3076125408752839,0.5064981114357332,0.12841365750368661,2.9137831331138662,0.54281067254748028,0,0.475921114466129,1.792320420097308,0.10273092600294929,1.8361719922020137,1.3869800549517586,0,6.9802275193288146E-2,0.25097600455328023,0.12841365750368661,0.86347441762093846,0.54281067254748028,0,2.3E-2,0.19493281907050891,0.10273092600294929]
[null,"Stor personbil, benzin","Peugeot","406","2,2 stationcar",2003,0.12407473104508025,null,6.8312913783147508E-2,5.7613493565855105,1.3869800549517586,0,1.4021590350512332,2.3076125408752839,0.53618406820354925,0.12841365750368661,2.9017245145289872,0.54281067254748028,0,0.46386249588125,1.792320420097308,0.10273092600294929,1.8358938930146129,1.3869800549517586,0,6.9524176005887658E-2,0.25097600455328023,0.12841365750368661,0.86347441762093846,0.54281067254748028,0,2.3E-2,0.19493281907050891,0.10273092600294929]
[null,"Stor personbil, benzin","Volvo","V 70","2,4",2007,0.12519252141485576,null,0.3745148536220006,6.5485077904626605,1.3994753707621348,0,2.2822720913525165,2.3076125408752839,0.43073412996903887,0.12841365750368661,3.1758815363260626,0.54770085878664687,0,0.73312933143915859,1.792320420097308,0.10273092600294929,2.1200961933889482,1.3994753707621348,0,0.18055720269518549,0.41164996242794127,0.12841365750368661,1.0281599109472204,0.54770085878664687,0,5.8000000000000003E-2,0.3197281261576243,0.10273092600294929]
[null,{"$f":"B135","v":"Stor personbil, benzin"},"Volvo","V70","2,5 t aut.",2007,0.14179969262294884,null,0.1055664474277638,6.9037525152114823,1.5851200628020095,0,2.4184037887094947,2.3076125408752839,0.46420246532100773,0.12841365750368661,3.2874305025528154,0.6203550543399774,0,0.77202410211258088,1.792320420097308,0.10273092600294929,2.3068715592666633,1.5851200628020095,0,0.18168787653302579,0.41164996242794127,0.12841365750368661,1.100814106500551,0.6203550543399774,0,5.8000000000000003E-2,0.3197281261576243,0.10273092600294929]
[null,"Stor personbil, benzin","Volvo","S 80","S80 2,5t aut.",2007,0.13758782056484148,null,7.9842790930103935E-2,6.8563106085232031,1.5380372886593758,0,2.3455523205740612,2.3076125408752839,0.53669480091079602,0.12841365750368661,3.2481894096185906,0.60192866658730493,0,0.75120939693102851,1.792320420097308,0.10273092600294929,2.2591982632687784,1.5380372886593758,0,0.18109735467777446,0.41164996242794127,0.12841365750368661,1.0823877187478785,0.60192866658730493,0,5.8000000000000003E-2,0.3197281261576243,0.10273092600294929]
[null,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2011,0.13491621239853388,null,2.2251361707620713E-2,6.9303734180043666,1.5081724869378346,0,2.3477142965175637,2.4127802601471551,0.53329271689812707,0.12841365750368661,3.3208673535825932,0.59024073131376498,0,0.7538916107146908,1.8740040855511881,0.10273092600294929,2.6915301228567965,1.5081724869378346,0,0.50137446334095703,0.55356951507431829,0.12841365750368661,1.2839285622288061,0.59024073131376498,0,0.161,0.42995690491209182,0.10273092600294929]
[null,"Stor personbil, benzin","Suzuki","Grand vitara","2.4l m/t",2011,0.12519252141485576,null,1.9737913700836461E-2,4.5202526755362422,1.3994753707621348,0,1.2288350285476597,1.3212295832547434,0.44229903546801785,0.12841365750368661,2.1117056014396907,0.54770085878664687,0,0.43507608208330362,1.0261977345667908,0.10273092600294929,2.2857523286738828,1.3994753707621348,0,0.45473067296375197,0.30313262744430958,0.12841365750368661,1.0468746022220696,0.54770085878664687,0,0.161,0.23544281743247342,0.10273092600294929]
[null,"Stor personbil, benzin","Audi","A6","2,8 fsi aut.",2011,0.10293607316332583,null,1.7653729945505976E-2,6.6935899731944888,1.1506797492933107,0,2.5351003894581599,2.5955867253377263,0.28380945160160531,0.12841365750368661,3.3799399760908564,0.45033181722457616,0,0.81088754328063084,2.0159896895827001,0.10273092600294929,2.3779434134396973,1.1506797492933107,0,0.50333879967066075,0.59551120697203919,0.12841365750368661,1.1765957195164878,0.45033181722457616,0,0.161,0.46253297628896245,0.10273092600294929]
[null,"Stor personbil, benzin","Mazda","Mazda cx-9","3,7 suv firehjulstræk aut.",2015,0.1561389873825729,null,2.9141042591906242E-2,7.0962315668916292,1.7454131028606399,0,2.179906130171259,2.4231162595041082,0.61938241685193562,0.12841365750368661,3.4273889870318057,0.68308758792491897,0,0.75953842688715434,1.8820320462167832,0.10273092600294929,3.4693012074737601,1.7454131028606399,0,0.67732958400648613,0.91814486310294707,0.12841365750368661,1.7349407376971475,0.68308758792491897,0,0.23599999999999999,0.71312222376927936,0.10273092600294929]
[null,"Stor personbil, benzin","Mazda","Mazda6","2,5 skyactiv-g 192 hk stationcar aut.",2015,8.907929408364737E-2,null,1.9607471836378763E-2,4.6412067772365937,0.99578055227305751,0,1.5690383462342492,1.7586192258747899,0.18935499535081066,0.12841365750368661,2.4305265134111775,0.38971022644434483,0,0.57216751562424095,1.3659178453396426,0.10273092600294929,2.4377299258893617,0.99578055227305751,0,0.64717593991208866,0.66635977620052866,0.12841365750368661,1.2460021436710056,0.38971022644434483,0,0.23599999999999999,0.51756099122371158,0.10273092600294929]
[null,"Stor personbil, benzin","Bmw","4-serie","435i gran coupé steptronic",2015,0.10527552937158326,null,1.5163624879508291E-2,8.4019631509231179,1.1768315617772498,0,3.2459937012981492,3.5898699549749087,0.26085427536912253,0.12841365750368661,4.4574353741687753,0.46056663125240754,0,1.1058893081950425,2.7882485087183757,0.10273092600294929,3.3581901429095722,1.1768315617772498,0,0.69270451195216398,1.3602404116764717,0.12841365750368661,1.8557949643827134,0.46056663125240754,0,0.23599999999999999,1.0564974071273567,0.10273092600294929]
[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","Suzuki","Alto","1,1 l",2003,3297.1461555590622,1.0257752847372587E-2,10627.797279411765,202240,16.2,44205.073170731695,11051.268292682924,49733.658536585353,{"$f":"VLOOKUP(1/(S95*AS95),GronEjerafgift!$A$6:$E$29,5)","v":1780},{"$f":"S95*AR95*AS95","v":6.8119460181612704E-2},{"$f":"'Ark til TE inkl. brændstofpris'!C169","v":4.3748688228085708},{"$f":"'Ark til TE inkl. brændstofpris'!D169","v":11.178586028510713},4.9019607843137261E-2,1,0,null,4.0000000000000001E-3,null,null,{"$f":"AP95","v":0.35869919148046386},0.03,0.17124856815578465,454,0,4,35000,null,104989.99999999994,{"$f":"H95","v":1.0257752847372587E-2},{"$f":"K95","v":16.2},{"$f":"SUMPRODUCT(AH101:AH106,AI101:AI106)*SUM(AI95:AI106)/SUM(AI101:AI106)","v":92012.829008208704},{"$f":"0.0000021891*AK95+0.11713","v":0.31855528398186966},{"$f":"0.000003197*AK95+0.1147","v":0.40886501433924327},{"$f":"AL95+(AJ95-10)*(AM95-AL95)/(15-10)","v":0.43053934962501295},{"$f":"AN95/(1+Moms)","v":0.34443147970001037},{"$f":"AO95*Opregn_rep","v":0.35869919148046386},null,{"$f":"' Fælles forudsætninger'!E54","v":1.1910000000000001},{"$f":"' Fælles forudsætninger'!J54","v":1.1667816857303936}]
[null,{"$f":"B95","v":"Mini personbil, benzin"},"Fiat","Panda","1,2 5 dørs",2003,null,8.1938069539803683E-3,11861.894863013698,202240,16.2,50053.658536585361,12513.41463414634,57409.92682926829,{"$f":"VLOOKUP(1/(S96*AS96),GronEjerafgift!$A$6:$E$29,5)","v":2960},{"$f":"S96*AR96*AS96","v":7.7633351268430115E-2},{"$f":"$Q$95","v":4.3748688228085708},{"$f":"$R$95","v":11.178586028510713},5.5865921787709501E-2,1,0,null,4.0000000000000001E-3,null,null,{"$f":"AP96","v":0.35869919148046386},0.03,0.17124856815578465,454,0,4,35000,null,119976.99562790158,{"$f":"H96","v":8.1938069539803683E-3},16.2,{"$f":"SUMPRODUCT(AH101:AH106,AI101:AI106)*SUM(AI95:AI106)/SUM(AI101:AI106)","v":92012.829008208704},{"$f":"0.0000021891*AK96+0.11713","v":0.31855528398186966},{"$f":"0.000003197*AK96+0.1147","v":0.40886501433924327},{"$f":"AL96+(AJ96-10)*(AM96-AL96)/(15-10)","v":0.43053934962501295},0.34443147970001037,0.35869919148046386,null,{"$f":"AR95","v":1.1910000000000001},{"$f":"AS95","v":1.1667816857303936}]
[null,{"$f":"B96","v":"Mini personbil, benzin"},"Suzuki","Swift","1,0 3-dørs",2003,null,2.8465701369787136E-3,8594.9835000000003,202240,16.2,46157.073170731557,11539.268292682889,52295.658536585164,{"$f":"VLOOKUP(1/(S97*AS97),GronEjerafgift!$A$6:$E$29,5)","v":2380},7.3525766545232754E-2,{"$f":"$Q$95","v":4.3748688228085708},{"$f":"$R$95","v":11.178586028510713},5.2910052910052914E-2,1,0,null,4.0000000000000001E-3,null,null,0.35869919148046386,0.03,0.17124856815578465,454,0,4,35000,null,109991.97369250002,2.8465701369787136E-3,16.2,{"$f":"SUMPRODUCT(AH101:AH106,AI101:AI106)*SUM(AI95:AI106)/SUM(AI101:AI106)","v":92012.829008208704},0.31855528398186966,0.40886501433924327,0.43053934962501295,0.34443147970001037,0.35869919148046386,null,{"$f":"AR96","v":1.1910000000000001},{"$f":"AS96","v":1.1667816857303936}]
[null,"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,null,6.4024784410254554E-2,12688.446807313643,202240,16.2,46743.528455284548,11685.882113821137,46250.881097560967,{"$f":"VLOOKUP(1/(S98*AS98),GronEjerafgift!$A$6:$E$29,5)","v":1200},6.403857086197691E-2,4.3748688228085708,11.178586028510713,4.6082949308755762E-2,1,0,null,1.4999999999999999E-2,null,null,0.35869919148046386,0.03,0.31171053450314229,454,0,4,35000,null,104680.26868727084,6.4024784410254554E-2,16.2,{"$f":"SUMPRODUCT(AH101:AH106,AI101:AI106)*SUM(AI95:AI106)/SUM(AI101:AI106)","v":92012.829008208704},0.31855528398186966,0.40886501433924327,0.43053934962501295,0.34443147970001037,0.35869919148046386,null,1.1910000000000001,1.1667816857303936]
[null,"Mini personbil, benzin","Citroën","C 1","1,0 i",2007,null,6.1479654067933466E-2,13145.464597875571,202240,16.2,49442.292682926673,12360.573170731668,49793.009146341261,{"$f":"VLOOKUP(1/(S99*AS99),GronEjerafgift!$A$6:$E$29,5)","v":1200},6.403857086197691E-2,4.3748688228085708,11.178586028510713,4.6082949308755762E-2,1,0,null,1.4999999999999999E-2,null,null,0.35869919148046386,0.03,0.31171053450314229,454,0,4,35000,null,111595.85893618751,6.1479654067933466E-2,16.2,{"$f":"SUMPRODUCT(AH101:AH106,AI101:AI106)*SUM(AI95:AI106)/SUM(AI101:AI106)","v":92012.829008208704},0.31855528398186966,0.40886501433924327,0.43053934962501295,0.34443147970001037,0.35869919148046386,null,1.1910000000000001,1.1667816857303936]
[null,"Mini personbil, benzin","Toyota","Aygo","1,0 5-dørs hb",2007,null,4.2482165421957326E-2,13165.685285923753,202240,16.2,52940.604878048776,13235.151219512194,54384.543902439014,{"$f":"VLOOKUP(1/(S100*AS100),GronEjerafgift!$A$6:$E$29,5)","v":1200},6.403857086197691E-2,4.3748688228085708,11.178586028510713,4.6082949308755762E-2,1,0,null,1.4999999999999999E-2,null,null,0.35869919148046386,0.03,0.31171053450314229,454,0,4,35000,null,120560.30000000034,4.2482165421957326E-2,16.2,{"$f":"SUMPRODUCT(AH101:AH106,AI101:AI106)*SUM(AI95:AI106)/SUM(AI101:AI106)","v":92012.829008208704},0.31855528398186966,0.40886501433924327,0.43053934962501295,0.34443147970001037,0.35869919148046386,null,1.1910000000000001,1.1667816857303936]
[null,"Mini personbil, benzin","Toyota","Aygo 3/5-dørs","1.0 hb 5-dørs",2011,null,0.11279918076686134,14401.176025369979,202240,16.2,55547.121951219357,13886.780487804839,34297.09756097541,{"$f":"VLOOKUP(1/(S101*AS101),GronEjerafgift!$A$6:$E$29,5)","v":1200},6.2596260707427881E-2,4.3748688228085708,11.178586028510713,4.504504504504505E-2,1,0,null,0.04,null,null,0.39227265204398187,0.03,0.39628510487024526,454,0,4,35000,null,103730.9915798125,0.11279918076686134,16.2,{"$f":"AH101","v":103730.9915798125},0.34420751366736752,0.44632798008066055,0.47083689201985085,0.37666951361588069,0.39227265204398187,null,1.1910000000000001,1.1667816857303936]
[null,"Mini personbil, benzin","Peugeot","107","1,0 5-d 68 hk",2011,null,9.2423137263273641E-2,13898.599957310564,202240,16.2,52721.365853658383,13180.341463414596,30588.29268292664,{"$f":"VLOOKUP(1/(S102*AS102),GronEjerafgift!$A$6:$E$29,5)","v":1200},6.2596260707427881E-2,4.3748688228085708,11.178586028510713,4.504504504504505E-2,1,0,null,0.04,null,null,0.37152659483916267,0.03,0.39628510487024526,454,0,4,35000,null,96489.984338812501,9.2423137263273641E-2,16.2,96489.984338812501,0.32835622471609444,0.42317847993118352,0.44593582118280484,0.35674865694624386,0.37152659483916267,null,1.1910000000000001,1.1667816857303936]
[null,"Mini personbil, benzin","Citroën","C 1","1,0 i",2011,null,7.4606907137807182E-2,14079.337258928572,202240,16.2,48233.56097560974,12058.390243902435,24698.048780487796,{"$f":"VLOOKUP(1/(S103*AS103),GronEjerafgift!$A$6:$E$29,5)","v":1200},6.2596260707427881E-2,4.3748688228085708,11.178586028510713,4.504504504504505E-2,1,0,null,0.04,null,null,0.33857815428140903,0.03,0.39628510487024526,454,0,4,35000,null,84989.972828050188,7.4606907137807182E-2,16.2,84989.972828050188,0.30318154951788467,0.3864129431312765,0.40638847759849051,0.3251107820787924,0.33857815428140903,null,1.1910000000000001,1.1667816857303936]
[null,"Mini personbil, benzin","Volkswagen","Up!","1.0 mpi bmt 60 hk 5 dørs",2015,null,0.21939362302731771,15668.479515602539,202240,16.2,57933.463414634127,14483.365853658532,27579.170731707294,{"$f":"VLOOKUP(1/(S104*AS104),GronEjerafgift!$A$6:$E$29,5)","v":620},5.6952335561676191E-2,4.3748688228085708,11.178586028510713,4.0983606557377053E-2,1,0,null,6.8000000000000005E-2,null,null,0.38157160640276688,0.03,0.46142907927479559,454,0,4,35000,null,99995.999999999927,0.21939362302731771,16.2,99995.999999999927,0.33603124359999981,0.43438721199999974,0.45799264441599974,0.36639411553279977,0.38157160640276688,null,1.1910000000000001,1.1667816857303936]
[null,"Mini personbil, benzin","Peugeot","108","1.0 e-vti 69 hk 5d",2015,null,0.15654026671879226,15121.676753553895,202240,16.2,52472.000000000073,13118.000000000018,19400,{"$f":"VLOOKUP(1/(S105*AS105),GronEjerafgift!$A$6:$E$29,5)","v":620},5.283790827775281E-2,4.3748688228085708,11.178586028510713,3.8022813688212927E-2,1,0,null,6.8000000000000005E-2,null,null,0.33857820280370465,0.03,0.46142907927479559,454,0,4,35000,null,84989.989763812511,0.15654026671879226,16.2,84989.989763812511,0.30318158659196198,0.38641299727490863,0.40638853583881585,0.32511082867105268,0.33857820280370465,null,1.1910000000000001,1.1667816857303936]
[null,"Mini personbil, benzin","Toyota","Aygo","1.0 vvt-i",2015,null,0.15495215124747089,15318.318937714288,202240,16.2,48468.000000000116,12117.000000000029,19400,{"$f":"VLOOKUP(1/(S106*AS106),GronEjerafgift!$A$6:$E$29,5)","v":620},5.283790827775281E-2,4.3748688228085708,11.178586028510713,3.8022813688212927E-2,1,0,null,6.8000000000000005E-2,null,null,0.32423851213723837,0.03,0.46142907927479559,454,0,4,35000,null,79985.000000000276,0.15495215124747089,16.2,79985.000000000276,0.29222516350000061,0.37041204500000091,0.38917689656000098,0.3113415172480008,0.32423851213723837,null,1.1910000000000001,1.1667816857303936]
[null,"Lille personbil, benzin","Skoda","Fabia","1,2 combi",2003,9275.6054598569735,3.823720186587927E-2,12245.809061444968,211060,16.600000000000001,61297.714285714268,15324.428571428567,79376.857142857116,{"$f":"VLOOKUP(1/(S107*AS107),GronEjerafgift!$A$6:$E$29,5)","v":2960},8.3211795670952035E-2,4.3748688228085708,11.178586028510713,5.9880239520958084E-2,1,0,null,7.0000000000000001E-3,null,null,0.45413576477239631,0.03,0.14755175353992817,558,0,4,35000,null,155999.01969949997,3.823720186587927E-2,16.600000000000001,{"$f":"SUMPRODUCT(AH113:AH118,AI113:AI118)*SUM(AI107:AI118)/SUM(AI113:AI118)","v":122507.20237840456},0.38531051672656541,0.50635552600375933,0.54508992897246145,0.43607194317796916,0.45413576477239631,null,{"$f":"' Fælles forudsætninger'!E55","v":1.1910000000000001},{"$f":"' Fælles forudsætninger'!J55","v":1.1667816857303936}]
[null,{"$f":"B107","v":"Lille personbil, benzin"},"Fiat","Punto","1,2",2003,null,3.1925659509938156E-2,11550.309565217391,211060,16.600000000000001,50061.85365853658,12515.463414634145,57420.682926829257,{"$f":"VLOOKUP(1/(S108*AS108),GronEjerafgift!$A$6:$E$29,5)","v":2960},7.9407827868851366E-2,4.3748688228085708,11.178586028510713,5.7142857142857141E-2,1,0,null,7.0000000000000001E-3,null,null,0.45413576477239631,0.03,0.14755175353992817,558,0,4,35000,null,119997.9836985,3.1925659509938156E-2,16.600000000000001,{"$f":"SUMPRODUCT(AH113:AH118,AI113:AI118)*SUM(AI107:AI118)/SUM(AI113:AI118)","v":122507.20237840456},0.38531051672656541,0.50635552600375933,0.54508992897246145,0.43607194317796916,0.45413576477239631,null,{"$f":"AR107","v":1.1910000000000001},{"$f":"AS107","v":1.1667816857303936}]
[null,{"$f":"B108","v":"Lille personbil, benzin"},"Toyota","Yaris","1",2003,null,3.1117265066473894E-2,11335.661620583716,211060,16.600000000000001,57433.428571428572,14358.357142857143,70682.214285714275,{"$f":"VLOOKUP(1/(S109*AS109),GronEjerafgift!$A$6:$E$29,5)","v":2960},7.8069493691286448E-2,4.3748688228085708,11.178586028510713,5.6179775280898875E-2,1,0,null,7.0000000000000001E-3,null,null,0.45413576477239631,0.03,0.14755175353992817,558,0,4,35000,null,142474.00617449998,3.1117265066473894E-2,16.600000000000001,{"$f":"SUMPRODUCT(AH113:AH118,AI113:AI118)*SUM(AI107:AI118)/SUM(AI113:AI118)","v":122507.20237840456},0.38531051672656541,0.50635552600375933,0.54508992897246145,0.43607194317796916,0.45413576477239631,null,1.1910000000000001,1.1667816857303936]
[null,"Lille personbil, benzin","Suzuki","Swift","1,3",2007,null,7.2788846041501029E-2,13127.001174904944,211060,16.600000000000001,63724.056482488748,15931.014120622187,68537.824133266477,{"$f":"VLOOKUP(1/(S110*AS110),GronEjerafgift!$A$6:$E$29,5)","v":3540},8.6312856379186259E-2,4.3748688228085708,11.178586028510713,6.2111801242236017E-2,1,0,null,2.7E-2,null,null,0.45413576477239631,0.03,0.20270138439298668,558,0,4,35000,null,148192.8947574663,7.2788846041501029E-2,16.600000000000001,{"$f":"SUMPRODUCT(AH113:AH118,AI113:AI118)*SUM(AI107:AI118)/SUM(AI113:AI118)","v":122507.20237840456},0.38531051672656541,0.50635552600375933,0.54508992897246145,0.43607194317796916,0.45413576477239631,null,1.1910000000000001,1.1667816857303936]
[null,"Lille personbil, benzin","Opel","Corsa","1,2",2007,null,6.8453432440926026E-2,12449.275586656442,211060,16.600000000000001,65352.28571428571,16338.071428571428,72017.642857142841,{"$f":"VLOOKUP(1/(S111*AS111),GronEjerafgift!$A$6:$E$29,5)","v":2960},8.0792848122377844E-2,4.3748688228085708,11.178586028510713,5.8139534883720929E-2,1,0,null,2.7E-2,null,null,0.45413576477239631,0.03,0.20270138439298668,558,0,4,35000,null,153708.02604831249,6.8453432440926026E-2,16.600000000000001,{"$f":"SUMPRODUCT(AH113:AH118,AI113:AI118)*SUM(AI107:AI118)/SUM(AI113:AI118)","v":122507.20237840456},0.38531051672656541,0.50635552600375933,0.54508992897246145,0.43607194317796916,0.45413576477239631,null,1.1910000000000001,1.1667816857303936]
[null,"Lille personbil, benzin","Skoda","Fabia","1,4 combi",2007,null,5.5836571759143139E-2,13228.515509490509,211060,16.600000000000001,77533.406593406602,19383.351648351651,99425.164835164847,{"$f":"VLOOKUP(1/(S112*AS112),GronEjerafgift!$A$6:$E$29,5)","v":4120},9.1423486033217025E-2,4.3748688228085708,11.178586028510713,6.5789473684210523E-2,1,0,null,2.7E-2,null,null,0.45413576477239631,0.03,0.20270138439298668,558,0,4,35000,null,196341.99175915861,5.5836571759143139E-2,16.600000000000001,{"$f":"SUMPRODUCT(AH113:AH118,AI113:AI118)*SUM(AI107:AI118)/SUM(AI113:AI118)","v":122507.20237840456},0.38531051672656541,0.50635552600375933,0.54508992897246145,0.43607194317796916,0.45413576477239631,null,1.1910000000000001,1.1667816857303936]
[null,"Lille personbil, benzin","Chevrolet","Spark","1.0 esp 5d",2011,null,0.14574271247687634,15300.198306772909,211060,16.600000000000001,54557.463414634141,13639.365853658535,41798.170731707309,{"$f":"VLOOKUP(1/(S113*AS113),GronEjerafgift!$A$6:$E$29,5)","v":1780},6.9481849385244945E-2,4.3748688228085708,11.178586028510713,0.05,1,0,null,4.9000000000000002E-2,null,null,0.41744674468516285,0.03,0.26444587048761098,558,0,4,35000,null,109994.9890438125,0.14574271247687634,16.600000000000001,{"$f":"AH113","v":109994.9890438125},0.35792003051580995,0.4663539799730686,0.50105284379939141,0.40084227503951314,0.41744674468516285,null,1.1910000000000001,1.1667816857303936]
[null,"Lille personbil, benzin","Suzuki","Swift","1,2 eco+",2011,null,9.1358618587622467E-2,16333.103433848471,211060,16.600000000000001,74350.28571428571,18587.571428571428,67052.142857142841,{"$f":"VLOOKUP(1/(S114*AS114),GronEjerafgift!$A$6:$E$29,5)","v":1780},6.8119460181612704E-2,4.3748688228085708,11.178586028510713,4.9019607843137261E-2,1,0,null,4.9000000000000002E-2,null,null,0.56404494530151983,0.03,0.26444587048761098,558,0,4,35000,null,159989.99998217885,9.1358618587622467E-2,16.600000000000001,159989.99998217885,0.46736410896098773,0.6261880299430258,0.67701168465727801,0.54160934772582237,0.56404494530151983,null,1.1910000000000001,1.1667816857303936]
[null,"Lille personbil, benzin","Opel","Corsa","1",2011,null,6.4483403381200996E-2,13031.406723476779,211060,16.600000000000001,60978.926829268283,15244.731707317071,50226.341463414617,{"$f":"VLOOKUP(1/(S115*AS115),GronEjerafgift!$A$6:$E$29,5)","v":1780},6.9481849385244945E-2,4.3748688228085708,11.178586028510713,0.05,1,0,null,4.9000000000000002E-2,null,null,0.46569705910700354,0.03,0.26444587048761098,558,0,4,35000,null,126450.00000000012,6.4483403381200996E-2,16.600000000000001,126450.00000000012,0.39394169500000026,0.51896065000000036,0.55896671560000044,0.44717337248000033,0.46569705910700354,null,1.1910000000000001,1.1667816857303936]
[null,"Lille personbil, benzin","Peugeot","208","1.2 vti 5d",2015,null,0.15439153277957673,16646.615757768926,211060,16.600000000000001,61131.121951219502,15282.780487804876,40576.097560975599,{"$f":"VLOOKUP(1/(S116*AS116),GronEjerafgift!$A$6:$E$29,5)","v":1200},6.2596260707427881E-2,4.3748688228085708,11.178586028510713,4.504504504504505E-2,1,0,null,8.1000000000000003E-2,null,null,0.43795792771858982,0.03,0.32868485829494193,558,0,4,35000,null,116990.00546150106,0.15439153277957673,16.600000000000001,116990.00546150106,0.37323282095577198,0.48871704746041889,0.52567199994190594,0.42053759995352474,0.43795792771858982,null,1.1910000000000001,1.1667816857303936]
[null,"Lille personbil, benzin","Kia","Picanto","1.0 5-dørs man. 5",2015,null,0.15027745497195238,17770.41653602714,211060,16.600000000000001,57934.634146341472,14483.658536585368,27580.707317073189,{"$f":"VLOOKUP(1/(S117*AS117),GronEjerafgift!$A$6:$E$29,5)","v":620},5.6952335561676191E-2,4.3748688228085708,11.178586028510713,4.0983606557377053E-2,1,0,null,8.1000000000000003E-2,null,null,0.38813593987285305,0.03,0.32868485829494193,558,0,4,35000,null,99998.999999999898,0.15027745497195238,16.600000000000001,99998.999999999898,0.33603781089999979,0.43439680299999972,0.46587168047199973,0.37269734437759977,0.38813593987285305,null,1.1910000000000001,1.1667816857303936]
[null,"Lille personbil, benzin","Ford","Fiesta","1.0 ecoboost (100 hk) hatchback, 5 dørs forhjulstræk manuel",2015,null,9.5387301118909529E-2,14178.170515142736,211060,16.600000000000001,74735.024390243911,18683.756097560978,54031.219512195137,{"$f":"VLOOKUP(1/(S118*AS118),GronEjerafgift!$A$6:$E$29,5)","v":1200},5.9641072433686645E-2,4.3748688228085708,11.178586028510713,4.2918454935622317E-2,1,0,null,8.1000000000000003E-2,null,null,0.52727444768578446,0.03,0.32868485829494193,558,0,4,35000,null,147450.00001779493,9.5387301118909529E-2,16.600000000000001,147450.00001779493,0.43991279503895486,0.58609765005689041,0.63287680366262977,0.50630144293010382,0.52727444768578446,null,1.1910000000000001,1.1667816857303936]
[null,"Mellem personbil, benzin","Peugeot","307","2,0 i",2003,8409.3527093536632,0.14570522576385916,14219.657325332189,256880,17.2,85009.714285714275,21252.428571428569,132728.8571428571,{"$f":"VLOOKUP(1/(S119*AS119),GronEjerafgift!$A$6:$E$29,5)","v":6460},0.11484603204172718,4.3748688228085708,11.178586028510713,8.2644628099173556E-2,1,0,null,0.01,null,null,0.9309003420105646,0.03,0.15430249673387361,864,0,4,35000,null,238990.99999999788,0.14570522576385916,17.2,{"$f":"SUMPRODUCT(AH125:AH130,AI125:AI130)*SUM(AI119:AI130)/SUM(AI125:AI130)","v":275708.44078030245},0.72068334771216003,0.99613988517462693,1.1173407616581124,0.89387260932648993,0.9309003420105646,null,{"$f":"' Fælles forudsætninger'!E55","v":1.1910000000000001},{"$f":"' Fælles forudsætninger'!J55","v":1.1667816857303936}]
[null,{"$f":"B119","v":"Mellem personbil, benzin"},"Ford","Mondeo","1,8",2003,null,9.1265934881360353E-2,16046.032949806951,256880,17.2,93840.285714285608,23460.071428571402,152597.64285714261,{"$f":"VLOOKUP(1/(S120*AS120),GronEjerafgift!$A$6:$E$29,5)","v":5280},0.10689515290037685,4.3748688228085708,11.178586028510713,7.6923076923076927E-2,1,0,null,0.01,null,null,0.9309003420105646,0.03,0.15430249673387361,864,0,4,35000,null,269898.00000000309,9.1265934881360353E-2,17.2,{"$f":"SUMPRODUCT(AH125:AH130,AI125:AI130)*SUM(AI119:AI130)/SUM(AI125:AI130)","v":275708.44078030245},0.72068334771216003,0.99613988517462693,1.1173407616581124,0.89387260932648993,0.9309003420105646,null,{"$f":"AR119","v":1.1910000000000001},{"$f":"AS119","v":1.1667816857303936}]
[null,{"$f":"B120","v":"Mellem personbil, benzin"},"Citroën","C 5","2,0i 16v weekend",2003,null,8.7883279499088057E-2,15718.336881382562,256880,17.2,100723.14285714286,25180.785714285714,168084.07142857142,{"$f":"VLOOKUP(1/(S121*AS121),GronEjerafgift!$A$6:$E$29,5)","v":6460},0.11677621745419318,4.3748688228085708,11.178586028510713,8.4033613445378144E-2,1,0,null,0.01,null,null,0.9309003420105646,0.03,0.15430249673387361,864,0,4,35000,null,293988.00000000215,8.7883279499088057E-2,17.2,{"$f":"SUMPRODUCT(AH125:AH130,AI125:AI130)*SUM(AI119:AI130)/SUM(AI125:AI130)","v":275708.44078030245},0.72068334771216003,0.99613988517462693,1.1173407616581124,0.89387260932648993,0.9309003420105646,null,1.1910000000000001,1.1667816857303936]
[null,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,null,0.11870407418690297,16459.673404384896,256880,17.2,117815.30612244888,29453.826530612219,190059.43877550997,{"$f":"VLOOKUP(1/(S122*AS122),GronEjerafgift!$A$6:$E$29,5)","v":4700},9.9973884007546671E-2,4.3748688228085708,11.178586028510713,7.1942446043165464E-2,1,0,null,3.9E-2,null,null,0.9309003420105646,0.03,0.2051212650023149,864,0,4,35000,null,337328.49472044833,0.11870407418690297,17.2,{"$f":"SUMPRODUCT(AH125:AH130,AI125:AI130)*SUM(AI119:AI130)/SUM(AI125:AI130)","v":275708.44078030245},0.72068334771216003,0.99613988517462693,1.1173407616581124,0.89387260932648993,0.9309003420105646,null,1.1910000000000001,1.1667816857303936]
[null,"Mellem personbil, benzin","Peugeot","307","1,6 i st. car",2007,null,8.1246048631394757E-2,16635.130125899279,256880,17.2,88266.326530612234,22066.581632653058,123574.23469387754,{"$f":"VLOOKUP(1/(S123*AS123),GronEjerafgift!$A$6:$E$29,5)","v":5280},0.10689515290037685,4.3748688228085708,11.178586028510713,7.6923076923076927E-2,1,0,null,3.9E-2,null,null,0.9309003420105646,0.03,0.2051212650023149,864,0,4,35000,null,233907.24910459816,8.1246048631394757E-2,17.2,{"$f":"SUMPRODUCT(AH125:AH130,AI125:AI130)*SUM(AI119:AI130)/SUM(AI125:AI130)","v":275708.44078030245},0.72068334771216003,0.99613988517462693,1.1173407616581124,0.89387260932648993,0.9309003420105646,null,1.1910000000000001,1.1667816857303936]
[null,"Mellem personbil, benzin","Citroën","C 4 picasso","1,8 i",2007,null,8.113675291410534E-2,15117.332266775778,256880,17.2,116173.40372670798,29043.350931676996,186365.15838509297,{"$f":"VLOOKUP(1/(S124*AS124),GronEjerafgift!$A$6:$E$29,5)","v":5860},0.11117095901639192,4.3748688228085708,11.178586028510713,0.08,1,0,null,3.9E-2,null,null,0.9309003420105646,0.03,0.2051212650023149,864,0,4,35000,null,331581.83843779482,8.113675291410534E-2,17.2,{"$f":"SUMPRODUCT(AH125:AH130,AI125:AI130)*SUM(AI119:AI130)/SUM(AI125:AI130)","v":275708.44078030245},0.72068334771216003,0.99613988517462693,1.1173407616581124,0.89387260932648993,0.9309003420105646,null,1.1910000000000001,1.1667816857303936]
[null,"Mellem personbil, benzin","Toyota","Avensis stw","1.8 stw man.6",2011,null,6.0036982540861199E-2,17706.401075129535,256880,17.2,116513.71428571417,29128.428571428543,180619.85714285693,{"$f":"VLOOKUP(1/(S125*AS125),GronEjerafgift!$A$6:$E$29,5)","v":4120},9.3264227362744895E-2,4.3748688228085708,11.178586028510713,6.7114093959731544E-2,1,0,null,0.09,null,null,1.0842302365458039,0.03,0.22948501686842626,864,0,4,35000,null,326261.92781311891,6.0036982540861199E-2,17.2,{"$f":"AH125","v":326261.92781311891},0.83134998617569855,1.1577593832185411,1.3013795179173919,1.0411036143339136,1.0842302365458039,null,1.1910000000000001,1.1667816857303936]
[null,"Mellem personbil, benzin","Suzuki","Sx4 combiback","1,6",2011,null,5.8087531001089952E-2,14359.920260586319,256880,17.2,70711.609756182224,17677.902439045556,78600.48780498917,{"$f":"VLOOKUP(1/(S126*AS126),GronEjerafgift!$A$6:$E$29,5)","v":3540},8.6312856379186259E-2,4.3748688228085708,11.178586028510713,6.2111801242236017E-2,1,0,null,0.09,null,null,0.60115479849614184,0.03,0.22948501686842626,864,0,4,35000,null,166990.00000452646,5.8087531001089952E-2,17.2,166990.00000452646,0.48268780900990887,0.64856703001447114,0.72155388725647851,0.57724310980518279,0.60115479849614184,null,1.1910000000000001,1.1667816857303936]
[null,"Mellem personbil, benzin","Toyota","Avensis sedan","1.8 sd man.6",2011,null,3.4453296892822317E-2,16514.518589473686,256880,17.2,110891.99999999999,27722.999999999996,167670.99999999994,{"$f":"VLOOKUP(1/(S127*AS127),GronEjerafgift!$A$6:$E$29,5)","v":4120},9.1423486033217025E-2,4.3748688228085708,11.178586028510713,6.5789473684210523E-2,1,0,null,0.09,null,null,1.0236425890375493,0.03,0.22948501686842626,864,0,4,35000,null,306285.93512140372,3.4453296892822317E-2,17.2,306285.93512140372,0.78762054057426478,1.0938961345831277,1.2286573959470275,0.98292591675762198,1.0236425890375493,null,1.1910000000000001,1.1667816857303936]
[null,"Mellem personbil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,null,0.10128021203929408,19264.564369740936,256880,17.2,99444.282787691438,24861.070696922859,116543.03022692146,{"$f":"VLOOKUP(1/(S128*AS128),GronEjerafgift!$A$6:$E$29,5)","v":2380},7.3525766545232754E-2,4.3748688228085708,11.178586028510713,5.2910052910052914E-2,1,0,null,0.13800000000000001,null,null,0.85290822846260073,0.03,0.42483627703909504,864,0,4,35000,null,249994.12516781248,0.10128021203929408,17.2,249994.12516781248,0.6643921394048582,0.91393121816149658,1.0237284128144175,0.81898273025153401,0.85290822846260073,null,1.1910000000000001,1.1667816857303936]
[null,"Mellem personbil, benzin","Toyota","Avensis","1.8 vvt-i touring sports",2015,null,6.8071270205594336E-2,15623.593243517917,256880,17.2,125668.56535506285,31417.141338765712,177913.56004074286,{"$f":"VLOOKUP(1/(S129*AS129),GronEjerafgift!$A$6:$E$29,5)","v":4120},9.0236168032785627E-2,4.3748688228085708,11.178586028510713,6.4935064935064929E-2,1,0,null,0.13800000000000001,null,null,1.1682965067875186,0.03,0.42483627703909504,864,0,4,35000,null,353978.91748068214,6.8071270205594336E-2,17.2,353978.91748068214,0.89202524825696117,1.2463705991857408,1.4022825535944037,1.1218260428755229,1.1682965067875186,null,1.1910000000000001,1.1667816857303936]
[null,"Mellem personbil, benzin","Toyota","Auris","1.8 hybrid touring sports",2015,null,7.2129391443627539E-2,17967.796225347371,256880,17.2,113965.42390229716,28491.35597557429,111770.16981680717,{"$f":"VLOOKUP(1/(S130*AS130),GronEjerafgift!$A$6:$E$29,5)","v":620},5.1659367572672824E-2,4.3748688228085708,11.178586028510713,3.717472118959108E-2,1,0,null,0.13800000000000001,null,null,0.91000128072957931,0.03,0.42483627703909504,864,0,4,35000,null,268817.93565950549,7.2129391443627539E-2,17.2,268817.93565950549,0.70559934295222337,0.97411094030343903,1.092256043137974,0.87380483451037916,0.91000128072957931,null,1.1910000000000001,1.1667816857303936]
[null,"Stor personbil, benzin","Volvo","V 70","2,4",2003,1112.1301536791439,0.1620272696784491,17210.795702917774,264470,16.2,143096.85714285713,35774.214285714283,263424.92857142852,{"$f":"VLOOKUP(1/(S131*AS131),GronEjerafgift!$A$6:$E$29,5)","v":7600},0.12633063524589991,4.3748688228085708,11.178586028510713,9.0909090909090912E-2,1,0,null,2.3E-2,null,null,1.792320420097308,0.03,0.10876002799763097,1036,0,4,35000,null,442296.3059964999,0.1620272696784491,16.2,{"$f":"SUMPRODUCT(AH137:AH142,AI137:AI142)*SUM(AI131:AI142)/SUM(AI137:AI142)","v":592390.3992992281},1.4139318231059401,2.0085721065596323,2.1512857745885183,1.7210286196708147,1.792320420097308,null,{"$f":"' Fælles forudsætninger'!E57","v":1.1910000000000001},{"$f":"' Fælles forudsætninger'!J57","v":1.1667816857303936}]
[null,{"$f":"B131","v":"Stor personbil, benzin"},"Volvo","S 60","2,4",2003,null,8.6180579896778672E-2,15004.991782608695,264470,16.2,125866.85714285713,31466.714285714283,224657.42857142855,{"$f":"VLOOKUP(1/(S132*AS132),GronEjerafgift!$A$6:$E$29,5)","v":7600},0.12407473104508025,4.3748688228085708,11.178586028510713,8.9285714285714288E-2,1,0,null,2.3E-2,null,null,1.792320420097308,0.03,0.10876002799763097,1036,0,4,35000,null,381990.99999999674,8.6180579896778672E-2,16.2,{"$f":"SUMPRODUCT(AH137:AH142,AI137:AI142)*SUM(AI131:AI142)/SUM(AI137:AI142)","v":592390.3992992281},1.4139318231059401,2.0085721065596323,2.1512857745885183,1.7210286196708147,1.792320420097308,null,{"$f":"AR131","v":1.1910000000000001},{"$f":"AS131","v":1.1667816857303936}]
[null,{"$f":"B132","v":"Stor personbil, benzin"},"Peugeot","406","2,2 stationcar",2003,null,6.8312913783147508E-2,14174.236891191711,264470,16.2,122677.71428571419,30669.428571428547,217481.8571428569,{"$f":"VLOOKUP(1/(S133*AS133),GronEjerafgift!$A$6:$E$29,5)","v":7600},0.12407473104508025,4.3748688228085708,11.178586028510713,8.9285714285714288E-2,1,0,null,2.3E-2,null,null,1.792320420097308,0.03,0.10876002799763097,1036,0,4,35000,null,370828.99999999802,6.8312913783147508E-2,16.2,{"$f":"SUMPRODUCT(AH137:AH142,AI137:AI142)*SUM(AI131:AI142)/SUM(AI137:AI142)","v":592390.3992992281},1.4139318231059401,2.0085721065596323,2.1512857745885183,1.7210286196708147,1.792320420097308,null,{"$f":"AR132","v":1.1910000000000001},{"$f":"AS132","v":1.1667816857303936}]
[null,"Stor personbil, benzin","Volvo","V 70","2,4",2007,null,0.3745148536220006,17644.294870588237,264470,16.2,193890.71428571426,48472.678571428565,361229.1071428571,{"$f":"VLOOKUP(1/(S134*AS134),GronEjerafgift!$A$6:$E$29,5)","v":7600},0.12519252141485576,4.3748688228085708,11.178586028510713,9.00900900900901E-2,1,0,null,5.8000000000000003E-2,null,null,1.792320420097308,0.03,0.17838781647104471,1036,0,4,35000,null,603592.32587826834,0.3745148536220006,16.2,{"$f":"SUMPRODUCT(AH137:AH142,AI137:AI142)*SUM(AI131:AI142)/SUM(AI137:AI142)","v":592390.3992992281},1.4139318231059401,2.0085721065596323,2.1512857745885183,1.7210286196708147,1.792320420097308,null,1.1910000000000001,1.1667816857303936]
[null,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2007,null,0.1055664474277638,18957.245291479823,264470,16.2,204177.21428571426,51044.303571428565,384373.7321428571,{"$f":"VLOOKUP(1/(S135*AS135),GronEjerafgift!$A$6:$E$29,5)","v":8800},0.14179969262294884,4.3748688228085708,11.178586028510713,0.1020408163265306,1,0,null,5.8000000000000003E-2,null,null,1.792320420097308,0.03,0.17838781647104471,1036,0,4,35000,null,639595.06270651554,0.1055664474277638,16.2,{"$f":"SUMPRODUCT(AH137:AH142,AI137:AI142)*SUM(AI131:AI142)/SUM(AI137:AI142)","v":592390.3992992281},1.4139318231059401,2.0085721065596323,2.1512857745885183,1.7210286196708147,1.792320420097308,null,1.1910000000000001,1.1667816857303936]
[null,"Stor personbil, benzin","Volvo","S 80","S80 2,5t aut.",2007,null,7.9842790930103935E-2,16396.655948717951,264470,16.2,198672.34920634911,49668.087301587278,371987.78571428551,{"$f":"VLOOKUP(1/(S136*AS136),GronEjerafgift!$A$6:$E$29,5)","v":8800},0.13758782056484148,4.3748688228085708,11.178586028510713,9.9009900990099015E-2,1,0,null,5.8000000000000003E-2,null,null,1.792320420097308,0.03,0.17838781647104471,1036,0,4,35000,null,620328.04197761975,7.9842790930103935E-2,16.2,{"$f":"SUMPRODUCT(AH137:AH142,AI137:AI142)*SUM(AI131:AI142)/SUM(AI137:AI142)","v":592390.3992992281},1.4139318231059401,2.0085721065596323,2.1512857745885183,1.7210286196708147,1.792320420097308,null,1.1910000000000001,1.1667816857303936]
[null,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2011,null,2.2251361707620713E-2,16501.256666666668,264470,16.2,199381.71428571426,49845.428571428565,371672.8571428571,{"$f":"VLOOKUP(1/(S137*AS137),GronEjerafgift!$A$6:$E$29,5)","v":8800},0.13491621239853388,4.3748688228085708,11.178586028510713,9.7087378640776698E-2,1,0,null,0.161,null,null,1.8740040855511881,0.03,0.22943221320973348,1036,0,4,35000,null,620900.49194881239,2.2251361707620713E-2,16.2,{"$f":"AH137","v":620900.49194881239},1.4763432669251451,2.0997188727603531,2.249329018160803,1.7994632145286424,1.8740040855511881,null,1.1910000000000001,1.1667816857303936]
[null,"Stor personbil, benzin","Suzuki","Grand vitara","2.4l m/t",2011,null,1.9737913700836461E-2,17182.945,264470,16.2,115064.5714285713,28766.142857142826,181159.28571428545,{"$f":"VLOOKUP(1/(S138*AS138),GronEjerafgift!$A$6:$E$29,5)","v":7600},0.12519252141485576,4.3748688228085708,11.178586028510713,9.00900900900901E-2,1,0,null,0.161,null,null,1.0261977345667908,0.03,0.22943221320973348,1036,0,4,35000,null,324990.19603881246,1.9737913700836461E-2,16.2,324990.19603881246,0.82856603814856433,1.1536936567360834,1.231724285197088,0.98537942815767043,1.0261977345667908,null,1.1910000000000001,1.1667816857303936]
[null,"Stor personbil, benzin","Audi","A6","2,8 fsi aut.",2011,null,1.7653729945505976E-2,18604.031578947368,264470,16.2,214455.42857142843,53613.857142857109,402388.71428571403,{"$f":"VLOOKUP(1/(S139*AS139),GronEjerafgift!$A$6:$E$29,5)","v":5280},0.10293607316332583,4.3748688228085708,11.178586028510713,7.407407407407407E-2,1,0,null,0.161,null,null,2.0159896895827001,0.03,0.22943221320973348,1036,0,4,35000,null,670457.80188773968,1.7653729945505976E-2,16.2,670457.80188773968,1.5848291741124509,2.2581535926351037,2.4197514530805404,1.9358011624644322,2.0159896895827001,null,1.1910000000000001,1.1667816857303936]
[null,"Stor personbil, benzin","Mazda","Mazda cx-9","3,7 suv firehjulstræk aut.",2015,null,2.9141042591906242E-2,17953.367253333337,264470,16.2,200875.12775884572,50218.781939711429,325425.86454783572,{"$f":"VLOOKUP(1/(S140*AS140),GronEjerafgift!$A$6:$E$29,5)","v":11120},0.1561389873825729,4.3748688228085708,11.178586028510713,0.11235955056179775,1,0,null,0.23599999999999999,null,null,1.8820320462167832,0.03,0.37891077636152953,1036,0,4,35000,null,623702.49527581246,2.9141042591906242E-2,16.2,623702.49527581246,1.4824771324082811,2.1086768773967726,2.2589648161940103,1.8071718529552083,1.8820320462167832,null,1.1910000000000001,1.1667816857303936]
[null,"Stor personbil, benzin","Mazda","Mazda6","2,5 skyactiv-g 192 hk stationcar aut.",2015,null,1.9607471836378763E-2,18695.044160000001,264470,16.2,151321.14285714302,37830.285714285754,225812.14285714313,{"$f":"VLOOKUP(1/(S141*AS141),GronEjerafgift!$A$6:$E$29,5)","v":3540},8.907929408364737E-2,4.3748688228085708,11.178586028510713,6.4102564102564111E-2,1,0,null,0.23599999999999999,null,null,1.3659178453396426,0.03,0.37891077636152953,1036,0,4,35000,null,443562.88470604166,1.9607471836378763E-2,16.2,443562.88470604166,1.0881335109099959,1.5327705424052152,1.6394834299640677,1.3115867439712541,1.3659178453396426,null,1.1910000000000001,1.1667816857303936]
[null,"Stor personbil, benzin","Bmw","4-serie","435i gran coupé steptronic",2015,null,1.5163624879508291E-2,20241.186357894738,264470,16.2,292474.5453383429,73118.636334585724,492874.77250939293,{"$f":"VLOOKUP(1/(S142*AS142),GronEjerafgift!$A$6:$E$29,5)","v":5280},0.10527552937158326,4.3748688228085708,11.178586028510713,7.575757575757576E-2,1,0,null,0.23599999999999999,null,null,2.7882485087183757,0.03,0.37891077636152953,1036,0,4,35000,null,939999.70308275719,1.5163624879508291E-2,16.2,939999.70308275719,2.1748833500184634,3.1198790507555749,3.3466780189324816,2.6773424151459855,2.7882485087183757,null,1.1910000000000001,1.1667816857303936]
[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$23)","v":5.9849246231155777E-2},{"$f":"SUM(G21:G23)","v":17291.699373980857},{"$f":"SUM(H11:M11)","v":3.0764997021262226},{"$f":"SUMPRODUCT($G$21:$G$23,I21:I23)/SUM($G$21:$G$23)","v":0.59520906616415403},0,0.8378231615406817,1.3568070730877666,0.18945556168206976,9.7204839651550606E-2,{"$f":"SUM(O11:S11)","v":1.7379048628531957},{"$f":"SUMPRODUCT($G$21:$G$23,P21:P23)/SUM($G$21:$G$23)","v":0.28901865996649906},{"$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$23)","v":0.31729159478660818},{"$f":"SUMPRODUCT($G$21:$G$23,S21:S23)/SUM($G$21:$G$23)","v":1.0538307363788479},{"$f":"SUMPRODUCT($G$21:$G$23,T21:T23)/SUM($G$21:$G$23)","v":7.7763871721240496E-2},{"$f":"SUM(U11:Y11)","v":1.7467035703790827},{"$f":"SUMPRODUCT($G$21:$G$23,V21:V23)/SUM($G$21:$G$23)","v":0.59520906616415403},{"$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$23)","v":0.32820310289609034},{"$f":"SUMPRODUCT($G$21:$G$23,Y21:Y23)/SUM($G$21:$G$23)","v":0.72608656166728791},{"$f":"SUMPRODUCT($G$21:$G$23,Z21:Z23)/SUM($G$21:$G$23)","v":9.7204839651550606E-2},{"$f":"SUM(AA11:AE11)","v":1.0639676014819344},{"$f":"SUMPRODUCT($G$21:$G$23,AB21:AB23)/SUM($G$21:$G$23)","v":0.28901865996649906},{"$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$23)","v":0.13323434228562153},{"$f":"SUMPRODUCT($G$21:$G$23,AE21:AE23)/SUM($G$21:$G$23)","v":0.56395072750857322},{"$f":"SUMPRODUCT($G$21:$G$23,AF21:AF23)/SUM($G$21:$G$23)","v":7.7763871721240496E-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$44)","v":5.2575438889639801E-2},{"$f":"H33","v":1818.8757621423147},{"$f":"SUM(I21:N21)","v":1.9991010577239077},{"$f":"SUMPRODUCT($I$33:$I$44,K33:K44)/SUM($I$33:$I$44)","v":0.5228700419017579},0,0.50155722719318829,0.71880214715077206,0.18008360575863006,7.5788035719559346E-2,{"$f":"SUM(P21:T21)","v":1.0998245125509372},{"$f":"SUMPRODUCT($I$33:$I$44,R33:R44)/SUM($I$33:$I$44)","v":0.25389263611350271},{"$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$44)","v":0.22700851803594488},{"$f":"SUMPRODUCT($I$33:$I$44,U33:U44)/SUM($I$33:$I$44)","v":0.55829292982584222},{"$f":"SUMPRODUCT($I$33:$I$44,V33:V44)/SUM($I$33:$I$44)","v":6.0630428575647467E-2},{"$f":"SUM(V21:Z21)","v":1.1593722699791458},{"$f":"SUMPRODUCT($I$33:$I$44,X33:X44)/SUM($I$33:$I$44)","v":0.5228700419017579},{"$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$44)","v":0.13589188964237531},{"$f":"SUMPRODUCT($I$33:$I$44,AA33:AA44)/SUM($I$33:$I$44)","v":0.42482230271545318},{"$f":"SUMPRODUCT($I$33:$I$44,AB33:AB44)/SUM($I$33:$I$44)","v":7.5788035719559346E-2},{"$f":"SUM(AB21:AF21)","v":0.70917658870048683},{"$f":"SUMPRODUCT($I$33:$I$44,AD33:AD44)/SUM($I$33:$I$44)","v":0.25389263611350271},{"$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$44)","v":6.4694453941081712E-2},{"$f":"SUMPRODUCT($I$33:$I$44,AG33:AG44)/SUM($I$33:$I$44)","v":0.32995907007025493},{"$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$56)","v":5.8261187589734538E-2},{"$f":"H45","v":12994.922853317372},{"$f":"SUM(I22:N22)","v":2.9056650104316475},{"$f":"SUMPRODUCT($I$45:$I$56,K45:K56)/SUM($I$45:$I$56)","v":0.57941560241151957},0,0.76163775270112666,1.2842919546574352,0.18489636229435361,9.5423338367212424E-2,{"$f":"SUM(P22:T22)","v":1.6514228008458511},{"$f":"SUMPRODUCT($I$45:$I$56,R45:R56)/SUM($I$45:$I$56)","v":0.28134974833611576},{"$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$56)","v":0.29622606751892844},{"$f":"SUMPRODUCT($I$45:$I$56,U45:U56)/SUM($I$45:$I$56)","v":0.99750831429703712},{"$f":"SUMPRODUCT($I$45:$I$56,V45:V56)/SUM($I$45:$I$56)","v":7.6338670693769956E-2},{"$f":"SUM(V22:Z22)","v":1.6936763338796264},{"$f":"SUMPRODUCT($I$45:$I$56,X45:X56)/SUM($I$45:$I$56)","v":0.57941560241151957},{"$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$56)","v":0.31410219903180869},{"$f":"SUMPRODUCT($I$45:$I$56,AA45:AA56)/SUM($I$45:$I$56)","v":0.70473519406908569},{"$f":"SUMPRODUCT($I$45:$I$56,AB45:AB56)/SUM($I$45:$I$56)","v":9.5423338367212424E-2},{"$f":"SUM(AB22:AF22)","v":1.0371667399387536},{"$f":"SUMPRODUCT($I$45:$I$56,AD45:AD56)/SUM($I$45:$I$56)","v":0.28134974833611576},{"$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$56)","v":0.13211117988433524},{"$f":"SUMPRODUCT($I$45:$I$56,AG45:AG56)/SUM($I$45:$I$56)","v":0.54736714102453266},{"$f":"SUMPRODUCT($I$45:$I$56,AH45:AH56)/SUM($I$45:$I$56)","v":7.6338670693769956E-2}]
[null,{"$f":"B57","v":"Stor personbil, diesel"},"Personbil","Diesel","Stor",{"$f":"SUMPRODUCT($I$57:$I$68,G57:G68)/SUM($I$57:$I$68)","v":7.3516803855215501E-2},{"$f":"H57","v":2477.9007585211689},{"$f":"SUM(I23:N23)","v":4.7632653667059719},{"$f":"SUMPRODUCT($I$57:$I$68,K57:K68)/SUM($I$57:$I$68)","v":0.73113482500732019},0,1.4841966946732734,2.2054205853054589,0.22024487700348172,0.12226838471643794,{"$f":"SUM(P23:T23)","v":2.6598209644523036},{"$f":"SUMPRODUCT($I$57:$I$68,R57:R68)/SUM($I$57:$I$68)","v":0.35502081435059724},{"$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$68)","v":0.49403741490683978},{"$f":"SUMPRODUCT($I$57:$I$68,U57:U68)/SUM($I$57:$I$68)","v":1.7129480274217164},{"$f":"SUMPRODUCT($I$57:$I$68,V57:V68)/SUM($I$57:$I$68)","v":9.7814707773150364E-2},{"$f":"SUM(V23:Z23)","v":2.4559198325867908},{"$f":"SUMPRODUCT($I$57:$I$68,X57:X68)/SUM($I$57:$I$68)","v":0.73113482500732019},{"$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$68)","v":0.54331678758290836},{"$f":"SUMPRODUCT($I$57:$I$68,AA57:AA68)/SUM($I$57:$I$68)","v":1.0591998352801244},{"$f":"SUMPRODUCT($I$57:$I$68,AB57:AB68)/SUM($I$57:$I$68)","v":0.12226838471643794},{"$f":"SUM(AB23:AF23)","v":1.4649505296776384},{"$f":"SUMPRODUCT($I$57:$I$68,AD57:AD68)/SUM($I$57:$I$68)","v":0.35502081435059724},{"$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$68)","v":0.18943552384117282},{"$f":"SUMPRODUCT($I$57:$I$68,AG57:AG68)/SUM($I$57:$I$68)","v":0.82267948371271793},{"$f":"SUMPRODUCT($I$57:$I$68,AH57:AH68)/SUM($I$57:$I$68)","v":9.7814707773150364E-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"},{"$f":"C82","v":"Volkswagen"},{"$f":"D82","v":"Lupo"},{"$f":"E82","v":"1,2 tdi 3l"},{"$f":"F82","v":2003},{"$f":"P82","v":3.9433324914162335E-2},{"$f":"G82","v":1818.8757621423147},{"$f":"H82","v":5.6641883274776823E-2},{"$f":"SUM(K33:P33)","v":1.8572424779132264},{"$f":"$P82*R82","v":0.39216989312202682},{"$f":"(1+Moms)*U82/T82","v":0},{"$f":"(L82/J82)*(SUM(L82:N82)/L82)","v":0.55452246396326155},{"$f":"Z82*(1+AA82)*(1+Moms)","v":0.71880214715077195},{"$f":"O82/I82","v":0.11595993795760691},{"$f":"(1+Moms)*(AC82*(1-AD82)*AE82*(J82-AF82)/AF82)/J82","v":7.5788035719559346E-2},{"$f":"SUM(R33:V33)","v":1.0188620361788592},{"$f":"$P82*Q82","v":0.19042790749103586},{"$f":"U82/T82","v":0},{"$f":"L82/J82","v":0.20951077028633361},{"$f":"Z82","v":0.55829292982584222},{"$f":"(AC82*(1-AD82)*AE82*(J82-AF82)/AF82)/J82","v":6.0630428575647474E-2},{"$f":"SUM(X33:AB33)","v":0.8804154878243261},{"$f":"$P82*R82","v":0.39216989312202682},{"$f":"L33","v":0},{"$f":"IF(L82=0,0,W82*SUM(L82:N82)/L82)","v":5.2934984030215557E-2},{"$f":"N33*AB82","v":0.35952257495252438},{"$f":"P33","v":7.5788035719559346E-2},{"$f":"SUM(AD33:AH33)","v":0.55029917098126524},{"$f":"$P82*Q82","v":0.19042790749103586},{"$f":"S33","v":0},{"$f":"W82","v":0.02},{"$f":"U33*AB82","v":0.27924083491458196},{"$f":"V33","v":6.0630428575647474E-2}]
[null,{"$f":"B83","v":"Lille personbil, diesel"},"Audi","A 2","3l 1,2 tdi aut.",2003,{"$f":"P83","v":3.9433324914162335E-2},null,{"$f":"H83","v":7.3298151017602182E-3},2.1129024264564138,{"$f":"$P83*R83","v":0.39216989312202682},0,{"$f":"(L83/J83)*(SUM(L83:N83)/L83)","v":0.81209426738491464},0.71880214715077195,{"$f":"O83/I83","v":0.11404808307914073},7.5788035719559346E-2,{"$f":"SUM(R34:V34)","v":1.092453980013617},{"$f":"P83*Q83","v":0.19042790749103586},{"$f":"U83/T83","v":0},{"$f":"L83/J83","v":0.28310271412109167},{"$f":"Z83","v":0.55829292982584222},{"$f":"(AC83*(1-AD83)*AE83*(J83-AF83)/AF83)/J83","v":6.0630428575647474E-2},{"$f":"SUM(X34:AB34)","v":0.88485150215462494},{"$f":"$P83*R83","v":0.39216989312202682},0,{"$f":"W83*SUM(L83:N83)/L83","v":5.7370998360514285E-2},0.35952257495252438,{"$f":"P34","v":7.5788035719559346E-2},{"$f":"SUM(AD34:AH34)","v":0.55029917098126524},{"$f":"$P83*Q83","v":0.19042790749103586},{"$f":"S34","v":0},{"$f":"W83","v":0.02},0.27924083491458196,{"$f":"V34","v":6.0630428575647474E-2}]
[null,"Lille personbil, diesel","Fiat","Punto","1,3 d multijet 5dørs",2003,5.9149987371243509E-2,null,4.5946666155075155E-3,2.2386889707504953,{"$f":"$P84*R84","v":0.58825483968304026},0,0.54048214254285554,0.71880214715077195,0.31536180565426825,7.5788035719559346E-2,1.1100644695185469,0.28564186123655383,0,0.20549924988050336,0.55829292982584222,6.0630428575647474E-2,1.0761673107373046,{"$f":"$P84*R84","v":0.58825483968304026},0,5.2601860382180746E-2,0.35952257495252438,7.5788035719559346E-2,0.64551312472678324,0.28564186123655383,0,0.02,0.27924083491458196,6.0630428575647474E-2]
[null,"Lille personbil, diesel","Peugeot","206","1,4 hdi-5 dørs",2007,5.6357498697064627E-2,null,0.15616967961494355,2.0543144263622586,0.56048315197268217,0,0.45088204437761831,0.71880214715077195,0.2483590471416266,7.5788035719559346E-2,1.0850276783040547,0.27215662315242461,0,0.19394769675014037,0.55829292982584222,6.0630428575647474E-2,1.1059212589347309,0.56048315197268217,0,7.9041874514180988E-2,0.39060819672830849,7.5788035719559346E-2,0.67017205889569031,0.27215662315242461,0,3.4000000000000002E-2,0.30338500716761818,6.0630428575647474E-2]
[null,"Lille personbil, diesel","Toyota","Yaris","1,4 d - 4d 5 dørs",2007,5.9149987371243509E-2,null,0.13609226964573279,2.2803764713380437,0.58825483968304026,0,0.61604983892748466,0.71880214715077195,0.28148160985718718,7.5788035719559346E-2,1.146034943987426,0.28564186123655383,0,0.2414697243493826,0.55829292982584222,6.0630428575647474E-2,1.1413936009509109,0.58825483968304026,0,8.6742528820002912E-2,0.39060819672830849,7.5788035719559346E-2,0.68365729697981947,0.28564186123655383,0,3.4000000000000002E-2,0.30338500716761818,6.0630428575647474E-2]
[null,"Lille personbil, diesel","Fiat","Punto","1,3 jtd",2007,5.9149987371243509E-2,null,0.12388678459215766,2.1334703187105739,0.58825483968304026,0,0.47406314704576336,0.71880214715077195,0.27656214911143862,7.5788035719559346E-2,1.1054673177355057,0.28564186123655383,0,0.20090209809746223,0.55829292982584222,6.0630428575647474E-2,1.1348799356031882,0.58825483968304026,0,8.0228863472280268E-2,0.39060819672830849,7.5788035719559346E-2,0.68365729697981947,0.28564186123655383,0,3.4000000000000002E-2,0.30338500716761818,6.0630428575647474E-2]
[null,"Lille personbil, diesel","Peugeot","206 +","1,4 hdi 68 hk 5-d",2011,5.2525188785664235E-2,null,0.15508743271077313,1.8174982398826052,0.52237029763853982,0,0.4320498211786622,0.65227855743722685,0.13501152790861698,7.5788035719559346E-2,1.039329913752455,0.25364997277805978,0,0.2184253901174065,0.50662412228134124,6.0630428575647474E-2,1.1737526194399599,0.52237029763853982,0,0.16615369192885543,0.40944059415300538,7.5788035719559346E-2,0.71629251331720656,0.25364997277805978,0,8.4000000000000005E-2,0.31801211196349932,6.0630428575647474E-2]
[null,"Lille personbil, diesel","Opel","Corsa","1,3 cdti ecoflex",2011,4.7234882001496607E-2,null,0.13504925749949959,1.9376743060688333,0.4697574619051616,0,0.5299473211204101,0.77421835741120004,8.7963129912502311E-2,7.5788035719559346E-2,1.1477767827499255,0.22810249350544939,0,0.25770921413585784,0.60133464653297086,6.0630428575647474E-2,1.2042643778631001,0.4697574619051616,0,0.17273567467652495,0.48598320556185431,7.5788035719559346E-2,0.75019560601263413,0.22810249350544939,0,8.4000000000000005E-2,0.37746268393153731,6.0630428575647474E-2]
[null,"Lille personbil, diesel","Citroën","C3","Hdi 70",2011,5.2525188785664235E-2,null,0.125315363602234,1.9014708615761022,0.52237029763853982,0,0.46472303544405197,0.69297587059136001,0.14561362218259127,7.5788035719559346E-2,1.0818163626267752,0.25364997277805978,0,0.22930227537686612,0.53823368589620191,6.0630428575647474E-2,1.2033863408057515,0.52237029763853982,0,0.17024137642394591,0.4349866310237066,7.5788035719559346E-2,0.73613409535270269,0.25364997277805978,0,8.4000000000000005E-2,0.3378536939989954,6.0630428575647474E-2]
[null,"Lille personbil, diesel","Hyundai","I20","1.1 crdi 5 dørs hatchback",2015,4.4816713980942176E-2,null,4.1830913561459085E-2,1.7802120972979589,0.44570844508407825,0,0.46544934138018573,0.70364465221728012,8.9621622896855629E-2,7.5788035719559346E-2,1.0736681702915021,0.21642489144885643,0,0.25009273203998478,0.54652011822701363,6.0630428575647474E-2,1.2756483204886757,0.44570844508407825,0,0.26613830507767444,0.4880135346073638,7.5788035719559346E-2,0.79909495855449519,0.21642489144885643,0,0.14299999999999999,0.37903963852999123,6.0630428575647474E-2]
[null,"Lille personbil, diesel","Opel","Corsa","1,3cdti 5-dørs",2015,4.377099065472019E-2,null,3.4564242879717037E-2,2.0924617773937113,0.43530858136544975,0,0.6032935615114331,0.89722313380416008,8.0848464993108743E-2,7.5788035719559346E-2,1.2658166253063601,0.21137497731504978,0,0.29693888248039296,0.69687233693526995,6.0630428575647474E-2,1.4239011886369721,0.43530858136544975,0,0.29053446478782197,0.62227010676414118,7.5788035719559346E-2,0.89832199366867094,0.21137497731504978,0,0.14299999999999999,0.48331658777797371,6.0630428575647474E-2]
[null,"Lille personbil, diesel","Kia","Rio","1.1 crdi 5-dørs man. 6",2015,4.7234882001496607E-2,null,2.3437690901438418E-2,1.8785869008283465,0.4697574619051616,0,0.49468729563070946,0.7416947382727892,9.6659369300126974E-2,7.5788035719559346E-2,1.1183925254662979,0.22810249350544939,0,0.25358602026070443,0.57607358312449652,6.0630428575647474E-2,1.3389084243014737,0.4697574619051616,0,0.2789597123787243,0.51440321429802871,7.5788035719559346E-2,0.83126939920577947,0.22810249350544939,0,0.14299999999999999,0.39953647712468254,6.0630428575647474E-2]
[null,{"$f":"B94","v":"Mellem personbil, diesel "},"Volkswagen","Passat","1,9 tdi man variant",2003,7.5035983979520327E-2,{"$f":"G94","v":12994.922853317372},{"$f":"H94","v":5.4251645201332639E-2},3.3806461973944688,0.74624328234077109,0,{"$f":"(L94/J94)*(SUM(L94:N94)/L94)","v":0.89917864476386034},1.2842919546574352,0.35550897726519026,9.5423338367212437E-2,1.7355149183182055,0.36235710396865678,{"$f":"U94/T94","v":0},{"$f":"L94/J94","v":0.29931082935874176},{"$f":"Z94","v":0.99750831429703712},{"$f":"(AC94*(1-AD94)*AE94*(J94-AF94)/AF94)/J94","v":7.6338670693769942E-2},1.3611141418732482,0.74624328234077109,0,{"$f":"W94*SUM(L94:N94)/L94","v":4.5062451299722681E-2},0.47438506986554185,9.5423338367212437E-2,0.82215019785896415,0.36235710396865678,0,{"$f":"W94","v":1.4999999999999999E-2},0.36845442319653737,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","Peugeot","206","1,4 hdi st. car",2003,5.7847124213286603E-2,null,{"$f":"H95","v":4.981851652652617E-2},2.6784016658993584,0.57529768462394248,0,0.47150100134357498,1.2842919546574352,0.25188768690719332,9.5423338367212437E-2,1.5303143922279598,0.27935019028420682,0,0.17711721695294594,0.99750831429703712,7.6338670693769942E-2,1.1850373606454887,0.57529768462394248,0,3.9931267788791837E-2,0.47438506986554185,9.5423338367212437E-2,0.73914328417451414,0.27935019028420682,0,1.4999999999999999E-2,0.36845442319653737,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","Peugeot","307","2,0 hdi",2003,7.0220840622545758E-2,null,4.8715370592151759E-2,3.0172239825950351,0.69835601288574822,0,0.61091591249017574,1.2842919546574352,0.32823676419446352,9.5423338367212437E-2,1.6299012753818227,0.33910424168189801,0,0.21695004870911758,0.99750831429703712,7.6338670693769942E-2,1.3104033546512588,0.69835601288574822,0,4.2238933532756193E-2,0.47438506986554185,9.5423338367212437E-2,0.79889733557220544,0.33910424168189801,0,1.4999999999999999E-2,0.36845442319653737,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",2007,8.0560105499485016E-2,null,8.3973508488787832E-2,3.6886012701510853,0.8011814380959198,0,1.1301844273679358,1.2842919546574352,0.37752011166258215,9.5423338367212437E-2,1.840131065692864,0.38903370057984626,0,0.37725038012221074,0.99750831429703712,7.6338670693769942E-2,1.6362051303020937,0.8011814380959198,0,0.17975082124531899,0.55984953259364234,9.5423338367212437E-2,0.96020695969586278,0.38903370057984626,0,0.06,0.43483458842224654,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","Volkswagen","Touran","1,9 tdi",2007,7.8162483312000347E-2,null,7.5744460633147798E-2,3.4509596913859895,0.77733675243830325,0,0.94751850584328323,1.2842919546574352,0.34638914007975574,9.5423338367212437E-2,1.7763624184542774,0.37745531663401749,0,0.32506011682945285,0.99750831429703712,7.6338670693769942E-2,1.6075037657661366,0.77733675243830325,0,0.17489414236697851,0.55984953259364234,9.5423338367212437E-2,0.94862857575003401,0.37745531663401749,0,0.06,0.43483458842224654,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","Peugeot","307","1,6 hdi stc",2007,6.5656485982080293E-2,null,5.8863896242983049E-2,2.9410897870904678,0.65296287204817471,0,0.62402464065708418,1.2842919546574352,0.2843869813605614,9.5423338367212437E-2,1.6235427491682064,0.3170624659725747,0,0.23263329820482456,0.99750831429703712,7.6338670693769942E-2,1.4691820852925803,0.65296287204817471,0,0.16094634228355084,0.55984953259364234,9.5423338367212437E-2,0.88823572508859117,0.3170624659725747,0,0.06,0.43483458842224654,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",2011,6.0793042576000267E-2,null,8.5271211643418499E-2,3.9093549770642535,0.60459525189645802,0,1.1572413618272608,1.9094879356609895,0.14260708931233293,9.5423338367212437E-2,2.2539359352481863,0.2935763573820136,0,0.40092348141629425,1.4830974257561083,7.6338670693769942E-2,2.0583923524145984,0.60459525189645802,0,0.37812357077175163,0.98025019137917624,9.5423338367212437E-2,1.2622744000207746,0.2935763573820136,0,0.13100000000000001,0.76135937194499115,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","Hyundai","I30","1,6 crdi 90 eco",2011,5.1294129673500229E-2,null,7.3921492924986329E-2,2.3083305100636116,0.51012724378763652,0,0.57037290541739527,0.99870625865942664,0.13370076383194082,9.5423338367212437E-2,1.3445734697033569,0.247705051541074,0,0.24483556598546327,0.7756941814830498,7.6338670693769942E-2,1.4234237796890989,0.51012724378763652,0,0.30517972464063947,0.51269347289361056,9.5423338367212437E-2,0.85325224487065809,0.247705051541074,0,0.13100000000000001,0.39820852263581408,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","Peugeot","207","1,6 hdi 92 hk st.car",2011,5.5877860410281095E-2,null,6.5279732165892848E-2,2.085174530474629,0.55571308259419117,0,0.44867797297639861,0.80984363801485337,0.17551649852197343,9.5423338367212437E-2,1.1791653070840933,0.269840396572404,0,0.20398147242774206,0.62900476739017741,7.6338670693769942E-2,1.3550236369993951,0.55571308259419117,0,0.28814780950622459,0.41573940653176683,9.5423338367212437E-2,0.80008346068890546,0.269840396572404,0,0.13100000000000001,0.32290439342273153,7.6338670693769942E-2]
[null,{"$f":"B103","v":"Mellem personbil, diesel "},"Peugeot","308","1.6 blue e-hdi 120 hk sw",2015,4.2087491014154037E-2,null,0.26502390874119308,2.4490076316331995,0.41856594362062488,0,0.6740558760579306,1.2268718181695202,3.4090655417911286E-2,9.5423338367212437E-2,1.5383300316249957,0.20324517049524021,0,0.30583604040140694,0.95291015003457868,7.6338670693769942E-2,1.8459580398427049,0.41856594362062488,0,0.476059227805263,0.85590953004960435,9.5423338367212437E-2,1.1603679421984114,0.20324517049524021,0,0.216,0.66478410100940133,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","Bmw","3-serie","320d touring steptronic",2015,6.1361201852411493E-2,null,7.23240778128489E-2,3.9509234307689525,0.61024567481137826,0,1.1022727679345525,1.9526778919037999,0.19030375775200931,9.5423338367212437E-2,2.3003675711070763,0.2963200616566119,0,0.4110658159187916,1.5166430228379029,7.6338670693769942E-2,2.6471306279189064,0.61024567481137826,0,0.57920388573711901,1.3622577290031967,9.5423338367212437E-2,1.6467229878868452,0.2963200616566119,0,0.216,1.0580642555364634,7.6338670693769942E-2]
[null,"Mellem personbil, diesel ","Renault","Ny clio","Dci 75 sport tourer",2015,4.6730595005039344E-2,null,6.6812179026731047E-2,1.8361556339004041,0.46474225768553351,0,0.41466171608197605,0.77014727633786673,9.1181045427815466E-2,9.5423338367212437E-2,1.1129493906906736,0.22566723556766879,0,0.21277084261341617,0.59817264181581875,7.6338670693769942E-2,1.5184027080524047,0.46474225768553351,0,0.42095490892255938,0.5372822030770994,9.5423338367212437E-2,0.93531247175821497,0.22566723556766879,0,0.216,0.41730656549677619,7.6338670693769942E-2]
[null,"Stor personbil, diesel","Mercedes-benz","E","320 cdi aut.",2003,9.2473923918422948E-2,{"$f":"G106","v":2477.9007585211689},6.9201574965511145E-2,6.0561666737781721,0.9196660169692602,0,2.335638818235179,2.2054205853054589,0.47317286855183582,0.12226838471643793,2.9655632304024961,0.44656685348249958,0,0.7082336417251307,1.7129480274217157,9.781470777315035E-2,1.6865231838381662,0.9196660169692602,0,0.14180697338730922,0.50278180876515899,0.12226838471643793,0.97789170398587055,0.44656685348249958,0,4.2999999999999997E-2,0.39051014273022056,9.781470777315035E-2]
[null,"Stor personbil, diesel","Volvo","V 70","D 5 aut.",2003,0.10675851379200046,null,2.4340025960600968E-2,5.4081289545665472,1.0617282472328042,0,1.4387986695362942,2.2054205853054589,0.57991306777555052,0.12226838471643793,2.7783050595932592,0.51554872515865802,0,0.45199359923973503,1.7129480274217157,9.781470777315035E-2,1.8236572436313556,1.0617282472328042,0,0.13687880291695459,0.50278180876515899,0.12226838471643793,1.0468735756620289,0.51554872515865802,0,4.2999999999999997E-2,0.39051014273022056,9.781470777315035E-2]
[null,"Stor personbil, diesel","Bmw","530","D",2003,0.10179300152260511,null,1.5174298363196311E-2,5.6969385244058293,1.0123455380591857,0,1.8367198199960868,2.2054205853054589,0.52018419632865975,0.12226838471643793,2.8680178063949895,0.49156971468616234,0,0.56568535651396135,1.7129480274217157,9.781470777315035E-2,1.7770121302160813,1.0123455380591857,0,0.13961639867529874,0.50278180876515899,0.12226838471643793,1.0228945651895331,0.49156971468616234,0,4.2999999999999997E-2,0.39051014273022056,9.781470777315035E-2]
[null,"Stor personbil, diesel","Mercedes-benz","E","320 cdi aut.",2007,9.9479524215273174E-2,null,7.9678347739720698E-2,6.4249454851986671,0.98933768492147689,0,2.6467466004695743,2.2054205853054589,0.46117222978571881,0.12226838471643793,3.0997991662565014,0.48039767571602232,0,0.80863875534561291,1.7129480274217157,9.781470777315035E-2,2.1994768414849997,0.98933768492147689,0,0.3534936100466049,0.73437716180047996,0.12226838471643793,1.2566024120720698,0.48039767571602232,0,0.108,0.57039002858289711,9.781470777315035E-2]
[null,"Stor personbil, diesel","Toyota","Corolla verso","2,2 d-4d",2007,8.2586774820226777E-2,null,4.2963020310640594E-2,4.4425976741095026,0.82133694597254681,0,0.88597476921435048,2.2054205853054589,0.40759698890070772,0.12226838471643793,2.515144536382746,0.39882071191518831,0,0.30556108927269171,1.7129480274217157,9.781470777315035E-2,1.9911286306410978,0.82133694597254681,0,0.31314613815163322,0.73437716180047996,0.12226838471643793,1.1750254482712359,0.39882071191518831,0,0.108,0.57039002858289711,9.781470777315035E-2]
[null,"Stor personbil, diesel","Toyota","Avensis","2,2 stw d-4d",2007,7.8630522134227901E-2,null,4.2473137478794498E-2,4.4917049108541454,0.78199146353074822,0,1.0256163177460371,2.2054205853054589,0.35640815955546318,0.12226838471643793,2.5359369378731933,0.37971552811086795,0,0.34545867456745927,1.7129480274217157,9.781470777315035E-2,1.9592732263918069,0.78199146353074822,0,0.3206362163441408,0.73437716180047996,0.12226838471643793,1.1559202644669155,0.37971552811086795,0,0.108,0.57039002858289711,9.781470777315035E-2]
[null,"Stor personbil, diesel","Mercedes-benz","E","200t cdi be aut.",2011,7.7242924684800346E-2,null,0.21871528631356235,5.4416169073486778,0.76819161417432325,0,1.7036783408334961,2.7033152991328007,0.1441632684916192,0.12226838471643793,3.1143020110490665,0.37301466585008791,0,0.5438102691673421,2.0996623682584858,9.781470777315035E-2,2.8033974249101958,0.76819161417432325,0,0.57331233713166696,1.3396250888877677,0.12226838471643793,1.694314879555485,0.37301466585008791,0,0.183,1.0404855059322466,9.781470777315035E-2]
[null,"Stor personbil, diesel","Mercedes-benz","C","200t cdi be aut.",2011,7.1365745632695973E-2,null,0.1337462580805403,4.2286889554122773,0.70974225222627696,0,1.2297006456662092,1.9830912025024001,0.18388647030095262,0.12226838471643793,2.3929177148433962,0.34463311518758122,0,0.41020488023031532,1.5402650116523495,9.781470777315035E-2,2.3633216726315629,0.70974225222627696,0,0.54859224987905331,0.98271878580979477,0.12226838471643793,1.3887245498032907,0.34463311518758122,0,0.183,0.76327672684255898,9.781470777315035E-2]
[null,"Stor personbil, diesel","Mazda","Mazda6","2.2 de low stationsc",2011,6.83921728980003E-2,null,3.6684905674931698E-2,3.4827684680934023,0.68016965838351529,0,0.93596898845627075,1.536756660554992,0.2076047759821863,0.12226838471643793,1.9502031391381374,0.3302734020547653,0,0.3285176230539173,1.1935974062563044,9.781470777315035E-2,2.0853556214328486,0.68016965838351529,0,0.52137941123294373,0.76153816709995159,0.12226838471643793,1.2025740648570042,0.3302734020547653,0,0.183,0.59148595502908852,9.781470777315035E-2]
[null,"Stor personbil, diesel","Mercedes-benz","C-klasse","220 bluetec st.car 7g-tronic plus",2015,5.8361320872960261E-2,null,0.21208937085866111,4.4550570246512624,0.58041144182059978,0,1.340744839561733,2.3257365157600001,8.5895842792490698E-2,0.12226838471643793,2.6748097343155739,0.2818333030867331,0,0.48876442966151551,1.8063972937941748,9.781470777315035E-2,2.9370396655903019,0.58041144182059978,0,0.77904919287851648,1.455310646174748,0.12226838471643793,1.7939863768208528,0.2818333030867331,0,0.28399999999999997,1.1303383659609694,9.781470777315035E-2]
[null,"Stor personbil, diesel","Mazda","Mazda6","2,2 skyactiv-d 150 hk stationcar",2015,5.5173517632000242E-2,null,8.1573549742641138E-2,2.7882844376486884,0.54870829583880221,0,0.72853015845689972,1.2861424594179038,0.10263513921864469,0.12226838471643793,1.6601247397529062,0.26643904703577703,0,0.29692538539609248,0.99894559954788642,9.781470777315035E-2,2.1725865219118261,0.54870829583880221,0,0.69681669260361723,0.80479314875296881,0.12226838471643793,1.2733358120927867,0.26643904703577703,0,0.28399999999999997,0.62508205728385924,9.781470777315035E-2]
[null,"Stor personbil, diesel","Mercedes-benz","Cla","200 cdi shooting brake stationscar 7g-dct",2015,5.3816791788590411E-2,null,4.3360224511199273E-2,4.0750051431513974,0.5352154688919466,0,1.1981251799432071,2.0864050822047995,0.13299102739500568,0.12226838471643793,2.4272848706501731,0.25988726719063504,0,0.44907409397392178,1.6205088017124658,9.781470777315035E-2,2.7207439606241235,0.5352154688919466,0,0.75770915238684533,1.3055509546288935,0.12226838471643793,1.6557221338988484,0.25988726719063504,0,0.28399999999999997,1.014020158935063,9.781470777315035E-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","Volkswagen","Lupo","1,2 tdi 3l",2003,1818.8757621423147,5.6641883274776823E-2,18627.122763636362,327485.38030738995,16.600000000000001,68611.714285714173,17152.928571428543,95833.357142856898,{"$f":"VLOOKUP(1/(S82*AS82),GronEjerafgift!$A$34:$H$60,8)-IF(F82>2010,VLOOKUP(1/(S82*AS82),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":2160},{"$f":"S82*AR82*AS82","v":3.9433324914162335E-2},{"$f":"'Ark til TE inkl. brændstofpris'!C59","v":4.8291111111111089},{"$f":"'Ark til TE inkl. brændstofpris'!D59","v":9.9451388888888861},3.0030030030030033E-2,1,0,null,0.02,null,null,{"$f":"AP82","v":0.55829292982584222},0.03,0.50016903313049355,594,0,4,35000,null,181598,{"$f":"H82","v":5.6641883274776823E-2},{"$f":"K82","v":16.600000000000001},{"$f":"SUMPRODUCT(AH88:AH93,AI88:AI93)*SUM(AI82:AI93)/SUM(AI88:AI93)","v":158980.15732903834},{"$f":"0.0000022051*AK82+0.11253","v":0.46309714492626242},{"$f":"0.0000032208*AK82+0.10788","v":0.61992329072536667},{"$f":"AL82+(AJ82-10)*(AM82-AL82)/(15-10)","v":0.67010765738108002},{"$f":"AN82/(1+Moms)","v":0.53608612590486404},{"$f":"AO82*Opregn_rep","v":0.55829292982584222},null,{"$f":"' Fælles forudsætninger'!F54","v":1.1910000000000001},{"$f":"' Fælles forudsætninger'!K54","v":1.1025438452070577}]
[null,{"$f":"B82","v":"Lille personbil, diesel"},"Audi","A 2","3l 1,2 tdi aut.",2003,null,7.3298151017602182E-3,18939.380142857146,327485.38030738995,16.600000000000001,92712,23178,150059,{"$f":"VLOOKUP(1/(S83*AS83),GronEjerafgift!$A$34:$H$60,8)-IF(F83>2010,VLOOKUP(1/(S83*AS83),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":2160},{"$f":"S83*AR83*AS83","v":3.9433324914162335E-2},{"$f":"$Q$82","v":4.8291111111111089},{"$f":"$R$82","v":9.9451388888888861},3.0030030030030033E-2,1,0,null,0.02,null,null,{"$f":"AP83","v":0.55829292982584222},0.03,0.50016903313049355,594,0,4,35000,null,265949,{"$f":"H83","v":7.3298151017602182E-3},16.600000000000001,{"$f":"SUMPRODUCT(AH88:AH93,AI88:AI93)*SUM(AI82:AI93)/SUM(AI88:AI93)","v":158980.15732903834},{"$f":"0.0000022051*AK83+0.11253","v":0.46309714492626242},{"$f":"0.0000032208*AK83+0.10788","v":0.61992329072536667},{"$f":"AL83+(AJ83-10)*(AM83-AL83)/(15-10)","v":0.67010765738108002},0.53608612590486404,0.55829292982584222,null,{"$f":"AR82","v":1.1910000000000001},{"$f":"AS82","v":1.1025438452070577}]
[null,{"$f":"B83","v":"Lille personbil, diesel"},"Fiat","Punto","1,3 d multijet 5dørs",2003,null,4.5946666155075155E-3,17313.447291666667,327485.38030738995,16.600000000000001,67298,16824.5,92877.5,{"$f":"VLOOKUP(1/(S84*AS84),GronEjerafgift!$A$34:$H$60,8)-IF(F84>2010,VLOOKUP(1/(S84*AS84),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":5460},5.9149987371243509E-2,{"$f":"$Q$82","v":4.8291111111111089},{"$f":"$R$82","v":9.9451388888888861},4.504504504504505E-2,1,0,null,0.02,null,null,0.55829292982584222,0.03,0.50016903313049355,594,0,4,35000,null,177000,4.5946666155075155E-3,16.600000000000001,{"$f":"SUMPRODUCT(AH88:AH93,AI88:AI93)*SUM(AI82:AI93)/SUM(AI88:AI93)","v":158980.15732903834},0.46309714492626242,0.61992329072536667,0.67010765738108002,0.53608612590486404,0.55829292982584222,null,{"$f":"AR83","v":1.1910000000000001},{"$f":"AS83","v":1.1025438452070577}]
[null,"Lille personbil, diesel","Peugeot","206","1,4 hdi-5 dørs",2007,null,0.15616967961494355,18843.686404269512,327485.38030738995,16.600000000000001,63515.035229962057,15878.758807490514,68263.483739325209,{"$f":"VLOOKUP(1/(S85*AS85),GronEjerafgift!$A$34:$H$60,8)-IF(F85>2010,VLOOKUP(1/(S85*AS85),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":4680},5.6357498697064627E-2,4.8291111111111089,9.9451388888888861,4.2918454935622317E-2,1,0,null,3.4000000000000002E-2,null,null,0.55829292982584222,0.03,0.54341545622341703,594,0,4,35000,null,147657.27777777778,0.15616967961494355,16.600000000000001,{"$f":"SUMPRODUCT(AH88:AH93,AI88:AI93)*SUM(AI82:AI93)/SUM(AI88:AI93)","v":158980.15732903834},0.46309714492626242,0.61992329072536667,0.67010765738108002,0.53608612590486404,0.55829292982584222,null,1.1910000000000001,1.1025438452070577]
[null,"Lille personbil, diesel","Toyota","Yaris","1,4 d - 4d 5 dørs",2007,null,0.13609226964573279,19397.359574468086,327485.38030738995,16.600000000000001,79077.804511278184,19769.451127819546,102900.06015037591,{"$f":"VLOOKUP(1/(S86*AS86),GronEjerafgift!$A$34:$H$60,8)-IF(F86>2010,VLOOKUP(1/(S86*AS86),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":5460},5.9149987371243509E-2,4.8291111111111089,9.9451388888888861,4.504504504504505E-2,1,0,null,3.4000000000000002E-2,null,null,0.55829292982584222,0.03,0.54341545622341703,594,0,4,35000,null,201747.31578947368,0.13609226964573279,16.600000000000001,{"$f":"SUMPRODUCT(AH88:AH93,AI88:AI93)*SUM(AI82:AI93)/SUM(AI88:AI93)","v":158980.15732903834},0.46309714492626242,0.61992329072536667,0.67010765738108002,0.53608612590486404,0.55829292982584222,null,1.1910000000000001,1.1025438452070577]
[null,"Lille personbil, diesel","Fiat","Punto","1,3 jtd",2007,null,0.12388678459215766,19742.397929515417,327485.38030738995,16.600000000000001,65792.499999999985,16448.124999999996,73008.124999999971,{"$f":"VLOOKUP(1/(S87*AS87),GronEjerafgift!$A$34:$H$60,8)-IF(F87>2010,VLOOKUP(1/(S87*AS87),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":5460},5.9149987371243509E-2,4.8291111111111089,9.9451388888888861,4.504504504504505E-2,1,0,null,3.4000000000000002E-2,null,null,0.55829292982584222,0.03,0.54341545622341703,594,0,4,35000,null,155248.75,0.12388678459215766,16.600000000000001,{"$f":"SUMPRODUCT(AH88:AH93,AI88:AI93)*SUM(AI82:AI93)/SUM(AI88:AI93)","v":158980.15732903834},0.46309714492626242,0.61992329072536667,0.67010765738108002,0.53608612590486404,0.55829292982584222,null,1.1910000000000001,1.1025438452070577]
[null,"Lille personbil, diesel","Peugeot","206 +","1,4 hdi 68 hk 5-d",2011,null,0.15508743271077313,21331.511794676808,327485.38030738995,16.600000000000001,71531.121951388879,17882.78048784722,52076.097561197908,{"$f":"VLOOKUP(1/(S88*AS88),GronEjerafgift!$A$34:$H$60,8)-IF(F88>2010,VLOOKUP(1/(S88*AS88),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":2880},5.2525188785664235E-2,4.8291111111111089,9.9451388888888861,0.04,1,0,null,8.4000000000000005E-2,null,null,0.50662412228134124,0.03,0.62770819228165198,594,0,4,35000,null,141490,0.15508743271077313,16.600000000000001,{"$f":"AH88","v":141490},0.42452959899999998,0.56359099200000007,0.60809063776000016,0.48647251020800014,0.50662412228134124,null,1.1910000000000001,1.1025438452070577]
[null,"Lille personbil, diesel","Opel","Corsa","1,3 cdti ecoflex",2011,null,0.13504925749949959,23646.270909970961,327485.38030738995,16.600000000000001,84396,21099,68055,{"$f":"VLOOKUP(1/(S89*AS89),GronEjerafgift!$A$34:$H$60,8)-IF(F89>2010,VLOOKUP(1/(S89*AS89),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":2080},4.7234882001496607E-2,4.8291111111111089,9.9451388888888861,3.5971223021582732E-2,1,0,null,8.4000000000000005E-2,null,null,0.60133464653297086,0.03,0.62770819228165198,594,0,4,35000,null,173550,0.13504925749949959,16.600000000000001,173550,0.495225105,0.66684984000000003,0.72176975520000008,0.57741580416000005,0.60133464653297086,null,1.1910000000000001,1.1025438452070577]
[null,"Lille personbil, diesel","Citroën","C3","Hdi 70",2011,null,0.125315363602234,19778.369336823736,327485.38030738995,16.600000000000001,75093.142857142855,18773.285714285714,58323.57142857142,{"$f":"VLOOKUP(1/(S90*AS90),GronEjerafgift!$A$34:$H$60,8)-IF(F90>2010,VLOOKUP(1/(S90*AS90),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":2880},5.2525188785664235E-2,4.8291111111111089,9.9451388888888861,0.04,1,0,null,8.4000000000000005E-2,null,null,0.53823368589620191,0.03,0.62770819228165198,594,0,4,35000,null,152190,0.125315363602234,16.600000000000001,152190,0.44812416900000002,0.59805355199999999,0.64603095456000004,0.51682476364800001,0.53823368589620191,null,1.1910000000000001,1.1025438452070577]
[null,"Lille personbil, diesel","Hyundai","I20","1.1 crdi 5 dørs hatchback",2015,null,4.1830913561459085E-2,23208.684832608367,327485.38030738995,16.600000000000001,81901.713464228582,20475.428366057145,50050.71274542858,{"$f":"VLOOKUP(1/(S91*AS91),GronEjerafgift!$A$34:$H$60,8)-IF(F91>2010,VLOOKUP(1/(S91*AS91),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":2080},4.4816713980942176E-2,4.8291111111111089,9.9451388888888861,3.4129692832764506E-2,1,0,null,0.14299999999999999,null,null,0.54652011822701363,0.03,0.69355111712931616,594,0,4,35000,null,154995,4.1830913561459085E-2,16.600000000000001,154995,0.45430947449999998,0.60708789600000002,0.65597699088000005,0.52478159270400004,0.54652011822701363,null,1.1910000000000001,1.1025438452070577]
[null,"Lille personbil, diesel","Opel","Corsa","1,3cdti 5-dørs",2015,null,3.4564242879717037E-2,25727.142750048406,327485.38030738995,16.600000000000001,97243.142857142855,24310.785714285714,76015.892857142841,{"$f":"VLOOKUP(1/(S92*AS92),GronEjerafgift!$A$34:$H$60,8)-IF(F92>2010,VLOOKUP(1/(S92*AS92),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":2080},4.377099065472019E-2,4.8291111111111089,9.9451388888888861,3.3333333333333333E-2,1,0,null,0.14299999999999999,null,null,0.69687233693526995,0.03,0.69355111712931616,594,0,4,35000,null,205890,3.4564242879717037E-2,16.600000000000001,205890,0.56653803899999999,0.77101051200000004,0.83644170336000012,0.66915336268800008,0.69687233693526995,null,1.1910000000000001,1.1025438452070577]
[null,"Lille personbil, diesel","Kia","Rio","1.1 crdi 5-dørs man. 6",2015,null,2.3437690901438418E-2,21518.865838464226,327485.38030738995,16.600000000000001,83045.71428571429,20761.428571428572,58195.714285714304,{"$f":"VLOOKUP(1/(S93*AS93),GronEjerafgift!$A$34:$H$60,8)-IF(F93>2010,VLOOKUP(1/(S93*AS93),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":2080},4.7234882001496607E-2,4.8291111111111089,9.9451388888888861,3.5971223021582732E-2,1,0,null,0.14299999999999999,null,null,0.57607358312449652,0.03,0.69355111712931616,594,0,4,35000,null,164999,2.3437690901438418E-2,16.600000000000001,164999,0.47636929490000002,0.63930877919999995,0.69144941417599992,0.55315953134079998,0.57607358312449652,null,1.1910000000000001,1.1025438452070577]
[null,"Mellem personbil, diesel ","Volkswagen","Passat","1,9 tdi man variant",2003,12994.922853317372,5.4251645201332639E-2,22165.403699839488,394470,17.2,118069.14285714286,29517.285714285714,207112.57142857145,{"$f":"VLOOKUP(1/(S94*AS94),GronEjerafgift!$A$34:$H$60,8)-IF(F94>2010,VLOOKUP(1/(S94*AS94),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":7880},7.5035983979520327E-2,4.8291111111111089,9.9451388888888861,5.7142857142857141E-2,1,0,null,1.4999999999999999E-2,null,null,0.99750831429703712,0.03,0.36937478907751675,733,0,4,35000,null,354699,5.4251645201332639E-2,17.2,{"$f":"SUMPRODUCT(AH100:AH105,AI100:AI105)*SUM(AI94:AI105)/SUM(AI100:AI105)","v":297585.01961105276},0.76873472674433241,1.0663418311632789,1.1972889571076153,0.95783116568609228,0.99750831429703712,null,{"$f":"' Fælles forudsætninger'!F55","v":1.1910000000000001},{"$f":"' Fælles forudsætninger'!K55","v":1.1025438452070577}]
[null,{"$f":"B94","v":"Mellem personbil, diesel "},"Peugeot","206","1,4 hdi st. car",2003,null,4.981851652652617E-2,18579.709304029304,394470,17.2,69867.42857142858,17466.857142857145,98658.714285714304,{"$f":"VLOOKUP(1/(S95*AS95),GronEjerafgift!$A$34:$H$60,8)-IF(F95>2010,VLOOKUP(1/(S95*AS95),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":4680},5.7847124213286603E-2,4.8291111111111089,9.9451388888888861,4.405286343612335E-2,1,0,null,1.4999999999999999E-2,null,null,0.99750831429703712,0.03,0.36937478907751675,733,0,4,35000,null,185993,4.981851652652617E-2,17.2,{"$f":"SUMPRODUCT(AH100:AH105,AI100:AI105)*SUM(AI94:AI105)/SUM(AI100:AI105)","v":297585.01961105276},0.76873472674433241,1.0663418311632789,1.1972889571076153,0.95783116568609228,0.99750831429703712,null,{"$f":"AR94","v":1.1910000000000001},{"$f":"AS94","v":1.1025438452070577}]
[null,{"$f":"B95","v":"Mellem personbil, diesel "},"Peugeot","307","2,0 hdi",2003,null,4.8715370592151759E-2,21508.864241110146,394470,17.2,85580.285714285608,21395.071428571402,134012.64285714261,{"$f":"VLOOKUP(1/(S96*AS96),GronEjerafgift!$A$34:$H$60,8)-IF(F96>2010,VLOOKUP(1/(S96*AS96),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":7060},7.0220840622545758E-2,4.8291111111111089,9.9451388888888861,5.3475935828877004E-2,1,0,null,1.4999999999999999E-2,null,null,0.99750831429703712,0.03,0.36937478907751675,733,0,4,35000,null,240988,4.8715370592151759E-2,17.2,{"$f":"SUMPRODUCT(AH100:AH105,AI100:AI105)*SUM(AI94:AI105)/SUM(AI100:AI105)","v":297585.01961105276},0.76873472674433241,1.0663418311632789,1.1972889571076153,0.95783116568609228,0.99750831429703712,null,1.1910000000000001,1.1025438452070577]
[null,"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",2007,null,8.3973508488787832E-2,23045.129865229108,394470,17.2,148813.95744680846,37203.489361702115,259806.40425531904,{"$f":"VLOOKUP(1/(S97*AS97),GronEjerafgift!$A$34:$H$60,8)-IF(F97>2010,VLOOKUP(1/(S97*AS97),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":8700},8.0560105499485016E-2,4.8291111111111089,9.9451388888888861,6.1349693251533742E-2,1,0,null,0.06,null,null,0.99750831429703712,0.03,0.43592076596241974,733,0,4,35000,null,445823.85106382979,8.3973508488787832E-2,17.2,{"$f":"SUMPRODUCT(AH100:AH105,AI100:AI105)*SUM(AI94:AI105)/SUM(AI100:AI105)","v":297585.01961105276},0.76873472674433241,1.0663418311632789,1.1972889571076153,0.95783116568609228,0.99750831429703712,null,1.1910000000000001,1.1025438452070577]
[null,"Mellem personbil, diesel ","Volkswagen","Touran","1,9 tdi",2007,null,7.5744460633147798E-2,22748.981097345135,394470,17.2,128226.46428571428,32056.616071428569,213484.54464285713,{"$f":"VLOOKUP(1/(S98*AS98),GronEjerafgift!$A$34:$H$60,8)-IF(F98>2010,VLOOKUP(1/(S98*AS98),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":7880},7.8162483312000347E-2,4.8291111111111089,9.9451388888888861,5.9523809523809521E-2,1,0,null,0.06,null,null,0.99750831429703712,0.03,0.43592076596241974,733,0,4,35000,null,373767.625,7.5744460633147798E-2,17.2,{"$f":"SUMPRODUCT(AH100:AH105,AI100:AI105)*SUM(AI94:AI105)/SUM(AI100:AI105)","v":297585.01961105276},0.76873472674433241,1.0663418311632789,1.1972889571076153,0.95783116568609228,0.99750831429703712,null,1.1910000000000001,1.1025438452070577]
[null,"Mellem personbil, diesel ","Peugeot","307","1,6 hdi stc",2007,null,5.8863896242983049E-2,22082.586094325718,394470,17.2,91766.857142857145,22941.714285714286,131450.42857142858,{"$f":"VLOOKUP(1/(S99*AS99),GronEjerafgift!$A$34:$H$60,8)-IF(F99>2010,VLOOKUP(1/(S99*AS99),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":6280},6.5656485982080293E-2,4.8291111111111089,9.9451388888888861,0.05,1,0,null,0.06,null,null,0.99750831429703712,0.03,0.43592076596241974,733,0,4,35000,null,246159,5.8863896242983049E-2,17.2,{"$f":"SUMPRODUCT(AH100:AH105,AI100:AI105)*SUM(AI94:AI105)/SUM(AI100:AI105)","v":297585.01961105276},0.76873472674433241,1.0663418311632789,1.1972889571076153,0.95783116568609228,0.99750831429703712,null,1.1910000000000001,1.1025438452070577]
[null,"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",2011,null,8.5271211643418499E-2,31274.742521613833,394470,17.2,158152.28571428559,39538.071428571398,258806.64285714261,{"$f":"VLOOKUP(1/(S100*AS100),GronEjerafgift!$A$34:$H$60,8)-IF(F100>2010,VLOOKUP(1/(S100*AS100),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":4460},6.0793042576000267E-2,4.8291111111111089,9.9451388888888861,4.6296296296296294E-2,1,0,null,0.13100000000000001,null,null,1.4830974257561083,0.03,0.51335762487541048,733,0,4,35000,null,456497,8.5271211643418499E-2,17.2,{"$f":"AH100","v":456497},1.1191515347000001,1.5781655376000001,1.7801316988760001,1.4241053591008002,1.4830974257561083,null,1.1910000000000001,1.1025438452070577]
[null,"Mellem personbil, diesel ","Hyundai","I30","1,6 crdi 90 eco",2011,null,7.3921492924986329E-2,21540.639839725241,394470,17.2,96580.285714285696,24145.071428571424,104269.64285714281,{"$f":"VLOOKUP(1/(S101*AS101),GronEjerafgift!$A$34:$H$60,8)-IF(F101>2010,VLOOKUP(1/(S101*AS101),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":2880},5.1294129673500229E-2,4.8291111111111089,9.9451388888888861,3.90625E-2,1,0,null,0.13100000000000001,null,null,0.7756941814830498,0.03,0.51335762487541048,733,0,4,35000,null,224995,7.3921492924986329E-2,17.2,224995,0.6086664745,0.83254389600000001,0.93104996145999996,0.74483996916799999,0.7756941814830498,null,1.1910000000000001,1.1025438452070577]
[null,"Mellem personbil, diesel ","Peugeot","207","1,6 hdi 92 hk st.car",2011,null,6.5279732165892848E-2,20966.689917981072,394470,17.2,80464.571428571406,20116.142857142851,76409.285714285666,{"$f":"VLOOKUP(1/(S102*AS102),GronEjerafgift!$A$34:$H$60,8)-IF(F102>2010,VLOOKUP(1/(S102*AS102),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":3680},5.5877860410281095E-2,4.8291111111111089,9.9451388888888861,4.2553191489361701E-2,1,0,null,0.13100000000000001,null,null,0.62900476739017741,0.03,0.51335762487541048,733,0,4,35000,null,176990,6.5279732165892848E-2,17.2,176990,0.50281064899999994,0.67792939200000002,0.75498163892000003,0.60398531113600007,0.62900476739017741,null,1.1910000000000001,1.1025438452070577]
[null,"Mellem personbil, diesel ","Peugeot","308","1.6 blue e-hdi 120 hk sw",2015,null,0.26502390874119308,34026.919863515854,394470,17.2,120643.142857143,30160.78571428575,115090.89285714313,{"$f":"VLOOKUP(1/(S103*AS103),GronEjerafgift!$A$34:$H$60,8)-IF(F103>2010,VLOOKUP(1/(S103*AS103),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":1160},4.2087491014154037E-2,4.8291111111111089,9.9451388888888861,3.2051282051282055E-2,1,0,null,0.216,null,null,0.95291015003457868,0.03,0.69763565954804663,733,0,4,35000,null,282990,0.26502390874119308,17.2,282990,0.73655124900000002,1.0193341920000001,1.14375868692,0.91500694953600004,0.95291015003457868,null,1.1910000000000001,1.1025438452070577]
[null,"Mellem personbil, diesel ","Bmw","3-serie","320d touring steptronic",2015,null,7.23240778128489E-2,23436.216145621063,394470,17.2,162153.13240548573,40538.283101371431,232122.12326028573,{"$f":"VLOOKUP(1/(S104*AS104),GronEjerafgift!$A$34:$H$60,8)-IF(F104>2010,VLOOKUP(1/(S104*AS104),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":4460},6.1361201852411493E-2,4.8291111111111089,9.9451388888888861,4.6728971962616828E-2,1,0,null,0.216,null,null,1.5166430228379029,0.03,0.69763565954804663,733,0,4,35000,null,467475,7.23240778128489E-2,17.2,467475,1.1433591224999999,1.61352348,1.8203957973,1.4563166378400001,1.5166430228379029,null,1.1910000000000001,1.1025438452070577]
[null,"Mellem personbil, diesel ","Renault","Ny clio","Dci 75 sport tourer",2015,null,6.6812179026731047E-2,22811.758630763408,394470,17.2,83931.714285714275,20982.928571428569,58656.964285714253,{"$f":"VLOOKUP(1/(S105*AS105),GronEjerafgift!$A$34:$H$60,8)-IF(F105>2010,VLOOKUP(1/(S105*AS105),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":2080},4.6730595005039344E-2,4.8291111111111089,9.9451388888888861,3.5587188612099641E-2,1,0,null,0.216,null,null,0.59817264181581875,0.03,0.69763565954804663,733,0,4,35000,null,166900,6.6812179026731047E-2,17.2,166900,0.48056118999999997,0.64543152000000004,0.71797446520000008,0.57437957216000002,0.59817264181581875,null,1.1910000000000001,1.1025438452070577]
[null,"Stor personbil, diesel","Mercedes-benz","E","320 cdi aut.",2003,2477.9007585211689,6.9201574965511145E-2,21852.478633540373,408880,16.2,289582.57142857142,72395.642857142855,593017.78571428568,{"$f":"VLOOKUP(1/(S106*AS106),GronEjerafgift!$A$34:$H$60,8)-IF(F106>2010,VLOOKUP(1/(S106*AS106),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":10340},9.2473923918422948E-2,4.8291111111111089,9.9451388888888861,7.0422535211267609E-2,1,0,null,4.2999999999999997E-2,null,null,1.7129480274217157,0.03,0.22797547647607624,936,0,4,35000,null,954996,6.9201574965511145E-2,16.2,{"$f":"SUMPRODUCT(AH112:AH117,AI112:AI117)*SUM(AI106:AI117)/SUM(AI112:AI117)","v":562625.03860787116},1.3531744726342165,1.9199827243482315,2.0560167047595952,1.6448133638076761,1.7129480274217157,null,{"$f":"' Fælles forudsætninger'!F56","v":1.1910000000000001},{"$f":"' Fælles forudsætninger'!K56","v":1.1025438452070577}]
[null,{"$f":"B106","v":"Stor personbil, diesel"},"Volvo","V 70","D 5 aut.",2003,null,2.4340025960600968E-2,23348.327106918237,408880,16.2,184811.14285714287,46202.785714285717,357282.07142857148,{"$f":"VLOOKUP(1/(S107*AS107),GronEjerafgift!$A$34:$H$60,8)-IF(F107>2010,VLOOKUP(1/(S107*AS107),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":13540},0.10675851379200046,4.8291111111111089,9.9451388888888861,8.1300813008130079E-2,1,0,null,4.2999999999999997E-2,null,null,1.7129480274217157,0.03,0.22797547647607624,936,0,4,35000,null,588296,2.4340025960600968E-2,16.2,{"$f":"SUMPRODUCT(AH112:AH117,AI112:AI117)*SUM(AI106:AI117)/SUM(AI112:AI117)","v":562625.03860787116},1.3531744726342165,1.9199827243482315,2.0560167047595952,1.6448133638076761,1.7129480274217157,null,{"$f":"AR106","v":1.1910000000000001},{"$f":"AS106","v":1.1025438452070577}]
[null,{"$f":"B107","v":"Stor personbil, diesel"},"Bmw","530","D",2003,null,1.5174298363196311E-2,22914.959900990099,408880,16.2,231297.42857142852,57824.35714285713,461876.21428571426,{"$f":"VLOOKUP(1/(S108*AS108),GronEjerafgift!$A$34:$H$60,8)-IF(F108>2010,VLOOKUP(1/(S108*AS108),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":11920},0.10179300152260511,4.8291111111111089,9.9451388888888861,7.7519379844961239E-2,1,0,null,4.2999999999999997E-2,null,null,1.7129480274217157,0.03,0.22797547647607624,936,0,4,35000,null,750998,1.5174298363196311E-2,16.2,{"$f":"SUMPRODUCT(AH112:AH117,AI112:AI117)*SUM(AI106:AI117)/SUM(AI112:AI117)","v":562625.03860787116},1.3531744726342165,1.9199827243482315,2.0560167047595952,1.6448133638076761,1.7129480274217157,null,1.1910000000000001,1.1025438452070577]
[null,"Stor personbil, diesel","Mercedes-benz","E","320 cdi aut.",2007,null,7.9678347739720698E-2,24112.466626984125,408880,16.2,330636.2142857142,82659.053571428551,668906.48214285693,{"$f":"VLOOKUP(1/(S109*AS109),GronEjerafgift!$A$34:$H$60,8)-IF(F109>2010,VLOOKUP(1/(S109*AS109),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":11120},9.9479524215273174E-2,4.8291111111111089,9.9451388888888861,7.575757575757576E-2,1,0,null,0.108,null,null,1.7129480274217157,0.03,0.33298735247760736,936,0,4,35000,null,1082201.75,7.9678347739720698E-2,16.2,{"$f":"SUMPRODUCT(AH112:AH117,AI112:AI117)*SUM(AI106:AI117)/SUM(AI112:AI117)","v":562625.03860787116},1.3531744726342165,1.9199827243482315,2.0560167047595952,1.6448133638076761,1.7129480274217157,null,1.1910000000000001,1.1025438452070577]
[null,"Stor personbil, diesel","Toyota","Corolla verso","2,2 d-4d",2007,null,4.2963020310640594E-2,21344.613029315962,408880,16.2,124937.81818181819,31234.454545454548,206085.09090909094,{"$f":"VLOOKUP(1/(S110*AS110),GronEjerafgift!$A$34:$H$60,8)-IF(F110>2010,VLOOKUP(1/(S110*AS110),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":8700},8.2586774820226777E-2,4.8291111111111089,9.9451388888888861,6.2893081761006289E-2,1,0,null,0.108,null,null,1.7129480274217157,0.03,0.33298735247760736,936,0,4,35000,null,362257.36363636365,4.2963020310640594E-2,16.2,{"$f":"SUMPRODUCT(AH112:AH117,AI112:AI117)*SUM(AI106:AI117)/SUM(AI112:AI117)","v":562625.03860787116},1.3531744726342165,1.9199827243482315,2.0560167047595952,1.6448133638076761,1.7129480274217157,null,1.1910000000000001,1.1025438452070577]
[null,"Stor personbil, diesel","Toyota","Avensis","2,2 stw d-4d",2007,null,4.2473137478794498E-2,22109.482593856657,408880,16.2,141251.14285714275,35312.785714285688,242790.07142857119,{"$f":"VLOOKUP(1/(S111*AS111),GronEjerafgift!$A$34:$H$60,8)-IF(F111>2010,VLOOKUP(1/(S111*AS111),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":7880},7.8630522134227901E-2,4.8291111111111089,9.9451388888888861,5.9880239520958084E-2,1,0,null,0.108,null,null,1.7129480274217157,0.03,0.33298735247760736,936,0,4,35000,null,419354,4.2473137478794498E-2,16.2,{"$f":"SUMPRODUCT(AH112:AH117,AI112:AI117)*SUM(AI106:AI117)/SUM(AI112:AI117)","v":562625.03860787116},1.3531744726342165,1.9199827243482315,2.0560167047595952,1.6448133638076761,1.7129480274217157,null,1.1910000000000001,1.1025438452070577]
[null,"Stor personbil, diesel","Mercedes-benz","E","200t cdi be aut.",2011,null,0.21871528631356235,47723.668254649499,408880,16.2,222353.14285714284,55588.28571428571,418658.57142857136,{"$f":"VLOOKUP(1/(S112*AS112),GronEjerafgift!$A$34:$H$60,8)-IF(F112>2010,VLOOKUP(1/(S112*AS112),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":6880},7.7242924684800346E-2,4.8291111111111089,9.9451388888888861,5.8823529411764705E-2,1,0,null,0.183,null,null,2.0996623682584858,0.03,0.49554896142433236,936,0,4,35000,null,696600,0.21871528631356235,16.2,{"$f":"AH112","v":696600},1.6486026599999999,2.3514892800000005,2.5201820688000005,2.0161456550400003,2.0996623682584858,null,1.1910000000000001,1.1025438452070577]
[null,"Stor personbil, diesel","Mercedes-benz","C","200t cdi be aut.",2011,null,0.1337462580805403,32955.116219709213,408880,16.2,167724.57142857133,41931.142857142833,293144.28571428551,{"$f":"VLOOKUP(1/(S113*AS113),GronEjerafgift!$A$34:$H$60,8)-IF(F113>2010,VLOOKUP(1/(S113*AS113),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":6060},7.1365745632695973E-2,4.8291111111111089,9.9451388888888861,5.4347826086956527E-2,1,0,null,0.183,null,null,1.5402650116523495,0.03,0.49554896142433236,936,0,4,35000,null,502800,0.1337462580805403,16.2,502800,1.2212542799999999,1.7272982400000001,1.8487487904000002,1.4789990323200002,1.5402650116523495,null,1.1910000000000001,1.1025438452070577]
[null,"Stor personbil, diesel","Mazda","Mazda6","2.2 de low stationsc",2011,null,3.6684905674931698E-2,25432.94090909091,408880,16.2,134324.28571428571,33581.071428571428,214793.64285714284,{"$f":"VLOOKUP(1/(S114*AS114),GronEjerafgift!$A$34:$H$60,8)-IF(F114>2010,VLOOKUP(1/(S114*AS114),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":5280},6.83921728980003E-2,4.8291111111111089,9.9451388888888861,5.2083333333333336E-2,1,0,null,0.183,null,null,1.1935974062563044,0.03,0.49554896142433236,936,0,4,35000,null,382699,3.6684905674931698E-2,16.2,382699,0.95641956490000002,1.3404769392,1.432650709032,1.1461205672256001,1.1935974062563044,null,1.1910000000000001,1.1025438452070577]
[null,"Stor personbil, diesel","Mercedes-benz","C-klasse","220 bluetec st.car 7g-tronic plus",2015,null,0.21208937085866111,51923.35106105866,408880,16.2,199846.00000000047,49961.500000000116,298396.25000000087,{"$f":"VLOOKUP(1/(S115*AS115),GronEjerafgift!$A$34:$H$60,8)-IF(F115>2010,VLOOKUP(1/(S115*AS115),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":4460},5.8361320872960261E-2,4.8291111111111089,9.9451388888888861,4.4444444444444446E-2,1,0,null,0.28399999999999997,null,null,1.8063972937941748,0.03,0.62574183976261133,936,0,4,35000,null,595000,0.21208937085866111,16.2,595000,1.4245645,2.0242560000000003,2.1681819600000001,1.7345455680000001,1.8063972937941748,null,1.1910000000000001,1.1025438452070577]
[null,"Stor personbil, diesel","Mazda","Mazda6","2,2 skyactiv-d 150 hk stationcar",2015,null,8.1573549742641138E-2,35855.166447043623,408880,16.2,121406.85158075429,30351.712895188572,146122.8467139143,{"$f":"VLOOKUP(1/(S116*AS116),GronEjerafgift!$A$34:$H$60,8)-IF(F116>2010,VLOOKUP(1/(S116*AS116),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":3680},5.5173517632000242E-2,4.8291111111111089,9.9451388888888861,4.2016806722689072E-2,1,0,null,0.28399999999999997,null,null,0.99894559954788642,0.03,0.62574183976261133,936,0,4,35000,null,315263,8.1573549742641138E-2,16.2,315263,0.80771644129999998,1.1232790704,1.1990141013839999,0.95921128110719989,0.99894559954788642,null,1.1910000000000001,1.1025438452070577]
[null,"Stor personbil, diesel","Mercedes-benz","Cla","200 cdi shooting brake stationscar 7g-dct",2015,null,4.3360224511199273E-2,27671.039709090914,408880,16.2,183617.41554405715,45904.353886014287,260367.65414510714,{"$f":"VLOOKUP(1/(S117*AS117),GronEjerafgift!$A$34:$H$60,8)-IF(F117>2010,VLOOKUP(1/(S117*AS117),GronEjerafgift!$A$34:$H$60,6)*2,0)","v":3680},5.3816791788590411E-2,4.8291111111111089,9.9451388888888861,4.0983606557377053E-2,1,0,null,0.28399999999999997,null,null,1.6205088017124658,0.03,0.62574183976261133,936,0,4,35000,null,530600,4.3360224511199273E-2,16.2,530600,1.2825560599999999,1.8168364800000001,1.9450637808,1.5560510246399999,1.6205088017124658,null,1.1910000000000001,1.1025438452070577]
[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$21)","v":4.2413936659297324E-2},{"$f":"SUM(G21:G21)","v":39.848379999999999},{"$f":"SUM(H11:M11)","v":2.9534163930667283},{"$f":"SUMPRODUCT($G$21:$G$21,I21:I21)/SUM($G$21:$G$21)","v":0.49178325652510591},8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,4.4498672217038682E-2,9.521459029930554E-2,{"$f":"SUM(O11:S11)","v":1.7349329941968983},{"$f":"SUMPRODUCT($G$21:$G$21,P21:P21)/SUM($G$21:$G$21)","v":0.1996797425604146},{"$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$21)","v":0.51262015963546359},{"$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":1.1580802532854202},{"$f":"SUMPRODUCT($G$21:$G$21,V21:V21)/SUM($G$21:$G$21)","v":0.49178325652510591},{"$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$21)","v":0.17144184125704315},{"$f":"SUMPRODUCT($G$21:$G$21,Y21:Y21)/SUM($G$21:$G$21)","v":0.37015258179273491},{"$f":"SUMPRODUCT($G$21:$G$21,Z21:Z21)/SUM($G$21:$G$21)","v":9.521459029930554E-2},{"$f":"SUM(AA11:AE11)","v":0.66793895243582224},{"$f":"SUMPRODUCT($G$21:$G$21,AB21:AB21)/SUM($G$21:$G$21)","v":0.1996797425604146},{"$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$21)","v":8.1000000000000003E-2},{"$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$33)","v":4.2413936659297324E-2},{"$f":"H31","v":39.848379999999999},{"$f":"SUM(I21:N21)","v":2.9534163930667283},{"$f":"SUMPRODUCT($I$31:$I$33,K31:K33)/SUM($I$31:$I$33)","v":0.49178325652510591},8.9715064953707027E-2,1.1060422480308603,1.1261625610407109,4.4498672217038682E-2,9.521459029930554E-2,{"$f":"SUM(P21:T21)","v":1.7349329941968987},{"$f":"SUMPRODUCT($I$31:$I$33,R31:R33)/SUM($I$31:$I$33)","v":0.1996797425604146},{"$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$33)","v":0.51262015963546359},{"$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":1.1580802532854202},{"$f":"SUMPRODUCT($I$31:$I$33,X31:X33)/SUM($I$31:$I$33)","v":0.49178325652510591},{"$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$33)","v":0.17144184125704315},{"$f":"SUMPRODUCT($I$31:$I$33,AA31:AA33)/SUM($I$31:$I$33)","v":0.37015258179273491},{"$f":"SUMPRODUCT($I$31:$I$33,AB31:AB33)/SUM($I$31:$I$33)","v":9.521459029930554E-2},{"$f":"SUM(AB21:AF21)","v":0.66793895243582224},{"$f":"SUMPRODUCT($I$31:$I$33,AD31:AD33)/SUM($I$31:$I$33)","v":0.1996797425604146},{"$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$33)","v":8.1000000000000003E-2},{"$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","Auris","1.8 hybrid touring sports","2015",{"$f":"P47","v":4.4886934673366838E-2},{"$f":"G47","v":39.848379999999999},{"$f":"H47","v":0.34034416826003822},{"$f":"SUM(K31:P31)","v":3.2571483461496511},{"$f":"$P47*R47","v":0.52045729889256054},{"$f":"(1+Moms)*T47/I47","v":8.9715064953707027E-2},{"$f":"(L47/J47)*(SUM(L47:N47)/L47)","v":1.3811001587463281},{"$f":"Y47*(1+Z47)*(1+Moms)","v":1.1261625610407109},{"$f":"O47/I47","v":4.4498672217038682E-2},{"$f":"(1+Moms)*(AB47*(1-AC47)*AD47*(J47-AE47)/AE47)/J47","v":9.5214590299305554E-2},{"$f":"SUM(R31:V31)","v":1.8243619322497673},{"$f":"$P47*Q47","v":0.21132232152610872},{"$f":"T47/I47","v":7.1772051962965627E-2},{"$f":"L47/J47","v":0.59040651872263816},{"$f":"Y47","v":0.87468936779861028},{"$f":"(AB47*(1-AC47)*AD47*(J47-AE47)/AE47)/J47","v":7.6171672239444432E-2},{"$f":"SUM(X31:AB31)","v":1.2047905670367367},{"$f":"$P47*R47","v":0.52045729889256054},{"$f":"L31*AA47","v":2.9487983411230705E-2},{"$f":"IF(L47=0,0,V47*SUM(L47:N47)/L47)","v":0.18947811264090494},{"$f":"N31*AA47","v":0.37015258179273497},{"$f":"P31","v":9.5214590299305554E-2},{"$f":"SUM(AD31:AH31)","v":0.67958153140151623},{"$f":"$P47*Q47","v":0.21132232152610872},{"$f":"S31*AA47","v":2.3590386728984565E-2},{"$f":"V47","v":8.1000000000000003E-2},{"$f":"U31*AA47","v":0.28749715090697858},{"$f":"V31","v":7.6171672239444432E-2}]
[null,"Mellem personbil, hybrid  ","Toyota","Auris","1.8 hybrid hatchback","2015",{"$f":"P48","v":4.4385093167701867E-2},null,{"$f":"H48","v":0.23785850860420651},{"$f":"SUM(K32:P32)","v":3.2039496792664099},{"$f":"$P48*R48","v":0.51463852163786106},{"$f":"(1+Moms)*T48/I48","v":8.9715064953707027E-2},{"$f":"(L48/J48)*(SUM(L48:N48)/L48)","v":1.3337202691177865},{"$f":"Y48*(1+Z48)*(1+Moms)","v":1.1261625610407109},{"$f":"O48/I48","v":4.4498672217038682E-2},{"$f":"(1+Moms)*(AB48*(1-AC48)*AD48*(J48-AE48)/AE48)/J48","v":9.5214590299305554E-2},{"$f":"SUM(R32:V32)","v":1.8068377577627519},{"$f":"$P48*Q48","v":0.20895971172022676},{"$f":"T48/I48","v":7.1772051962965627E-2},{"$f":"L48/J48","v":0.57524495404150489},{"$f":"Y48","v":0.87468936779861028},{"$f":"(AB48*(1-AC48)*AD48*(J48-AE48)/AE48)/J48","v":7.6171672239444432E-2},{"$f":"SUM(X32:AB32)","v":1.1972942672020164},{"$f":"$P48*R48","v":0.51463852163786106},{"$f":"L32*AA48","v":2.9487983411230705E-2},{"$f":"V48*SUM(L48:N48)/L48","v":0.18780059006088401},{"$f":"N32*AA48","v":0.37015258179273497},{"$f":"P32","v":9.5214590299305554E-2},{"$f":"SUM(AD32:AH32)","v":0.67721892159563435},{"$f":"$P48*Q48","v":0.20895971172022676},{"$f":"S32*AA48","v":2.3590386728984565E-2},{"$f":"V48","v":8.1000000000000003E-2},{"$f":"U32*AA48","v":0.28749715090697858},{"$f":"V32","v":7.6171672239444432E-2}]
[null,"Mellem personbil, hybrid  ","Toyota","Yaris","1.5hybrid e-cvt","2015",{"$f":"P49","v":3.9306930693069307E-2},null,{"$f":"H49","v":0.42179732313575524},{"$f":"SUM(K33:P33)","v":2.5670581498572971},{"$f":"$P49*R49","v":0.45575798670899687},{"$f":"(1+Moms)*T49/I49","v":8.9715064953707027E-2},{"$f":"(L49/J49)*(SUM(L49:N49)/L49)","v":0.75570927463753812},{"$f":"Y49*(1+Z49)*(1+Moms)","v":1.1261625610407109},4.4498672217038682E-2,{"$f":"(1+Moms)*(AB49*(1-AC49)*AD49*(J49-AE49)/AE49)/J49","v":9.5214590299305554E-2},{"$f":"SUM(R33:V33)","v":1.6222253624607119},{"$f":"$P49*Q49","v":0.18505232996125692},{"$f":"T49/I49","v":7.1772051962965627E-2},{"$f":"L49/J49","v":0.41453994049843462},{"$f":"Y49","v":0.87468936779861028},{"$f":"(AB49*(1-AC49)*AD49*(J49-AE49)/AE49)/J49","v":7.6171672239444432E-2},{"$f":"SUM(X33:AB33)","v":1.0982767211958515},{"$f":"$P49*R49","v":0.45575798670899687},{"$f":"L33*AA49","v":2.9487983411230705E-2},{"$f":"V49*SUM(L49:N49)/L49","v":0.14766357898358345},{"$f":"N33*AA49","v":0.37015258179273497},{"$f":"P33","v":9.5214590299305554E-2},{"$f":"SUM(AD33:AH33)","v":0.65331153983666457},{"$f":"$P49*Q49","v":0.18505232996125692},{"$f":"S33*AA49","v":2.3590386728984565E-2},{"$f":"V49","v":8.1000000000000003E-2},{"$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","Auris","1.8 hybrid touring sports","2015",39.848379999999999,0.34034416826003822,13933,211060,16.600000000000001,124611.19984160001,31152.799960400003,135730.99970300001,620,{"$f":"S47*AH47*AI47","v":4.4886934673366838E-2},{"$f":"'Ark til TE inkl. brændstofpris'!C96","v":4.7078804347826066},{"$f":"'Ark til TE inkl. brændstofpris'!D96","v":11.594850543478257},3.768844221105528E-2,1000,null,{"$f":"'Personbiler - Benzin'!W116","v":8.1000000000000003E-2},null,null,0.87468936779861028,0.03,{"$f":"'Personbiler - Benzin'!AB116","v":0.32868485829494193},799,0,4,35000,null,null,{"$f":"' Fælles forudsætninger'!G56","v":1.1910000000000001},{"$f":"' Fælles forudsætninger'!L56","v":1}]
[null,{"$f":"B47","v":"Mellem personbil, hybrid  "},"Toyota","Auris","1.8 hybrid hatchback","2015",null,0.23785850860420651,13933,211060,16.600000000000001,121411.20000000001,30352.800000000003,129731,620,{"$f":"S48*AH48*AI48","v":4.4385093167701867E-2},{"$f":"Q47","v":4.7078804347826066},{"$f":"R47","v":11.594850543478257},3.7267080745341616E-2,{"$f":"T47","v":1000},null,{"$f":"'Personbiler - Benzin'!W117","v":8.1000000000000003E-2},null,null,0.87468936779861028,0.03,{"$f":"'Personbiler - Benzin'!AB117","v":0.32868485829494193},799,0,4,35000,null,null,{"$f":"AH47","v":1.1910000000000001},{"$f":"AI47","v":1}]
[null,{"$f":"B48","v":"Mellem personbil, hybrid  "},"Toyota","Yaris","1.5hybrid e-cvt","2015",null,0.42179732313575524,13933,211060,16.600000000000001,87492.799841599612,21873.199960399903,50133.999702999266,620,3.9306930693069307E-2,{"$f":"Q48","v":4.7078804347826066},{"$f":"R48","v":11.594850543478257},3.3003300330033E-2,{"$f":"T48","v":1000},null,{"$f":"'Personbiler - Benzin'!W118","v":8.1000000000000003E-2},null,null,0.87468936779861028,0.03,{"$f":"'Personbiler - Benzin'!AB118","v":0.32868485829494193},799,0,4,35000,null,null,{"$f":"AH48","v":1.1910000000000001},{"$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":13933},{"$f":"SUMPRODUCT($H47:$H49,L47:L49)/SUM($H47:$H49)","v":108193.61089266094},{"$f":"SUMPRODUCT($H47:$H49,M47:M49)/SUM($H47:$H49)","v":27048.402723165236},{"$f":"SUMPRODUCT($H47:$H49,N47:N49)/SUM($H47:$H49)","v":98199.263253567187},{"$f":"SUMPRODUCT($H47:$H49,O47:O49)/SUM($H47:$H49)","v":620},{"$f":"O151*' Fælles forudsætninger'!L54","v":3.5612037497310928E-2},{"$f":"SUMPRODUCT($H47:$H49,P47:P49)/SUM($H47:$H49)","v":4.2413936659297324E-2},null,{"$f":"SUMPRODUCT($H47:$H49,S47:S49)/SUM($H47:$H49)","v":3.5612037497310928E-2}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"G151","v":13933},{"$f":"H151","v":108193.61089266094},27048.402723165236,98199.263253567187,620,3.5612037497310928E-2,4.2413936659297324E-2,0,3.5612037497310928E-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$21)","v":0.19401408463493844},{"$f":"SUM(G21:G21)","v":138.28501305431973},{"$f":"SUM(H11:M11)","v":3.2990178951614224},{"$f":"SUMPRODUCT($G$21:$G$21,I21:I21)/SUM($G$21:$G$21)","v":0.39242258828685828},0.42622424648391477,1.7421060217210187,0.59225000000000005,3.4541911024419884E-2,0.11147312764521111,{"$f":"SUM(O11:S11)","v":2.1846393531554074},{"$f":"SUMPRODUCT($G$21:$G$21,P21:P21)/SUM($G$21:$G$21)","v":0.14359370432001062},{"$f":"SUMPRODUCT($G$21:$G$21,Q21:Q21)/SUM($G$21:$G$21)","v":0.34097939718713188},{"$f":"SUMPRODUCT($G$21:$G$21,R21:R21)/SUM($G$21:$G$21)","v":1.1508877495320959},{"$f":"SUMPRODUCT($G$21:$G$21,S21:S21)/SUM($G$21:$G$21)","v":0.46},{"$f":"SUMPRODUCT($G$21:$G$21,T21:T21)/SUM($G$21:$G$21)","v":8.9178502116168887E-2},{"$f":"SUM(U11:Y11)","v":1.6315919822774236},{"$f":"SUMPRODUCT($G$21:$G$21,V21:V21)/SUM($G$21:$G$21)","v":0.39242258828685828},{"$f":"SUMPRODUCT($G$21:$G$21,W21:W21)/SUM($G$21:$G$21)","v":0.1699643272688062},{"$f":"SUMPRODUCT($G$21:$G$21,X21:X21)/SUM($G$21:$G$21)","v":0.7168560808389699},{"$f":"SUMPRODUCT($G$21:$G$21,Y21:Y21)/SUM($G$21:$G$21)","v":0.24087585823757832},{"$f":"SUMPRODUCT($G$21:$G$21,Z21:Z21)/SUM($G$21:$G$21)","v":0.11147312764521111},{"$f":"SUM(AA11:AE11)","v":1.0241289650051553},{"$f":"SUMPRODUCT($G$21:$G$21,AB21:AB21)/SUM($G$21:$G$21)","v":0.14359370432001062},{"$f":"SUMPRODUCT($G$21:$G$21,AC21:AC21)/SUM($G$21:$G$21)","v":0.13597146181504496},{"$f":"SUMPRODUCT($G$21:$G$21,AD21:AD21)/SUM($G$21:$G$21)","v":0.46829725152086032},{"$f":"SUMPRODUCT($G$21:$G$21,AE21:AE21)/SUM($G$21:$G$21)","v":0.18708804523307052},{"$f":"SUMPRODUCT($G$21:$G$21,AF21:AF21)/SUM($G$21:$G$21)","v":8.9178502116168887E-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$34)","v":0.19401408463493844},{"$f":"H31","v":138.28501305431973},{"$f":"SUM(I21:N21)","v":3.2990178951614224},{"$f":"SUMPRODUCT($I$31:$I$34,K31:K34)/SUM($I$31:$I$34)","v":0.39242258828685828},0.42622424648391477,1.7421060217210187,0.59225000000000005,3.4541911024419884E-2,0.11147312764521111,{"$f":"SUM(P21:T21)","v":2.1846393531554074},{"$f":"SUMPRODUCT($I$31:$I$34,R31:R34)/SUM($I$31:$I$34)","v":0.14359370432001062},{"$f":"SUMPRODUCT($I$31:$I$34,S31:S34)/SUM($I$31:$I$34)","v":0.34097939718713188},{"$f":"SUMPRODUCT($I$31:$I$34,T31:T34)/SUM($I$31:$I$34)","v":1.1508877495320959},{"$f":"SUMPRODUCT($I$31:$I$34,U31:U34)/SUM($I$31:$I$34)","v":0.46},{"$f":"SUMPRODUCT($I$31:$I$34,V31:V34)/SUM($I$31:$I$34)","v":8.9178502116168887E-2},{"$f":"SUM(V21:Z21)","v":1.6315919822774236},{"$f":"SUMPRODUCT($I$31:$I$34,X31:X34)/SUM($I$31:$I$34)","v":0.39242258828685828},{"$f":"SUMPRODUCT($I$31:$I$34,Y31:Y34)/SUM($I$31:$I$34)","v":0.1699643272688062},{"$f":"SUMPRODUCT($I$31:$I$34,Z31:Z34)/SUM($I$31:$I$34)","v":0.7168560808389699},{"$f":"SUMPRODUCT($I$31:$I$34,AA31:AA34)/SUM($I$31:$I$34)","v":0.24087585823757829},{"$f":"SUMPRODUCT($I$31:$I$34,AB31:AB34)/SUM($I$31:$I$34)","v":0.11147312764521111},{"$f":"SUM(AB21:AF21)","v":1.0241289650051553},{"$f":"SUMPRODUCT($I$31:$I$34,AD31:AD34)/SUM($I$31:$I$34)","v":0.14359370432001062},{"$f":"SUMPRODUCT($I$31:$I$34,AE31:AE34)/SUM($I$31:$I$34)","v":0.13597146181504496},{"$f":"SUMPRODUCT($I$31:$I$34,AF31:AF34)/SUM($I$31:$I$34)","v":0.46829725152086032},{"$f":"SUMPRODUCT($I$31:$I$34,AG31:AG34)/SUM($I$31:$I$34)","v":0.18708804523307052},{"$f":"SUMPRODUCT($I$31:$I$34,AH31:AH34)/SUM($I$31:$I$34)","v":8.9178502116168887E-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   "},"Nissan","Leaf","El 5-dørs hb 2wd aut.","2015",{"$f":"P48","v":0.17050000000000001},{"$f":"G48","v":138.28501305431973},{"$f":"H48","v":0.13545529817183788},{"$f":"SUM(K31:P31)","v":2.7224376319302417},{"$f":"$P48*R48","v":0.34486182500000001},{"$f":"(1+Moms)*T48/I48","v":0.30441176470588233},{"$f":"(L48/J48)*(SUM(L48:N48)/L48)","v":1.3632226379518071},{"$f":"Y48*(1+Z48)*(1+Moms)","v":0.59225000000000005},{"$f":"O48/I48","v":5.2100840336134456E-2},{"$f":"(1+Moms)*(AB48*(1-AC48)*AD48*(J48-AE48)/AE48)/J48","v":6.5590563936417948E-2},{"$f":"SUM(R31:V31)","v":1.8761845812327005},{"$f":"$P48*Q48","v":0.12619046},{"$f":"T48/I48","v":0.24352941176470588},{"$f":"L48/J48","v":0.9939922583188604},{"$f":"Y48","v":0.46},{"$f":"(AB48*(1-AC48)*AD48*(J48-AE48)/AE48)/J48","v":5.2472451149134354E-2},{"$f":"SUM(X31:AB31)","v":1.1810143418296197},{"$f":"$P48*R48","v":0.34486182500000001},{"$f":"L31*AA48","v":0.14046444030865099},{"$f":"IF(L48=0,0,V48*SUM(L48:N48)/L48)","v":0.35681614038405296},{"$f":"N31*AA48","v":0.2732813722004977},{"$f":"P31","v":6.5590563936417948E-2},{"$f":"SUM(AD31:AH31)","v":0.76346392864015855},{"$f":"$P48*Q48","v":0.12619046},{"$f":"S31*AA48","v":0.11237155224692082},{"$f":"V48","v":0.26017208877769737},{"$f":"U31*AA48","v":0.21225737646640599},{"$f":"V31","v":5.2472451149134354E-2}]
[null,"Lille personbil, elektricitet   ","Bmw","I3","Bev","2015",{"$f":"P49","v":0.155},null,{"$f":"H49","v":0.10673534571135325},{"$f":"SUM(K32:P32)","v":2.7701085271641186},{"$f":"$P49*R49","v":0.31351075},{"$f":"(1+Moms)*T49/I49","v":0.30441176470588233},{"$f":"(L49/J49)*(SUM(L49:N49)/L49)","v":1.4422446081856841},{"$f":"Y49*(1+Z49)*(1+Moms)","v":0.59225000000000005},{"$f":"O49/I49","v":5.2100840336134456E-2},{"$f":"(1+Moms)*(AB49*(1-AC49)*AD49*(J49-AE49)/AE49)/J49","v":6.5590563936417948E-2},{"$f":"SUM(R32:V32)","v":1.9124070538313562},{"$f":"$P49*Q49","v":0.1147186},{"$f":"T49/I49","v":0.24352941176470588},{"$f":"L49/J49","v":1.0416865909175161},{"$f":"Y49","v":0.46},{"$f":"(AB49*(1-AC49)*AD49*(J49-AE49)/AE49)/J49","v":5.2472451149134354E-2},{"$f":"SUM(X32:AB32)","v":1.1911750236009904},{"$f":"$P49*R49","v":0.31351075},{"$f":"L32*AA49","v":0.14046444030865099},{"$f":"V49*SUM(L49:N49)/L49","v":0.39832789715542372},{"$f":"N32*AA49","v":0.2732813722004977},{"$f":"P32","v":6.5590563936417948E-2},{"$f":"SUM(AD32:AH32)","v":0.77951932496672449},{"$f":"$P49*Q49","v":0.1147186},{"$f":"S32*AA49","v":0.11237155224692082},{"$f":"V49","v":0.28769934510426343},{"$f":"U32*AA49","v":0.21225737646640599},{"$f":"V32","v":5.2472451149134354E-2}]
[null,"Lille personbil, elektricitet   ","Renault","Zoe","Z.e. aut.","2015",{"$f":"P50","v":0.17019999999999999},null,{"$f":"H50","v":9.4732977518911923E-2},{"$f":"SUM(K33:P33)","v":2.2338739679366157},{"$f":"$P50*R50","v":0.34425503000000002},{"$f":"(1+Moms)*T50/I50","v":0.30441176470588233},{"$f":"(L50/J50)*(SUM(L50:N50)/L50)","v":0.87526576895818131},{"$f":"Y50*(1+Z50)*(1+Moms)","v":0.59225000000000005},5.2100840336134456E-2,{"$f":"(1+Moms)*(AB50*(1-AC50)*AD50*(J50-AE50)/AE50)/J50","v":6.5590563936417948E-2},{"$f":"SUM(R33:V33)","v":1.503616535774827},{"$f":"$P50*Q50","v":0.125968424},{"$f":"T50/I50","v":0.24352941176470588},{"$f":"L50/J50","v":0.62164624886098674},{"$f":"Y50","v":0.46},{"$f":"(AB50*(1-AC50)*AD50*(J50-AE50)/AE50)/J50","v":5.2472451149134354E-2},{"$f":"SUM(X33:AB33)","v":1.0109854711998718},{"$f":"$P50*R50","v":0.34425503000000002},{"$f":"L33*AA50","v":0.14046444030865099},{"$f":"V50*SUM(L50:N50)/L50","v":0.18739406475430501},{"$f":"N33*AA50","v":0.2732813722004977},{"$f":"P33","v":6.5590563936417948E-2},{"$f":"SUM(AD33:AH33)","v":0.63616402683428674},{"$f":"$P50*Q50","v":0.125968424},{"$f":"S33*AA50","v":0.11237155224692082},{"$f":"V50","v":0.13309422297182558},{"$f":"U33*AA50","v":0.21225737646640599},{"$f":"V33","v":5.2472451149134354E-2}]
[null,{"$f":"B51","v":"Stor"},{"$f":"C51","v":"Tesla"},{"$f":"D51","v":"s"},{"$f":"E51","v":"Model S"},{"$f":"F51","v":"2015"},{"$f":"P51","v":0.20849999999999999},null,{"$f":"H51","v":0.66307637859789692},{"$f":"SUM(K34:P34)","v":3.6541179093245306},{"$f":"$P51*R51","v":0.42172252500000001},{"$f":"(1+Moms)*T51/I51","v":0.48811983471074383},{"$f":"(L51/J51)*(SUM(L51:N51)/L51)","v":1.9916186523584045},{"$f":"Y51*(1+Z51)*(1+Moms)","v":0.59225000000000005},2.5619834710743802E-2,{"$f":"(1+Moms)*(AB51*(1-AC51)*AD51*(J51-AE51)/AE51)/J51","v":0.13478706254463829},{"$f":"SUM(R34:V34)","v":2.3887696242720744},{"$f":"$P51*Q51","v":0.15431502},{"$f":"T51/I51","v":0.39049586776859502},{"$f":"L51/J51","v":1.2761290864677686},{"$f":"Y51","v":0.46},{"$f":"(AB51*(1-AC51)*AD51*(J51-AE51)/AE51)/J51","v":0.10782965003571064},{"$f":"SUM(X34:AB34)","v":1.8831966133949856},{"$f":"$P51*R51","v":0.42172252500000001},{"$f":"L34*AA51","v":0.18495386552770943},{"$f":"V51*SUM(L51:N51)/L51","v":0.91732325302252182},{"$f":"N34*AA51","v":0.2244099073001159},{"$f":"P34","v":0.13478706254463829},{"$f":"SUM(AD34:AH34)","v":1.1721813337097633},{"$f":"$P51*Q51","v":0.15431502},{"$f":"S34*AA51","v":0.14796309242216751},{"$f":"V51","v":0.58777461412558174},{"$f":"U34*AA51","v":0.17429895712630358},{"$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]",null,null,"Realitetsfaktor"]
[null,"Lille personbil, elektricitet   ","Nissan","Leaf","El 5-dørs hb 2wd aut.","2015",138.28501305431973,0.13545529817183788,11900,197540.00000000003,16.600000000000001,196353.2307083077,49088.307677076926,23849.461515615392,620,{"$f":"S48*AH48","v":0.17050000000000001},{"$f":"'Ark til TE inkl. brændstofpris'!C133","v":0.74012},{"$f":"'Ark til TE inkl. brændstofpris'!D133","v":2.0226500000000001},0.17050000000000001,2898,null,{"$f":"'Personbiler - Benzin'!W116/'Personbiler - Benzin'!L116*L48","v":0.26017208877769737},null,null,0.46,0.03,{"$f":"'Personbiler - Benzin'!AB104","v":0.46142907927479559},{"$f":"'Personbiler - Benzin'!AC107","v":558},0,4,35000,null,null,{"$f":"' Fælles forudsætninger'!H55","v":1}]
[null,"Lille personbil, elektricitet   ","Bmw","I3","Bev","2015",null,0.10673534571135325,11900,197540.00000000003,16.600000000000001,205774.76916984617,51443.692292461543,27682.538438692318,620,{"$f":"S49*AH49","v":0.155},{"$f":"Q48","v":0.74012},2.0226500000000001,0.155,2898,null,{"$f":"'Personbiler - Benzin'!W117/'Personbiler - Benzin'!L117*L49","v":0.28769934510426343},null,null,0.46,0.03,{"$f":"'Personbiler - Benzin'!AB105","v":0.46142907927479559},{"$f":"AB48","v":558},0,4,35000,null,null,{"$f":"AH48","v":1}]
[null,"Lille personbil, elektricitet   ","Renault","Zoe","Z.e. aut.","2015",null,9.4732977518911923E-2,11900,197540.00000000003,16.600000000000001,122799.99999999933,30699.999999999833,19400,620,{"$f":"S50*AH50","v":0.17019999999999999},0.74012,2.0226500000000001,0.17019999999999999,2898,null,{"$f":"'Personbiler - Benzin'!W118/'Personbiler - Benzin'!L118*L50","v":0.13309422297182558},null,null,0.46,0.03,{"$f":"'Personbiler - Benzin'!AB106","v":0.46142907927479559},{"$f":"AB49","v":558},0,4,35000,null,null,{"$f":"AH49","v":1}]
[null,"Stor","Tesla","s","Model S","2015",null,0.66307637859789692,24200,392040,16.2,500293.64705882402,125073.411764706,155427.117647059,620,{"$f":"S51*AH51","v":0.20849999999999999},0.74012,2.0226500000000001,0.20849999999999999,9450,null,{"$f":"'Personbiler - Benzin'!W140/'Personbiler - Benzin'!L140*L51","v":0.58777461412558174},null,null,0.46,0.03,{"$f":"'Personbiler - Benzin'!AB140","v":0.37891077636152953},{"$f":"'Personbiler - Benzin'!AC142","v":1036},0,4,35000,null,null,{"$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":11900.000000000002},{"$f":"SUMPRODUCT($H48:$H50,L48:L50)/SUM($H48:$H50)","v":178656.9191184692},{"$f":"SUMPRODUCT($H48:$H50,M48:M50)/SUM($H48:$H50)","v":44664.229779617301},{"$f":"SUMPRODUCT($H48:$H50,N48:N50)/SUM($H48:$H50)","v":23812.699631258081},{"$f":"SUMPRODUCT($H48:$H50,O48:O50)/SUM($H48:$H50)","v":620.00000000000011},null,{"$f":"SUMPRODUCT($H48:$H50,P48:P50)/SUM($H48:$H50)","v":0.16550534351145041},null,{"$f":"SUMPRODUCT($H48:$H50,S48:S50)/SUM($H48:$H50)","v":0.16550534351145041}]
[]
[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":500293.64705882402},{"$f":"SUMPRODUCT($H51:$H53,M51:M53)/SUM($H51:$H53)","v":125073.411764706},{"$f":"SUMPRODUCT($H51:$H53,N51:N53)/SUM($H51:$H53)","v":155427.117647059},{"$f":"SUMPRODUCT($H51:$H53,O51:O53)/SUM($H51:$H53)","v":620},null,{"$f":"SUMPRODUCT($H51:$H53,P51:P53)/SUM($H51:$H53)","v":0.20850000000000002},null,{"$f":"SUMPRODUCT($H51:$H53,S51:S53)/SUM($H51:$H53)","v":0.20850000000000002}]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"G151","v":11900.000000000002},178656.9191184692,44664.229779617301,23812.699631258081,620.00000000000011,0,0.16550534351145041,0,0.16550534351145041]
[]
[null,null,null,null,null,null,{"$f":"G153","v":24200},{"$f":"H153","v":500293.64705882402},{"$f":"I153","v":125073.411764706},155427.117647059,620,0,0.20850000000000002,0,0.20850000000000002]

{"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$23)","v":6.3938912041199503E-2},{"$f":"SUM($G$21:$G$23)","v":796.70785952416213},{"$f":"NAF*H11","v":1.6933508597952429},{"$f":"SUM(I11,L11)","v":1.2780006489020701},{"$f":"SUMPRODUCT(J21:J23,$G$21:$G$23)/SUM($G$21:$G$23)","v":0.30849887449883701},1.642592429463775E-2,{"$f":"SUMPRODUCT(L21:L23,$G$21:$G$23)/SUM($G$21:$G$23)","v":0.29207295020419932},{"$f":"SUM(M11:Q11)","v":0.96950177440323304},0.12727917049758095,0.27972435285334324,0,9.6620420236557106E-2,0.46587783081575168,{"$f":"NAF*S11","v":452.35017018816308},{"$f":"SUM(T11,W11)","v":341.396354858991},2.171424727505451,0.85895287171086643,1.3124718557945845,{"$f":"SUM(X11:AA11)","v":339.22493013148556},4.8681115402576944,283.80000000000007,10.556818591227797,40]
[null,null,"Kilde: "]
[null,null,null,null,{"$f":"1/E11","v":15.639928301495695}]
[]
[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$44)","v":4.3627046299457649E-2},{"$f":"H33","v":464.06071016491114},{"$f":"NAF*I21","v":1.5188400844187167},{"$f":"SUM(J21,M21)","v":1.1462944033348805},{"$f":"SUM(K21:L21)","v":0.20658281272863738},{"$f":"SUMPRODUCT($I$33:$I$44,M33:M44)/SUM($I$33:$I$44)","v":7.2944652327148335E-3},{"$f":"SUMPRODUCT($I$33:$I$44,N33:N44)/SUM($I$33:$I$44)","v":0.19928834749592253},{"$f":"SUM(N21:R21)","v":0.93971159060624321},{"$f":"SUMPRODUCT($I$33:$I$44,P33:P44)/SUM($I$33:$I$44)","v":0.13186354252841134},{"$f":"SUMPRODUCT($I$33:$I$44,Q33:Q44)/SUM($I$33:$I$44)","v":0.19086260468672331},{"$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$44)","v":9.4399999999999984E-2},{"$f":"SUMPRODUCT($I$33:$I$44,T33:T44)/SUM($I$33:$I$44)","v":0.52258544339110857},{"$f":"NAF*T21","v":447.62424319872559},{"$f":"SUM(U21,X21)","v":337.82961750847215},{"$f":"SUM(V21:W21)","v":0.91527197726074094},{"$f":"SUMPRODUCT($I$33:$I$44,X33:X44)/SUM($I$33:$I$44)","v":0.44382461420071057},{"$f":"SUMPRODUCT($I$33:$I$44,Y33:Y44)/SUM($I$33:$I$44)","v":0.47144736306003032},{"$f":"SUM(Y21:AB21)","v":336.91434553121144},{"$f":"SUMPRODUCT($I$33:$I$44,AA33:AA44)/SUM($I$33:$I$44)","v":4.1047679584773187},{"$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$44)","v":9.0095775727340897},{"$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$56)","v":8.2290046324204627E-2},{"$f":"H45","v":293.2745455382593},{"$f":"NAF*I22","v":1.7360881677268425},{"$f":"SUM(J22,M22)","v":1.3102552209259188},{"$f":"SUM(K22:L22)","v":0.40321049300561979},{"$f":"SUMPRODUCT($I$45:$I$56,M45:M56)/SUM($I$45:$I$56)","v":2.7309561396653151E-2},{"$f":"SUMPRODUCT($I$45:$I$56,N45:N56)/SUM($I$45:$I$56)","v":0.37590093160896665},{"$f":"SUM(N22:R22)","v":0.90704472792029911},{"$f":"SUMPRODUCT($I$45:$I$56,P45:P56)/SUM($I$45:$I$56)","v":0.11281002113820637},{"$f":"SUMPRODUCT($I$45:$I$56,Q45:Q56)/SUM($I$45:$I$56)","v":0.36000815809123582},{"$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$56)","v":0.33902654869085697},{"$f":"NAF*T22","v":455.71032391042615},{"$f":"SUM(U22,X22)","v":343.93231993239709},{"$f":"SUM(V22:W22)","v":3.2232654314805664},{"$f":"SUMPRODUCT($I$45:$I$56,X45:X56)/SUM($I$45:$I$56)","v":1.2853890971284334},{"$f":"SUMPRODUCT($I$45:$I$56,Y45:Y56)/SUM($I$45:$I$56)","v":1.9378763343521328},{"$f":"SUM(Y22:AB22)","v":340.70905450091652},{"$f":"SUMPRODUCT($I$45:$I$56,AA45:AA56)/SUM($I$45:$I$56)","v":5.075723425843969},{"$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$56)","v":11.833331075072493},{"$f":"SUMPRODUCT($I$45:$I$56,AD45:AD56)/SUM($I$45:$I$56)","v":39.999999999999993}]
[null,{"$f":"B57","v":"Stor varebil, benzin"},"Varebil","Benzin","Stor",{"$f":"SUMPRODUCT($I$57:$I$68,G57:G68)/SUM($I$57:$I$68)","v":0.16665038858751466},{"$f":"H57","v":39.372603820991742},{"$f":"NAF*I23","v":3.4318650333230996},{"$f":"SUM(J23,M23)","v":2.5900868176023395},{"$f":"SUM(K23:L23)","v":0.80424290037689083},{"$f":"SUMPRODUCT($I$57:$I$68,M57:M68)/SUM($I$57:$I$68)","v":4.2983925309123858E-2},{"$f":"SUMPRODUCT($I$57:$I$68,N57:N68)/SUM($I$57:$I$68)","v":0.76125897506776696},{"$f":"SUM(N23:R23)","v":1.7858439172254488},{"$f":"SUMPRODUCT($I$57:$I$68,P57:P68)/SUM($I$57:$I$68)","v":0.18102228263791351},{"$f":"SUMPRODUCT($I$57:$I$68,Q57:Q68)/SUM($I$57:$I$68)","v":0.72907358934045119},{"$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$68)","v":0.13337142857142861},{"$f":"SUMPRODUCT($I$57:$I$68,T57:T68)/SUM($I$57:$I$68)","v":0.74237661667565524},{"$f":"NAF*T23","v":483.02300769114208},{"$f":"SUM(U23,X23)","v":364.54566618199402},{"$f":"SUM(V23:W23)","v":9.1420846860143481},{"$f":"SUMPRODUCT($I$57:$I$68,X57:X68)/SUM($I$57:$I$68)","v":2.5754211064905448},{"$f":"SUMPRODUCT($I$57:$I$68,Y57:Y68)/SUM($I$57:$I$68)","v":6.5666635795238033},{"$f":"SUM(Y23:AB23)","v":355.40358149597967},{"$f":"SUMPRODUCT($I$57:$I$68,AA57:AA68)/SUM($I$57:$I$68)","v":12.318735954149536},{"$f":"SUMPRODUCT($I$57:$I$68,AB57:AB68)/SUM($I$57:$I$68)","v":283.80000000000007},{"$f":"SUMPRODUCT($I$57:$I$68,AC57:AC68)/SUM($I$57:$I$68)","v":19.284845541830084},{"$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$82)/M82)","v":2866.1379075522368}]
[null,null,"Årlige variable og faste kørselsomkostninger for konkrete køretøjer, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,"Kategori","Mærke","Model","Variant","Årgang","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.] Medregnet i vedligehold, derfor 0 her","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,{"$f":"B82","v":"Lille varebil, benzin"},{"$f":"C82","v":"Toyota"},{"$f":"D82","v":"Rav 4"},{"$f":"E82","v":"2,0 4 wd"},{"$f":"F82","v":2003},{"$f":"O82","v":0.10495539421177996},{"$f":"G82","v":464.06071016491114},{"$f":"H82","v":2.0152205213839033E-2},{"$f":"NAF*K33","v":1.8547565301635798},{"$f":"SUM(L33,O33)","v":1.3998162491800603},{"$f":"SUM(M33:N33)","v":0.49187434007895386},{"$f":"(K82*(1-W82)/L82)","v":1.2438099319543015E-2},{"$f":"$O82*Q82","v":0.47943624075941083},{"$f":"SUM(P33:T33)","v":0.90794190910110639},{"$f":"(J82*(1-W82)/L82)","v":1.2999999999999998E-2},{"$f":"$O82*P82","v":0.45916608192269931},{"$f":"T82*(1-U82)/S82","v":0},{"$f":"AG82*(1-AH82)*AI82/AJ82","v":9.4399999999999998E-2},{"$f":"AD82*AE82/I82","v":0.34137582717840709},{"$f":"NAF*V33","v":452.90087069612616},{"$f":"SUM(W33,Z33)","v":341.81197788386879},{"$f":"SUM(X33:Y33)","v":4.7287136036933042},{"$f":"(-PMT(Lånerente,M82,K82)-(K82*(1-Y82)/M82))/N82","v":3.4494343244140246},{"$f":"SUM(AA82:AC82)/N82","v":1.2792792792792793},{"$f":"SUM(AA33:AD33)","v":337.08326428017551},{"$f":"(-PMT(Lånerente,M82,J82)-(J82*(1-$Y$82)/M82))/N82","v":3.6052651667545836},{"$f":"X82","v":283.8},{"$f":"AD82*(1-AE82)/N82","v":9.6779991134209418},{"$f":"AF82/N82","v":40}]
[null,{"$f":"B83","v":"Lille varebil, benzin"},"Citroën","Xsara picasso","1,6 i van",2003,{"$f":"O83","v":0.1009364878186169},null,{"$f":"H83","v":3.0072344462177404E-3},1.621031398182895,{"$f":"SUM(L34,O34)","v":1.2234199231569018},{"$f":"SUM(M34:N34)","v":0.4724467596806679},{"$f":"(K83*(1-W83)/L83)","v":1.1368883325225967E-2},{"$f":"$O83*Q83","v":0.46107787635544195},{"$f":"SUM(P34:T34)","v":0.75097316347623388},{"$f":"(J83*(1-W83)/L83)","v":1.4000000000000011E-2},{"$f":"$O83*P83","v":0.44158389364146416},{"$f":"T83*(1-U83)/S83","v":0},{"$f":"AG83*(1-AH83)*AI83/AJ83","v":9.4399999999999998E-2},0.20098926983476972,443.56061713666111,{"$f":"SUM(W34,Z34)","v":334.7627299144612},{"$f":"SUM(X34:Y34)","v":3.078486387814058},{"$f":"(-PMT(Lånerente,M83,K83)-(K83*(1-$Y$82)/M83))/N83","v":1.7992071085347787},1.2792792792792793,{"$f":"SUM(AA34:AD34)","v":331.68424352664715},2.215600142856271,{"$f":"X83","v":283.8},5.6686433837908776,40]
[null,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 van",2003,9.7904100650086825E-2,null,1.2485583316505738E-3,1.6406685023450223,1.2382403791283187,0.45856875649041645,1.134282472081987E-2,0.44722593176959657,0.77967162263790235,1.3000000000000013E-2,0.4283175975591772,0,9.4399999999999998E-2,0.24395402507872505,448.63752609886888,338.59435931990106,3.5835319546314928,2.3042526753522132,1.2792792792792793,335.01082736526956,2.6409016728077939,283.8,8.5699256924617817,40]
[null,"Lille varebil, benzin","Honda","Fr-v","2,0 executive",2007,0.10793513261485098,null,2.1227950599791694E-2,1.995169578192763,1.5057883609001985,0.52066805667692262,2.7620370892283412E-2,0.49304768578463926,0.9851203042232759,3.2000000000000001E-2,0.4722020465624201,0,9.4399999999999998E-2,0.38651825766085574,450.23818840068571,339.80240634014018,4.0491261505729526,2.769846871293673,1.2792792792792793,335.75328018956725,3.2090481415714955,283.8,8.7442320479957765,40]
[null,"Lille varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,0.10589216524248811,null,1.4917986047122146E-2,2.0693348701170806,1.5617621661260985,0.5128431621506494,2.912775132296375E-2,0.48371541082768565,1.048919003975449,3.199999999999998E-2,0.46326433229905462,0,9.4399999999999998E-2,0.45925467167639444,452.6708354899763,341.6383664075293,4.6965653904023563,3.4172861111230768,1.2792792792792793,336.94180101712692,3.7542601330067829,283.8,9.3875408841201473,40]
[null,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 l van",2007,8.3260173323285391E-2,null,7.7313092992751372E-3,1.7061449179639034,1.2876565418595498,0.4080124672573423,2.7679995516574674E-2,0.38033247174076762,0.87964407460220739,3.2000000000000015E-2,0.3642523364536791,0,9.4399999999999998E-2,0.38899173814852822,449.80368749200204,339.47448112603928,4.0711430227042813,2.7918637434250018,1.2792792792792793,335.40333810333499,3.2275886654715631,283.8,8.3757494378634334,40]
[null,"Lille varebil, benzin","Volkswagen","Scirocco van","1,4 tsi aut.",2011,6.905660377358494E-2,null,1.3841755631374924E-2,2.2377820733795102,1.6888921308524605,0.37719639255892867,6.1745826521192725E-2,0.31545056603773597,1.3116957382935317,0.11800000000000004,0.30211358285810147,0,9.4399999999999998E-2,0.79718215543543014,459.44654913889065,346.75211255765333,4.1952855660055883,2.7658561365761587,1.4294294294294294,342.55682699164777,5.2857179586699363,283.8,13.471109032977864,40]
[null,"Lille varebil, benzin","Hyundai","I20 van","1,2",2011,6.4970414201183435E-2,null,1.0708860692163837E-2,1.6132139205832674,1.2175199400628434,0.34314071169120453,4.6355859620198607E-2,0.29678485207100591,0.87437922837163884,0.127,0.28423703949371665,0,9.4399999999999998E-2,0.36874218887792221,447.91299386793651,338.04754254183888,2.0148298605295412,0.94576079146047198,1.0690690690690692,336.03271268130936,2.5910774063856161,283.8,9.6416352749236971,40]
[null,"Lille varebil, benzin","Suzuki","Sx4 combiback","1,6 4wd van",2011,8.9268292682926853E-2,null,6.1434737339698892E-3,2.1027575537865322,1.5869868330464394,0.46793433520455119,6.015677422894132E-2,0.40777756097560985,1.1190524978418881,0.11899999999999998,0.39053707052388714,0,9.4399999999999998E-2,0.51511542731800097,446.36983844033654,336.88289693610307,4.5382527652835511,1.7154299424607284,2.8228228228228227,332.34464417081949,3.3934027508844897,283.8,5.1512414199349843,40]
[null,"Lille varebil, benzin","Toyota","Yaris van","1.5 hybrid e-cvt",2015,3.6237623762376193E-2,null,0.36143592304646205,1.415503984933129,1.068304894289154,0.16553346534653443,0,0.16553346534653443,0.90277142894261964,0.14500000000000002,0.15853485041068663,0,9.4399999999999998E-2,0.50483657853193309,444.52590476315885,335.49124887785575,0.37237237237237236,0,0.37237237237237236,335.1188765054834,4.0942224954296682,283.8,7.2246540100536993,40]
[null,"Lille varebil, benzin","Volkswagen","Polo","1,0 mpi 60 hk bmt 5 dørs",2015,3.6272423462528312E-2,null,0.42818308591547893,1.4159163370615608,1.0686161034426875,0.16569243037682932,0,0.16569243037682932,0.9029236730658583,0.14499999999999996,0.15868709453392521,0,9.4399999999999998E-2,0.5048365785319332,449.76528306021333,339.4454966492176,0.37237237237237236,0,0.37237237237237236,339.07312427684525,4.0942224954296673,283.8,11.178901781415549,40]
[null,"Lille varebil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,5.1549295774647882E-2,null,0.11140165704265401,1.8767295963142263,1.4163996953314917,0.27174185476897761,3.6264671670386092E-2,0.2354771830985915,1.1446578405625141,0.10699999999999997,0.22552140692224462,0,9.4399999999999998E-2,0.71773643364026951,445.83847354916497,336.4818668295585,1.9496405540853143,1.5772681817129419,0.37237237237237236,334.53222627547319,4.6537770140933397,283.8,6.0784492613798404,40]
[null,"Mellem varebil, benzin","Citroën","Xsara picasso","1,8 i 16v van",2003,0.10495539421177996,{"$f":"G94","v":293.2745455382593},6.0996824259558283E-2,1.5785063963905532,1.1913255821815496,0.48425465459845063,4.8184138390398269E-3,0.47943624075941083,0.70707092758309908,2.0000000000000014E-2,0.45916608192269931,0,9.5200000000000007E-2,0.13270484566039972,453.47344787196977,342.24411160148662,3.4388032530131811,{"$f":"(-PMT(Lånerente,M94,K94)-(K94*(1-$Y$94)/M94))/N94","v":1.0093738235837515},2.4294294294294296,338.80530834847343,{"$f":"(-PMT(Lånerente,M94,J94)-(J94*(1-$Y$94)/M94))/N94","v":4.1896518535024452},283.8,10.815656494970977,40]
[null,"Mellem varebil, benzin","Toyota","Rav 4","2,0 4 wd",2003,0.1009364878186169,null,3.7974848414841517E-3,1.6157116879137643,1.2194050474820863,0.46646910906735584,5.3912327119138969E-3,0.46107787635544195,0.7529359384147305,1.8999999999999968E-2,0.44158389364146416,0,9.5200000000000007E-2,0.19715204477326637,455.9800106239324,344.13585707466598,4.176204438455434,1.7467750090260041,2.4294294294294296,339.95965263621054,6.1560550146817858,283.8,10.003597621528749,40]
[null,"Mellem varebil, benzin","Toyota","Avensis verso","2,0 sportsvan",2003,0.10896097373053701,null,1.3200832173389479E-3,1.6735907209461411,1.2630873365631254,0.50310166074407725,5.3679327429842936E-3,0.497733728001093,0.75998567581904819,1.9999999999999973E-2,0.47668996687659004,0,9.5200000000000007E-2,0.16809570894245818,445.03859141219976,335.87818219788664,3.8437434970773241,1.4143140676478945,2.4294294294294296,332.03443870080935,5.2694925043401595,283.8,2.9649461964691679,40]
[null,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,0.10793513261485098,null,7.3589245473431333E-2,1.8958454847147108,1.430826780916763,0.50537182087524879,1.2324135090609555E-2,0.49304768578463926,0.92545496004151417,4.6000000000000027E-2,0.4722020465624201,0,9.5200000000000007E-2,0.31205291347909403,456.1646413241491,344.27520099935782,4.0309137746370727,1.6014843452076426,2.4294294294294296,340.24428722472072,5.9775618603599669,283.8,10.466725364360736,40]
[null,"Mellem varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,0.10468189233278959,null,7.0143987354740631E-2,1.8818787552584499,1.4202858530252453,0.49077556699608998,1.2588682819907233E-2,0.47818688417618277,0.92951028602915542,4.600000000000002E-2,0.45796954707932475,0,9.5200000000000007E-2,0.33034073894983063,467.79222690577171,353.05073728737489,4.1581324090754377,1.7287029796460081,2.4294294294294296,348.89260487829944,6.3168115521956079,283.8,18.775793326103837,40]
[null,{"$f":"B99","v":"Mellem varebil, benzin"},"Honda","Cr-v","2,0 executive aut.",2007,9.8604656497304655E-2,null,4.275911816181957E-2,1.8936257446671987,1.4291515054092065,0.4634603319808801,1.3034261101192494E-2,0.45042607087968761,0.96569117342832633,4.4999999999999971E-2,0.43138243749380673,0,9.5200000000000007E-2,0.39410873593451956,468.33166090168658,353.45785728429178,4.6017323061896613,2.1723028767602317,2.4294294294294296,348.85612497810212,7.4997446111668724,283.8,17.556380366935251,40]
[null,"Mellem varebil, benzin","Suzuki","Grand vitara","2.4l m/t van",2011,7.2236842105263169E-2,null,5.6322172115850111E-2,1.7729256827466673,1.3380571190540886,0.36951958098091642,3.9541686244074309E-2,0.32997789473684214,0.96853753807317222,0.14199999999999996,0.31602670838446129,0,9.5200000000000007E-2,0.41531082968871097,463.45977432475343,349.78096175453089,3.5588755552977469,1.781097777519969,1.7777777777777777,346.22208619923316,6.3961835832364731,283.8,16.025902615996696,40]
[null,"Mellem varebil, benzin","Volkswagen","Caddy van","1,2 tsi",2011,7.4539551357733186E-2,null,1.6294079669125428E-2,1.6150290798704825,1.2188898716003642,0.37441198485594673,3.3915314253821577E-2,0.34049667060212518,0.84447788674441737,0.14599999999999999,0.32610075930108517,0,9.5200000000000007E-2,0.27717712744333212,449.38863877503076,339.161236811344,2.7829153405770199,1.0051375627992423,1.7777777777777777,336.37832147076699,4.3269563439812018,283.8,8.2513651267857888,40]
[null,"Mellem varebil, benzin","Volkswagen","Touran van","1,4 tsi aut.",2011,6.9056603773584899E-2,null,1.2955551367729851E-2,1.8246778233284791,1.3771153383611163,0.35655837160175358,4.1107805564017767E-2,0.3154505660377358,1.0205569667593628,0.14100000000000001,0.30211358285810125,0,9.5200000000000007E-2,0.48224338390126159,488.96362181172049,369.02914853714753,3.5865179919232064,2.1570885624937768,1.4294294294294294,365.44263054522435,7.3988256764999596,283.8,34.243804868724389,40]
[null,"Mellem varebil, benzin","Volkswagen","Caddy","1.2 tsi 85 hk",2015,7.428958051420842E-2,null,0.41363003201880327,1.6145749898398902,1.2185471621433135,0.36915245578527422,2.9797651996370172E-2,0.33935480378890404,0.84939470635803915,0.13899999999999998,0.32500716965113752,0,9.5200000000000007E-2,0.29018753670690156,450.22832442711132,339.79496183178213,2.6018428635764383,0.82406508579866078,1.7777777777777777,337.19311896820568,3.844096405312984,283.8,9.5490225628926897,40]
[null,"Mellem varebil, benzin","Ford","Kuga","1.5 ecoboost (150 hk) van fwd (forhjulstræk) man",2015,7.6363971367903252E-2,null,0.24819142152011855,1.8587525414182511,1.4028321067307556,0.38510643569324404,3.6275814484661995E-2,0.34883062120858205,1.0177256710375115,0.13400000000000001,0.3340823575232863,0,9.5200000000000007E-2,0.45444331351422512,456.64576230905072,344.63831117664205,3.3806809181650341,1.6029031403872565,1.7777777777777777,341.25763025847704,5.9209978842159057,283.8,11.536632374261115,40]
[null,"Mellem varebil, benzin","Volkswagen","Golf","1.4 tsi hybrid 204 dsg7",2015,6.695121951219514E-2,null,0,1.7218756731877565,1.2995288099530238,0.34175891845340961,3.5925747721702268E-2,0.30583317073170735,0.95776989149961411,0.13500000000000001,0.29290280289291537,0,9.5200000000000007E-2,0.43466708860669867,475.31799827187535,358.73056473349084,2.9385612770593426,1.5091318476299134,1.4294294294294294,355.79200345643147,5.6709411035296569,283.8,26.321062352901812,40]
[null,{"$f":"B106","v":"Stor varebil, benzin"},{"$f":"C106","v":"Porsche"},{"$f":"D106","v":"Cayenne"},{"$f":"E106","v":"S aut. van"},{"$f":"F106","v":2003},{"$f":"O106","v":0.15717772499943816},{"$f":"G106","v":39.372603820991742},{"$f":"H106","v":0.13375718704846659},2.4139057209640717,1.8218156384634503,0.72798082696897559,9.9929791715422257E-3,0.71798784779743341,1.0938348114944747,6.0999999999999902E-2,0.68763192874002133,{"$f":"T106*(1-U106)/S106","v":0},{"$f":"AG106*(1-AH106)*AI106/AJ106","v":0.13337142857142859},0.21183145418302479,493.2114509744361,372.23505733919706,5.4035041242549564,{"$f":"(-PMT(Lånerente,M106,K106)-(K106*(1-$Y$106)/M106))/N106","v":2.7548554756063073},2.6486486486486487,366.83155321494212,{"$f":"(-PMT(Lånerente,M106,J106)-(J106*(1-$Y$106)/M106))/N106","v":16.816424924665355},{"$f":"X106","v":283.8},26.215128290276748,40]
[null,{"$f":"B107","v":"Stor varebil, benzin"},"Volkswagen","Touareg van","3,2 v6 aut.",2003,0.1541664548919949,null,{"$f":"H107","v":6.8298617962624486E-2},2.354497997769823,1.776979620958357,0.71538110369662278,1.1148737749990189E-2,0.70423236594663263,1.0615985172617344,6.0999999999999964E-2,0.67445801702991237,0,0.13337142857142859,0.19276907166039337,480.37685398669549,362.54856904656265,5.4035041242549564,2.7548554756063073,2.6486486486486487,357.14506492230771,15.073113008881435,283.8,18.271951913426268,40]
[null,"Stor varebil, benzin","Volkswagen","Touareg","3,2 v6",2003,0.11836179982397022,null,4.9384128070616366E-2,1.9217662373747784,1.4503896131130403,0.55231104007246168,1.1634338476565758E-2,0.54067670159589587,0.89807857304057848,6.1000000000000006E-2,0.51781734786139633,0,0.13337142857142859,0.18588979660775345,489.09463422228794,369.12802582814186,5.4035041242549564,2.7548554756063073,2.6486486486486487,363.72452170388692,14.4439827284094,283.8,25.480538975477476,40]
[null,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,0.17156250000000001,null,6.6582441884442317E-2,3.637998239391667,2.7456590485974846,0.80944631765633202,2.5748817656332093E-2,0.78369749999999994,1.9362127309411525,0.20999999999999991,0.75056343241309542,0,0.13337142857142859,0.84227786995662846,522.08149093770055,394.02376674543439,5.4035041242549564,2.7548554756063073,2.6486486486486487,388.62026262117945,22.467814157480582,283.8,42.35244846369887,40]
[null,"Stor varebil, benzin","Mercedes-benz","Ml","350 aut.",2007,0.13555555555555557,null,0,2.9503453259299488,2.2266757176829803,0.65514998116760825,3.5932203389830518E-2,0.61921777777777776,1.5715257365153721,0.21200000000000005,0.5930377737584952,0,0.13337142857142859,0.63311653418544833,492.7973963854796,371.92256330979592,5.4035041242549564,2.7548554756063073,2.6486486486486487,366.51905918554098,16.253647306077209,283.8,26.465411879463787,40]
[null,"Stor varebil, benzin","Mercedes-benz","R","500 aut.",2007,0.14584440227648637,null,0,3.298993213672591,2.4898061989981821,0.69291227412705036,2.6695044528060652E-2,0.66621722959898966,1.7968939248711318,0.20999999999999991,0.63805012850055154,0,0.13337142857142859,0.81547236779915167,510.07616475643277,384.96314321240209,5.4035041242549564,2.7548554756063073,2.6486486486486487,379.55963908814715,21.67142479456102,283.8,34.088214293586155,40]
[null,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,7.6783216783216784E-2,null,0,3.5269910831646305,2.6618800627657588,0.36712368702163978,1.637795275590552E-2,0.35074573426573424,2.2947563757441189,0.2080000000000001,0.3359165012198469,0,0.13337142857142859,1.6174684459528432,562.37747714576653,424.43583180812573,4.532633253384085,2.7548554756063073,1.7777777777777777,419.90319855474166,34.986664540200103,283.8,61.116534014541557,40]
[null,"Stor varebil, benzin","Mercedes-benz","Ml63amg","-",2011,0.10523961661678082,null,0,4.4317426225813952,3.3447114132689775,0.49332797122972449,1.2593402524269798E-2,0.48073456870545472,2.851383442039253,0.20599999999999979,0.46040951766108118,0,0.13337142857142859,2.0516024958067436,600.24944866656733,453.01845182382442,6.6347353554861872,2.7548554756063073,3.8798798798798799,446.38371646833821,45.0632961887164,283.8,77.520420279621817,40]
[null,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,7.6783216783216784E-2,null,0,3.5269910831646305,2.6618800627657588,0.36712368702163978,1.637795275590552E-2,0.35074573426573424,2.2947563757441189,0.2080000000000001,0.3359165012198469,0,0.13337142857142859,1.6174684459528432,562.37747714576653,424.43583180812573,4.532633253384085,2.7548554756063073,1.7777777777777777,419.90319855474166,34.986664540200103,283.8,61.116534014541557,40]
[null,"Stor varebil, benzin","Ford","F 150 raptor","F 150",2015,0.1669961977186312,null,0.37887645835213896,3.9646015678227244,2.9921521266586599,0.81410883903090125,5.1270207852194001E-2,0.7628386311787072,2.1780432876277587,0.22200000000000006,0.7305864589268154,0,0.13337142857142859,1.0920854001295144,482.99681042379768,364.52589465946994,10.838939559690392,2.7548554756063073,8.0840840840840844,353.68695509977954,11.928524209375313,283.8,17.958430890404205,40]
[null,"Stor varebil, benzin","Volkswagen","Transporter kassevog","2.0 TSI Euro6",2015,0.18000000000000002,null,0.30310116668171122,3.6586895723681119,2.7612751489570657,0.88549216022057786,6.3252160220577724E-2,0.82224000000000008,1.8757829887364879,0.223,0.78747638810554288,0,0.13337142857142859,0.73193517205951641,469.58665387293945,354.40502179089771,10.943641276360541,2.1628604955797606,8.7807807807807805,343.46138051453715,7.6253188639298788,283.8,12.036061650607266,40]
[null,"Stor varebil, benzin","Mercedes-benz","Gle","63 amg s suv 4matic amg speedshift plus 7g-tronic",2015,0.10523961661678082,null,0,6.6490447499850136,5.0181469811207648,0.49372377248851451,1.2989203783059778E-2,0.48073456870545472,4.5244232086322507,0.21999999999999989,0.46040951766108118,0,0.13337142857142859,3.710642262399741,580.49909454349256,438.11252418376796,6.6347353554861872,2.7548554756063073,3.8798798798798799,431.47778882828175,46.659380725384231,283.8,61.018408102897546,40]
[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","Toyota","Rav 4","2,0 4 wd",2003,464.06071016491114,2.0152205213839033E-2,14666.983797757795,98124.102564102577,93882.871794871797,215470,14.9,1665,{"$f":"AW82*R82*AX82","v":0.10495539421177996},{"$f":"'Ark til TE inkl. brændstofpris'!C169","v":4.3748688228085708},{"$f":"'Ark til TE inkl. brændstofpris'!D169/1.25-'Ark til TE inkl. brændstofpris'!C169","v":4.5679999999999996},9.5587790721111066E-2,1,0,0,1.2999999999999999E-2,{"$f":"1-V82/(J82/L82)","v":0.97145339496817218},283.8,{"$f":"1-SUMPRODUCT(AY82:AY93,H82:H93)/SUMPRODUCT(AZ82:AZ93,H82:H93)","v":0.56478119334003918},null,2130,null,0,{"$f":"AU82","v":21120.822250017733},0.23706244325633008,66600,826,0,4,35000,null,216538,{"$f":"H82","v":2.0152205213839033E-2},{"$f":"I82","v":14666.983797757795},{"$f":"M82","v":14.9},{"$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":20280.714963503666},{"$f":"AT82*Opregn_rep","v":21120.822250017733},null,{"$f":"' Fælles forudsætninger'!E58","v":1.0980000000000001},{"$f":"' Fælles forudsætninger'!J58","v":1},{"$f":"V82*I82","v":190.67078937085134},{"$f":"-PMT(Lånerente,M82,J82)","v":8868.9044101986183}]
[null,{"$f":"B82","v":"Lille varebil, benzin"},"Citroën","Xsara picasso","1,6 i van",2003,null,3.0072344462177404E-3,14591.309298645325,60301.743589743586,48968.820512820508,215470,14.9,1665,{"$f":"AW83*R83*AX83","v":0.1009364878186169},{"$f":"P82","v":4.3748688228085708},{"$f":"Q82","v":4.5679999999999996},9.1927584534259463E-2,1,0,0,1.4E-2,{"$f":"1-V83/(J83/L83)","v":0.94997524415673651},283.8,null,null,2130,null,0,{"$f":"AU83","v":12370.98783587982},0.23706244325633008,66600,826,0,4,35000,null,124346,3.0072344462177404E-3,14591.309298645325,14.9,124346,{"$f":"0.0000042504*AP83+0.06293","v":0.59145023839999999},{"$f":"0.0000062071*AP83+0.046825","v":0.81865305659999998},0.81410900023599997,{"$f":"AS83*AN83","v":11878.916225254396},12370.98783587982,null,{"$f":"AW82","v":1.0980000000000001},{"$f":"AX82","v":1},{"$f":"V83*I83","v":204.27833018103456},5450.3469146773787]
[null,{"$f":"B83","v":"Lille varebil, benzin"},"Suzuki","Grand vitara","2,0 van",2003,null,1.2485583316505738E-3,18174.273858921162,71877.128205128203,62714.589743589735,215470,14.9,1665,9.7904100650086825E-2,{"$f":"P83","v":4.3748688228085708},{"$f":"Q83","v":4.5679999999999996},8.9165847586600011E-2,1,0,0,1.2999999999999999E-2,0.96102918870094545,283.8,null,null,2130,null,0,18702.613538715737,0.23706244325633008,66600,826,0,4,35000,null,152561,1.2485583316505738E-3,18174.273858921162,14.9,152561,0.71137527440000003,0.9937863831,0.98813816092600004,17958.693547119834,18702.613538715737,null,{"$f":"AW83","v":1.0980000000000001},{"$f":"AX83","v":1},236.2655601659751,6496.583027747186]
[null,"Lille varebil, benzin","Honda","Fr-v","2,0 executive",2007,null,2.1227950599791694E-2,17166.58048657158,87340.307692307673,75386.615384615361,215470,14.9,1665,0.10793513261485098,4.3748688228085708,4.5679999999999996,9.8301577973452611E-2,1,0,0,3.2000000000000001E-2,0.9210554647426864,283.8,null,null,2130,null,0,21194.343139577461,0.31306451612903224,66600,826,0,4,35000,null,184562,2.1227950599791694E-2,17166.58048657158,14.9,184562,0.84739232480000004,1.1924197902,1.1855192408919999,20351.311467151758,21194.343139577461,null,1.0980000000000001,1,549.33057557029053,7894.2157924386847]
[null,"Lille varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,null,1.4917986047122146E-2,15510.664063565084,102179.28205128205,93007.897435897437,215470,14.9,1665,0.10589216524248811,4.3748688228085708,4.5679999999999996,9.6440951951264203E-2,1,0,0,3.2000000000000001E-2,0.93252017569922352,283.8,null,null,2130,null,0,22753.600504055477,0.31306451612903224,66600,826,0,4,35000,null,220732,1.4917986047122146E-2,15510.664063565084,14.9,220732,1.0011292928,1.4169305971999999,1.4086145711119999,21848.54740756104,22753.600504055477,null,1.0980000000000001,1,496.34125003408269,9235.4300476127046]
[null,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 l van",2007,null,7.7313092992751372E-3,16338.622275068332,87844.923076923078,75985.846153846142,215470,14.9,1665,8.3260173323285391E-2,4.3748688228085708,4.5679999999999996,7.5828937452901077E-2,1,0,0,3.2000000000000001E-2,0.9215089528399697,283.8,null,null,2130,null,0,20301.211891773706,0.31306451612903224,66600,826,0,4,35000,null,185792,7.7313092992751372E-3,16338.622275068332,14.9,185792,0.85262031680000006,1.2000545231999999,1.193105839072,19493.705638775871,20301.211891773706,null,1.0980000000000001,1,522.83591280218661,7939.82523490106]
[null,"Lille varebil, benzin","Volkswagen","Scirocco van","1,4 tsi aut.",2011,null,1.3841755631374924E-2,25185.432986569871,143860.79999999999,75278,215470,14.9,1665,6.905660377358494E-2,4.3748688228085708,4.5679999999999996,6.2893081761006317E-2,1,0,0,0.11799999999999999,0.8232634602337815,283.8,null,null,2380,null,0,42506.774293716495,0.47233360064153967,66600,826,0,4,35000,null,255104,1.3841755631374924E-2,25185.432986569871,14.9,255104,1.1472240415999999,1.6302810383999999,1.6206198984639999,40816.013849466741,42506.774293716495,null,1.0980000000000001,1,2971.8810924152444,13002.795951598015]
[null,"Lille varebil, benzin","Hyundai","I20 van","1,2",2011,null,1.0708860692163837E-2,38970.098953872963,70521.066666666666,25740.666666666672,215470,14.9,1665,6.4970414201183435E-2,4.3748688228085708,4.5679999999999996,5.9171597633136098E-2,1,0,0,0.127,0.61196432082706254,283.8,null,null,1780,null,0,30423.242321788297,0.47233360064153967,66600,826,0,4,35000,null,113892,1.0708860692163837E-2,38970.098953872963,14.9,{"$f":"AL89","v":113892},0.54701655680000005,0.75376403320000007,0.7496290836720001,29213.119569398958,30423.242321788297,null,1.0980000000000001,1,4949.202567141866,6374.0159943202525]
[null,"Lille varebil, benzin","Suzuki","Sx4 combiback","1,6 4wd van",2011,null,6.1434737339698892E-3,14904.279500589299,92357.866666666654,46688.666666666657,215470,14.9,1665,8.9268292682926853E-2,4.3748688228085708,4.5679999999999996,8.1300813008130093E-2,1,0,0,0.11899999999999999,0.72237416339918348,283.8,null,null,4700,null,0,16254.241268004727,0.47233360064153967,66600,826,0,4,35000,null,162136,6.1434737339698892E-3,14904.279500589299,14.9,162136,0.75207285440000005,1.0532193656,1.0471964353759999,15607.708364864702,16254.241268004727,null,1.0980000000000001,1,1773.6092605701265,8347.7256819895501]
[null,"Lille varebil, benzin","Toyota","Yaris van","1.5 hybrid e-cvt",2015,null,0.36143592304646205,27401.751089388021,111431.99999999999,0,215470,14.9,1665,3.6237623762376193E-2,4.3748688228085708,4.5679999999999996,3.3003300330032959E-2,1,0,0,0.14499999999999999,0.71962138344461191,283.8,null,null,620,null,0,25862.455192489728,0.53488372093023251,66600,826,0,4,35000,null,139290,0.36143592304646205,27401.751089388021,14.9,139290,0.65496821599999999,0.91141195900000005,0.90628308414000003,24833.74348812718,25862.455192489728,null,1.0980000000000001,1,3973.2539079612629,10071.732942389239]
[null,"Lille varebil, benzin","Volkswagen","Polo","1,0 mpi 60 hk bmt 5 dørs",2015,null,0.42818308591547893,42399.467661813789,111432,0,215470,14.9,1665,3.6272423462528312E-2,4.3748688228085708,4.5679999999999996,3.30349940460185E-2,1,0,0,0.14499999999999999,0.71962138344461202,283.8,null,null,620,null,0,40017.673652022306,0.53488372093023251,66600,826,0,4,35000,null,139290,0.42818308591547893,42399.467661813789,14.9,139290,0.65496821599999999,0.91141195900000005,0.90628308414000003,38425.920318442797,40017.673652022306,null,1.0980000000000001,1,6147.9228109629994,10071.732942389239]
[null,"Lille varebil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,null,0.11140165704265401,16215.856096641159,126661.33333333333,42928.333333333314,215470,14.9,1665,5.1549295774647882E-2,4.3748688228085708,4.5679999999999996,4.6948356807511728E-2,1,0,0,0.107,0.81797688850056849,283.8,null,null,620,null,0,21759.328743424481,0.53488372093023251,66600,826,0,4,35000,null,201255,0.11140165704265401,16215.856096641159,14.9,201255,0.91834425200000003,1.2960349105,1.28848109733,20893.824057545571,21759.328743424481,null,1.0980000000000001,1,1735.096602340604,11448.22962398842]
[null,"Mellem varebil, benzin","Citroën","Xsara picasso","1,8 i 16v van",2003,293.2745455382593,6.0996824259558283E-2,21525.582671527907,96084.923076923078,23148.846153846152,215470,14.9,1665,0.10495539421177996,4.3748688228085708,4.5679999999999996,9.5587790721111066E-2,1,0,0,0.02,0.95515009158564856,283.8,{"$f":"1-SUMPRODUCT(AY94:AY105,H94:H105)/SUMPRODUCT(AZ94:AZ105,H94:H105)","v":0.73501073181399657},null,4045,null,0,20864.617190301964,0.13690877240264115,66600,833,0,4,35000,null,143255,6.0996824259558283E-2,21525.582671527907,14.9,143255,0.67182105200000009,0.93602311050000009,0.93073906933000017,20034.700782483862,20864.617190301964,null,{"$f":"' Fælles forudsætninger'!E59","v":1.0980000000000001},{"$f":"' Fælles forudsætninger'!J59","v":1},430.51165343055817,8684.5940575488385]
[null,{"$f":"B94","v":"Mellem varebil, benzin"},"Toyota","Rav 4","2,0 4 wd",2003,null,3.7974848414841517E-3,13401.201602136181,141182.15384615384,40060.307692307695,215470,14.9,1665,0.1009364878186169,4.3748688228085708,4.5679999999999996,9.1927584534259463E-2,1,0,0,1.9E-2,0.97100249650206394,283.8,null,null,4045,null,0,19298.064338125292,0.13690877240264115,66600,833,0,4,35000,null,216538,3.7974848414841517E-3,13401.201602136181,14.9,216538,0.98330311520000002,1.3908980198000001,1.3827461217080002,18530.459541580844,19298.064338125292,null,{"$f":"AW94","v":1.0980000000000001},{"$f":"AX94","v":1},254.62283044058745,12760.687681902626]
[null,{"$f":"B95","v":"Mellem varebil, benzin"},"Toyota","Avensis verso","2,0 sportsvan",2003,null,1.3200832173389479E-3,4658.5311240483652,120849.84615384614,32435.692307692305,215470,14.9,1665,0.10896097373053701,4.3748688228085708,4.5679999999999996,9.9235859499578319E-2,1,0,0,0.02,0.96434087309872141,283.8,null,null,4045,null,0,5719.714509048581,0.13690877240264115,66600,833,0,4,35000,null,183498,1.3200832173389479E-3,4658.5311240483652,14.9,183498,0.84286989919999999,1.1858154357999999,1.1789565250680001,5492.2056659291848,5719.714509048581,null,1.0980000000000001,1,93.17062248096731,10922.960878296753]
[null,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,null,7.3589245473431333E-2,16230.879705650044,137088.61538461514,36728.230769230679,215470,14.9,1665,0.10793513261485098,4.3748688228085708,4.5679999999999996,9.8301577973452611E-2,1,0,0,4.5999999999999999E-2,0.92769917493008436,283.8,null,null,4045,null,0,22491.991032137423,0.22518652498304317,66600,833,0,4,35000,null,208089,7.3589245473431333E-2,16230.879705650044,14.9,208089,0.94739148560000008,1.3384542318999999,1.330632976974,21597.343781635998,22491.991032137423,null,1.0980000000000001,1,746.62046645990199,12390.694985244423]
[null,"Mellem varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,null,7.0143987354740631E-2,27503.985604417681,144868.92307692309,39645.846153846163,215470,14.9,1665,0.10468189233278959,4.3748688228085708,4.5679999999999996,9.5338699756638959E-2,1,0,0,4.5999999999999999E-2,0.93158215171698977,283.8,null,null,4045,null,0,40347.382816591729,0.22518652498304317,66600,833,0,4,35000,null,220732,7.0143987354740631E-2,27503.985604417681,14.9,220732,1.0011292928,1.4169305971999999,1.4086145711119999,38742.514886037432,40347.382816591729,null,1.0980000000000001,1,1265.1833378032134,13093.91471823443]
[null,"Mellem varebil, benzin","Honda","Cr-v","2,0 executive aut.",2007,null,4.275911816181957E-2,21556.507106881934,171998.15384615384,49819.307692307695,215470,14.9,1665,9.8604656497304655E-2,4.3748688228085708,4.5679999999999996,8.9803876591352139E-2,1,0,0,4.4999999999999998E-2,0.94362642980067768,283.8,null,null,4045,null,0,37726.981078003919,0.22518652498304317,66600,833,0,4,35000,null,264817,4.275911816181957E-2,21556.507106881934,14.9,264817,1.1885081767999999,1.6905706006999999,1.680529352222,36226.342924497236,37726.981078003919,null,1.0980000000000001,1,970.04281980968699,15545.978463299953]
[null,"Mellem varebil, benzin","Suzuki","Grand vitara","2.4l m/t van",2011,null,5.6322172115850111E-2,24844.891247140949,146689.23076923055,40847.461538461452,215470,14.9,1665,7.2236842105263169E-2,4.3748688228085708,4.5679999999999996,6.5789473684210537E-2,1,0,0,0.14199999999999999,0.79141795318202768,283.8,null,null,2960,null,0,37001.480253010399,0.27886323268206037,66600,833,0,4,35000,null,224209,5.6322172115850111E-2,24844.891247140949,14.9,224209,1.0159079336000001,1.4385126839,1.4300605888939999,35529.699807893769,37001.480253010399,null,1.0980000000000001,1,3527.9745570940145,13258.442438726726]
[null,"Mellem varebil, benzin","Volkswagen","Caddy van","1,2 tsi",2011,null,1.6294079669125428E-2,19167.093982998642,99233.846153846156,23051.692307692305,215470,14.9,1665,7.4539551357733186E-2,4.3748688228085708,4.5679999999999996,6.7886658795749705E-2,1,0,0,0.14599999999999999,0.68298497721000906,283.8,null,null,2960,null,0,19051.202987742279,0.27886323268206037,66600,833,0,4,35000,null,147094,1.6294079669125428E-2,19167.093982998642,14.9,147094,0.68813833760000009,0.95985216740000001,0.95441789080399997,18293.417412095601,19051.202987742279,null,1.0980000000000001,1,2798.3957215178016,8969.2081027683089]
[null,"Mellem varebil, benzin","Volkswagen","Touran van","1,4 tsi aut.",2011,null,1.2955551367729851E-2,45719.723183391005,169683.69230769234,49470.384615384632,215470,14.9,1665,6.9056603773584899E-2,4.3748688228085708,4.5679999999999996,6.2893081761006275E-2,1,0,0,0.14099999999999999,0.82095350715902171,283.8,null,null,2380,null,0,79063.969125413554,0.27886323268206037,66600,833,0,4,35000,null,261575,1.2955551367729851E-2,45719.723183391005,14.9,261575,1.1747283799999999,1.6704471825,1.66053280645,75919.100247833398,79063.969125413554,null,1.0980000000000001,1,6446.4809688581308,15336.786861957289]
[null,"Mellem varebil, benzin","Volkswagen","Caddy","1.2 tsi 85 hk",2015,null,0.41363003201880327,27031.241676889356,88159.999999999753,18898.999999999909,215470,14.9,1665,7.428958051420842E-2,4.3748688228085708,4.5679999999999996,6.7658998646820054E-2,1,0,0,0.13900000000000001,0.66027302631578855,283.8,null,null,2960,null,0,23743.252003561789,0.33037300177619894,66600,833,0,4,35000,null,129099,0.41363003201880327,27031.241676889356,14.9,129099,0.61165238960000001,0.84815540290000002,0.84342534263400004,22798.834273152868,23743.252003561789,null,1.0980000000000001,1,3757.342593087621,7968.3033258043733]
[null,"Mellem varebil, benzin","Ford","Kuga","1.5 ecoboost (150 hk) van fwd (forhjulstræk) man",2015,null,0.24819142152011855,20853.798253502522,135791.38461538462,36760.769230769234,215470,14.9,1665,7.6363971367903252E-2,4.3748688228085708,4.5679999999999996,6.9548243504465618E-2,1,0,0,0.13400000000000001,0.78737251938493891,283.8,null,null,2960,null,0,28685.362080823608,0.33037300177619894,66600,833,0,4,35000,null,206500,0.24819142152011855,20853.798253502522,14.9,206500,0.94063760000000007,1.3285911500000001,1.3208320790000001,27544.365702220308,28685.362080823608,null,1.0980000000000001,1,2794.4089659693382,12273.44534535337]
[null,"Mellem varebil, benzin","Volkswagen","Golf","1.4 tsi hybrid 204 dsg7",2015,null,0,49743.05882352942,130056.61538461536,34610.230769230759,215470,14.9,1665,6.695121951219514E-2,4.3748688228085708,4.5679999999999996,6.0975609756097567E-2,1,0,0,0.13500000000000001,0.7763400968572266,283.8,null,null,2380,null,0,65446.239374796809,0.33037300177619894,66600,833,0,4,35000,null,197181,0,49743.05882352942,14.9,197181,0.90102812240000008,1.2707471850999998,1.2633528038459998,62843.032836582395,65446.239374796809,null,1.0980000000000001,1,6715.3129411764721,11755.110718149883]
[null,"Stor varebil, benzin","Porsche","Cayenne","S aut. van",2003,39.372603820991742,0.13375718704846659,16109.953239029848,341840,56000,201230,13.7,1665,0.15717772499943816,4.3748688228085708,4.5679999999999996,0.14314911202134623,1,0,0,6.0999999999999999E-2,0.96409130002340282,283.8,{"$f":"1-SUMPRODUCT(AY106:AY117,H106:H117)/SUMPRODUCT(AZ106:AZ117,H106:H117)","v":0.80384648028483785},null,4410,null,0,47060.783424755013,7.2514619883040934E-2,66600,1167,0,4,35000,null,483300,0.13375718704846659,16109.953239029848,13.7,483300,2.1171483200000001,3.04671643,2.8050287213999998,45188.881535889683,47060.783424755013,null,{"$f":"' Fælles forudsætninger'!E60","v":1.0980000000000001},{"$f":"' Fælles forudsætninger'!J60","v":1},982.70714758082067,32893.735760840158]
[null,{"$f":"B106","v":"Stor varebil, benzin"},"Volkswagen","Touareg van","3,2 v6 aut.",2003,null,6.8298617962624486E-2,12339.010328501729,306402.39968000003,56000,201230,13.7,1665,0.1541664548919949,4.3748688228085708,4.5679999999999996,0.14040660736975855,1,0,0,6.0999999999999999E-2,0.95993820540302632,283.8,null,null,4410,null,0,32801.379502088021,7.2514619883040934E-2,66600,1167,0,4,35000,null,439003,6.8298617962624486E-2,12339.010328501729,13.7,439003,1.9288683512,2.7717605213000001,2.552608557074,31496.66335035798,32801.379502088021,null,{"$f":"AW106","v":1.0980000000000001},{"$f":"AX106","v":1},752.67963003860541,29483.733827408312]
[null,{"$f":"B107","v":"Stor varebil, benzin"},"Volkswagen","Touareg","3,2 v6",2003,null,4.9384128070616366E-2,17843.73635966827,293613.59968000004,56000,201230,13.7,1665,0.11836179982397022,4.3748688228085708,4.5679999999999996,0.10779763189796922,1,0,0,6.0999999999999999E-2,0.95819325122072629,283.8,null,null,4410,null,0,45742.065916791114,7.2514619883040934E-2,66600,1167,0,4,35000,null,423017,4.9384128070616366E-2,17843.73635966827,13.7,423017,1.8609214567999999,2.6725338207,2.4615146060859998,43922.617676471273,45742.065916791114,null,1.0980000000000001,1,1088.4679179397644,28253.124747434544]
[null,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,null,6.6582441884442317E-2,24057.922769640478,456720,56000,201230,13.7,1665,0.17156250000000001,4.3748688228085708,4.5679999999999996,0.15625,1,0,0,0.21,0.90747438255386237,283.8,null,null,4410,null,0,90780.282638052464,0.22321428571428573,66600,1167,0,4,35000,null,626900,6.6582441884442317E-2,24057.922769640478,13.7,626900,2.7275057600000001,3.9380559900000001,3.6233129302,87169.382644991332,90780.282638052464,null,1.0980000000000001,1,5052.1637816245002,43948.124844052531]
[null,"Stor varebil, benzin","Mercedes-benz","Ml","350 aut.",2007,null,0,20000,330400,56000,201230,13.7,1665,0.13555555555555557,4.3748688228085708,4.5679999999999996,0.1234567901234568,1,0,0,0.21199999999999999,0.87088147699757867,283.8,null,null,4410,null,0,56727.241463016173,0.22321428571428573,66600,1167,0,4,35000,null,469000,0,20000,13.7,469000,2.0563676000000002,2.9579549000000003,2.723542202,54470.844039999996,56727.241463016173,null,1.0980000000000001,1,4240,31792.915678041154]
[null,"Stor varebil, benzin","Mercedes-benz","R","500 aut.",2007,null,0,20000,440531.20000000001,56000,201230,13.7,1665,0.14584440227648637,4.3748688228085708,4.5679999999999996,0.13282732447767429,1,0,0,0.21,0.90407421767175633,283.8,null,null,4410,null,0,73066.32415480398,0.22321428571428573,66600,1167,0,4,35000,null,606664,0,20000,13.7,606664,2.6414946656000002,3.8124491144000001,3.5080009577119999,70160.019154239999,73066.32415480398,null,1.0980000000000001,1,4200,42390.348956253882]
[null,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,null,0,25165.011259126211,711200,56000,201230,13.7,1665,7.6783216783216784E-2,4.3748688228085708,4.5679999999999996,6.9930069930069921E-2,1,0,0,0.20799999999999999,0.94114758155230593,283.8,null,null,2960,null,0,142462.64078789638,0.2857142857142857,66600,1167,0,4,35000,null,945000,0,25165.011259126211,13.7,945000,4.0795579999999996,5.9125345000000005,5.4359606100000004,136796.0099548166,142462.64078789638,null,1.0980000000000001,1,5234.3223418982516,68435.598154427571]
[null,"Stor varebil, benzin","Mercedes-benz","Ml63amg","-",2011,null,0,25165.011259126211,916035.2,56000,201230,13.7,1665,0.10523961661678082,4.3748688228085708,4.5679999999999996,9.5846645370474326E-2,1,0,0,0.20599999999999999,0.95474695732216408,283.8,null,null,6460,null,0,180700.09967179847,0.2857142857142857,66600,1167,0,4,35000,null,1201044,0,25165.011259126211,13.7,1201044,5.1678474176,7.5018252124,6.8949909857519991,173512.52578802279,180700.09967179847,null,1.0980000000000001,1,5183.9923193799996,88145.974188007152]
[null,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,null,0,25165.011259126211,711200,56000,201230,13.7,1665,7.6783216783216784E-2,4.3748688228085708,4.5679999999999996,6.9930069930069921E-2,1,0,0,0.20799999999999999,0.94114758155230593,283.8,null,null,2960,null,0,142462.64078789638,0.2857142857142857,66600,1167,0,4,35000,null,945000,0,25165.011259126211,13.7,945000,4.0795579999999996,5.9125345000000005,5.4359606100000004,136796.0099548166,142462.64078789638,null,1.0980000000000001,1,5234.3223418982516,68435.598154427571]
[null,"Stor varebil, benzin","Ford","F 150 raptor","F 150",2015,null,0.37887645835213896,27379.532249929322,242480.00000000003,56000,201230,13.7,1665,0.1669961977186312,4.3748688228085708,4.5679999999999996,0.15209125475285171,1,0,0,0.222,0.81576600131969645,283.8,null,null,13460,null,0,59801.574865046008,0.5,66600,1167,0,4,35000,null,359100,0.37887645835213896,27379.532249929322,13.7,359100,1.5892486399999999,2.2757946100000002,2.0972926577999997,57422.891961775073,59801.574865046008,null,1.0980000000000001,1,6078.2561594843091,23332.766929816647]
[null,"Stor varebil, benzin","Volkswagen","Transporter kassevog","2.0 TSI Euro6",2015,null,0.30310116668171122,27379.532249929322,155005.53846153847,43966.076923076929,201230,13.7,1665,0.18000000000000002,4.3748688228085708,4.5679999999999996,0.16393442622950821,1,0,0,0.223,0.71049879607279542,283.8,null,null,14620,null,0,40080.085296522193,0.5,66600,1167,0,4,35000,null,237723,0.30310116668171122,27379.532249929322,13.7,237723,1.0733478392,1.5223954333,1.4056430588339999,38485.8494612348,40080.085296522193,null,1.0980000000000001,1,6105.6356917342391,14915.490356952352]
[null,"Stor varebil, benzin","Mercedes-benz","Gle","63 amg s suv 4matic amg speedshift plus 7g-tronic",2015,null,0,27379.532249929322,948479.99968000012,56000,201230,13.7,1665,0.10523961661678082,4.3748688228085708,4.5679999999999996,9.5846645370474326E-2,1,0,0,0.22,0.95332468790598002,283.8,null,null,6460,null,0,203191.29898264882,0.5,66600,1167,0,4,35000,null,1241600,0,27379.532249929322,13.7,1241600,5.34022664,7.7535603600000007,7.1260935928000002,195109.1093400823,203191.29898264882,null,1.0980000000000001,1,6023.497094984451,91267.992288543421]
[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$23)","v":8.2081897845538335E-2},{"$f":"SUM($G$21:$G$23)","v":7340.0720310942079},{"$f":"NAF*H11","v":2.1102712207452212},{"$f":"SUM(I11,L11)","v":1.5926575250907329},{"$f":"SUMPRODUCT(J21:J23,$G$21:$G$23)/SUM($G$21:$G$23)","v":0.29940624696445356},4.2736152401455244E-2,0.25667009456299827,{"$f":"SUM(M11:Q11)","v":1.2932512781262793},0.14555846752351279,0.36904837979154531,0,9.364998652984946E-2,0.68499444428137168,{"$f":"NAF*S11","v":463.93686877363575},{"$f":"SUM(T11,W11)","v":350.14103303670623},7.3238456605090709,2.3779663249709309,4.9458793355381392,{"$f":"SUM(X11:AA11)","v":342.81718737619718},7.747206194753427,283.8,11.269981181443788,40]
[null,null,"Kilde: "]
[]
[]
[null,null,"Niveu II - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,"Variable og faste kørselsomkostninger for sammenvægtede køretøjskategorier, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,"Køretøjskategori","Drivmiddel","Størrelse ","Brændstof-effektivitet [liter per km] ","Trafikarbejde, i alt for kategori [km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.] Medregnet i vedligehold, derfor 0 her","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,{"$f":"B33","v":"Lille varebil, diesel "},"Varebil","Diesel","Lille",{"$f":"SUMPRODUCT($I$33:$I$44,G33:G44)/SUM($I$33:$I$44)","v":6.6959768431257977E-2},{"$f":"H33","v":1506.7783281036932},{"$f":"NAF*I21","v":1.8974786564148938},{"$f":"SUM(J21,M21)","v":1.4320593633319953},{"$f":"SUM(K21:L21)","v":0.2457337230943987},{"$f":"SUMPRODUCT($I$33:$I$44,M33:M44)/SUM($I$33:$I$44)","v":3.6350527209855078E-2},{"$f":"SUMPRODUCT($I$33:$I$44,N33:N44)/SUM($I$33:$I$44)","v":0.20938319588454363},{"$f":"SUM(N21:R21)","v":1.1863256402375966},{"$f":"SUMPRODUCT($I$33:$I$44,P33:P44)/SUM($I$33:$I$44)","v":7.9958486675018786E-2},{"$f":"SUMPRODUCT($I$33:$I$44,Q33:Q44)/SUM($I$33:$I$44)","v":0.30105778130611344},{"$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$44)","v":0.72588080082789297},{"$f":"NAF*T21","v":451.77637185024577},{"$f":"SUM(U21,X21)","v":340.96329950961945},{"$f":"SUM(V21:W21)","v":5.4358333374654331},{"$f":"SUMPRODUCT($I$33:$I$44,X33:X44)/SUM($I$33:$I$44)","v":3.0399551033361649},{"$f":"SUMPRODUCT($I$33:$I$44,Y33:Y44)/SUM($I$33:$I$44)","v":2.3958782341292681},{"$f":"SUM(Y21:AB21)","v":335.52746617215399},{"$f":"SUMPRODUCT($I$33:$I$44,AA33:AA44)/SUM($I$33:$I$44)","v":5.6266179445358757},{"$f":"SUMPRODUCT($I$33:$I$44,AB33:AB44)/SUM($I$33:$I$44)","v":283.79999999999995},{"$f":"SUMPRODUCT($I$33:$I$44,AC33:AC44)/SUM($I$33:$I$44)","v":6.1008482276181493},{"$f":"SUMPRODUCT($I$33:$I$44,AD33:AD44)/SUM($I$33:$I$44)","v":39.999999999999993}]
[null,{"$f":"B45","v":"Mellem varebil, diesel "},"Varebil","Diesel","Mellem",{"$f":"SUMPRODUCT($I$45:$I$56,G45:G56)/SUM($I$45:$I$56)","v":8.2237541357922925E-2},{"$f":"H45","v":3687.8509016009834},{"$f":"NAF*I22","v":2.0710624585263862},{"$f":"SUM(J22,M22)","v":1.5630660064350084},{"$f":"SUM(K22:L22)","v":0.30006856785160191},{"$f":"SUMPRODUCT($I$45:$I$56,M45:M56)/SUM($I$45:$I$56)","v":4.2911776025377039E-2},{"$f":"SUMPRODUCT($I$45:$I$56,N45:N56)/SUM($I$45:$I$56)","v":0.25715679182622486},{"$f":"SUM(N22:R22)","v":1.2629974385834064},{"$f":"SUMPRODUCT($I$45:$I$56,P45:P56)/SUM($I$45:$I$56)","v":0.15088707300769857},{"$f":"SUMPRODUCT($I$45:$I$56,Q45:Q56)/SUM($I$45:$I$56)","v":0.36974816850962161},{"$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$56)","v":8.6857142857142855E-2},{"$f":"SUMPRODUCT($I$45:$I$56,T45:T56)/SUM($I$45:$I$56)","v":0.65550505420894334},{"$f":"NAF*T22","v":464.7969155797503},{"$f":"SUM(U22,X22)","v":350.79012496584932},{"$f":"SUM(V22:W22)","v":7.1029386526341858},{"$f":"SUMPRODUCT($I$45:$I$56,X45:X56)/SUM($I$45:$I$56)","v":2.0243872922108634},{"$f":"SUMPRODUCT($I$45:$I$56,Y45:Y56)/SUM($I$45:$I$56)","v":5.0785513604233223},{"$f":"SUM(Y22:AB22)","v":343.68718631321514},{"$f":"SUMPRODUCT($I$45:$I$56,AA45:AA56)/SUM($I$45:$I$56)","v":7.1253960708699022},{"$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$56)","v":12.761790242345254},{"$f":"SUMPRODUCT($I$45:$I$56,AD45:AD56)/SUM($I$45:$I$56)","v":40}]
[null,{"$f":"B57","v":"Stor varebil, diesel"},"Varebil","Diesel","Stor",{"$f":"SUMPRODUCT($I$57:$I$68,G57:G68)/SUM($I$57:$I$68)","v":9.2434868707476692E-2},{"$f":"H57","v":2145.4428013895313},{"$f":"NAF*I23","v":2.3271156377171507},{"$f":"SUM(J23,M23)","v":1.7563136888431328},{"$f":"SUM(K23:L23)","v":0.33596282868754163},{"$f":"SUMPRODUCT($I$57:$I$68,M57:M68)/SUM($I$57:$I$68)","v":4.6918994239262081E-2},{"$f":"SUMPRODUCT($I$57:$I$68,N57:N68)/SUM($I$57:$I$68)","v":0.28904383444827952},{"$f":"SUM(N23:R23)","v":1.4203508601555912},{"$f":"SUMPRODUCT($I$57:$I$68,P57:P68)/SUM($I$57:$I$68)","v":0.18247090670674643},{"$f":"SUMPRODUCT($I$57:$I$68,Q57:Q68)/SUM($I$57:$I$68)","v":0.415596366898487},{"$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$68)","v":0.11531428571428573},{"$f":"SUMPRODUCT($I$57:$I$68,T57:T68)/SUM($I$57:$I$68)","v":0.70696930083607201},{"$f":"NAF*T23","v":470.99902341321609},{"$f":"SUM(U23,X23)","v":355.47096106657818},{"$f":"SUM(V23:W23)","v":9.0295486311713979},{"$f":"SUMPRODUCT($I$57:$I$68,X57:X68)/SUM($I$57:$I$68)","v":2.5208162811032255},{"$f":"SUMPRODUCT($I$57:$I$68,Y57:Y68)/SUM($I$57:$I$68)","v":6.508732350068172},{"$f":"SUM(Y23:AB23)","v":346.44141243540679},{"$f":"SUMPRODUCT($I$57:$I$68,AA57:AA68)/SUM($I$57:$I$68)","v":10.305372481308801},{"$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$68)","v":12.336039954097989},{"$f":"SUMPRODUCT($I$57:$I$68,AD57:AD68)/SUM($I$57:$I$68)","v":40.000000000000014}]
[null,null,"Kilde: "]
[]
[]
[null,null,"Niveu III - Omkostninger"]
[]
[]
[null,null,"Årlige variable og faste kørselsomkostninger for konkrete køretøjer, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,"Kategori","Mærke","Model","Variant","Årgang","Brændstof-effektivitet [liter per km] ","Trafikarbejde, i alt for kategori [km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.] Medregnet i vedligehold, derfor 0 her","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,{"$f":"B82","v":"Lille varebil, diesel "},{"$f":"C82","v":"Toyota"},{"$f":"D82","v":"Corolla verso"},{"$f":"E82","v":"2,0 td combi van"},{"$f":"F82","v":2003},{"$f":"O82","v":9.2913018301754538E-2},{"$f":"G82","v":1506.7783281036932},{"$f":"H82","v":5.6641883274776823E-2},{"$f":"NAF*K33","v":1.6426662844417965},{"$f":"SUM(L33,O33)","v":1.2397481392013558},{"$f":"SUM(M33:N33)","v":0.29972078298635618},{"$f":"(K82*(1-W82)/L82)","v":9.1817747567698241E-3},{"$f":"$O82*Q82","v":0.29053900822958634},{"$f":"SUM(P33:T33)","v":0.94002735621499967},{"$f":"(J82*(1-W82)/L82)","v":1.0000000000000009E-2},{"$f":"$O82*P82","v":0.4177461750498323},{"$f":"T82*(1-U82)/S82","v":0},{"$f":"AG82*(1-AH82)*AI82/AJ82","v":7.9428571428571432E-2},{"$f":"AD82*AE82/I82","v":0.43285260973659589},{"$f":"NAF*V33","v":451.1678431943518},{"$f":"SUM(W33,Z33)","v":340.50403259951082},{"$f":"SUM(X33:Y33)","v":5.895394420537813},{"$f":"(-PMT(Lånerente,M82,K82)-(K82*(1-$Y$82)/M82))/N82","v":3.9374364625798552},{"$f":"SUM(AA82:AC82)/N82","v":1.957957957957958},{"$f":"SUM(AA33:AD33)","v":334.60863817897302},{"$f":"(-PMT(Lånerente,M82,J82)-(J82*(1-$Y$82)/M82))/N82","v":4.2883174188919675},{"$f":"X82","v":283.8},{"$f":"AD82*(1-AE82)/N82","v":6.5203207600810362},{"$f":"AF82/N82","v":40}]
[null,{"$f":"B83","v":"Lille varebil, diesel "},"Toyota","Avensis verso","2,0 diesel sportsvan",2003,{"$f":"O83","v":9.2525684764591651E-2},null,{"$f":"H83","v":7.3298151017602182E-3},1.6451800812602193,{"$f":"SUM(L34,O34)","v":1.2416453443473354},{"$f":"SUM(M34:N34)","v":0.29944557503639296},{"$f":"(K83*(1-W83)/L83)","v":1.0117758777515E-2},{"$f":"$O83*Q83","v":0.28932781625887799},{"$f":"SUM(P34:T34)","v":0.9421997693109424},{"$f":"(J83*(1-W83)/L83)","v":1.0999999999999999E-2},{"$f":"$O83*P83","v":0.41600468492739523},{"$f":"T83*(1-U83)/S83","v":0},{"$f":"AG83*(1-AH83)*AI83/AJ83","v":7.9428571428571432E-2},0.4357665129549757,450.19954522542588,{"$f":"SUM(W34,Z34)","v":339.77324167956669},{"$f":"SUM(X34:Y34)","v":5.9261874962430108},3.9682295382850525,1.957957957957958,{"$f":"SUM(AA34:AD34)","v":333.84705418332368},{"$f":"(-PMT(Lånerente,M83,J83)-(J83*(1-$Y$82)/M83))/N83","v":4.3142484300121335},{"$f":"X83","v":283.8},5.7328057533115286,40]
[null,"Lille varebil, diesel ","Citroën","Xsara picasso","2,0 hdi van",2003,9.896290599091126E-2,null,4.5946666155075155E-3,1.599953963080518,1.2075124249664286,0.31811995940621662,8.6629523726371796E-3,0.30945700703357942,0.88939246556021212,9.9999999999999933E-3,{"$f":"$O84*P84","v":0.44494707205888534},0,7.9428571428571432E-2,0.35501682207275526,446.65557482444291,337.09854703731543,5.0728539576326046,3.1148959996746468,1.957957957957958,332.02569307968281,3.5956517659191602,283.8,4.6300413137636509,40]
[null,"Lille varebil, diesel ","Seat","Altea van","2,0 tdi",2007,8.7318776346538576E-2,null,0.15616967961494355,2.0491938519850676,1.5465613977245796,0.33067883818460553,5.7633024548979513E-2,0.27304581363562602,1.215882559539974,6.4000000000000001E-2,0.39259390659693422,0,7.9428571428571432E-2,0.67986008151446853,452.61516871157704,341.59635374458645,6.4929142963284514,4.5349563383704936,1.957957957957958,335.10343944825797,5.0359530482224315,283.8,6.2674864000355344,40]
[null,"Lille varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,9.7659972983517057E-2,null,0.13609226964573279,2.2604307103726442,1.7059854417906748,0.36384351001739607,5.8460774497938364E-2,0.30538273551945772,1.3421419317732788,6.2999999999999973E-2,0.43908895561693112,0,7.9428571428571432E-2,0.76062440472777626,456.86374635629284,344.80282743871157,7.1249800762597193,5.1670221183017615,1.957957957957958,337.67784736245187,5.5682189681645511,283.8,8.3096283942873246,40]
[null,"Lille varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,9.0092667513075514E-2,null,0.12388678459215766,2.135933231639878,1.6120250804829268,0.34033844624436482,5.8618674930977797E-2,0.28171977131338705,1.271686634238562,6.4000000000000001E-2,0.40506559728146169,0,7.9428571428571432E-2,0.723192465528529,455.47192596096249,343.75239695166982,6.8320357797808784,4.8740778218229206,1.957957957957958,336.92036117188894,5.321529034287634,283.8,7.7988321376013214,40]
[null,"Lille varebil, diesel ","Volkswagen","Polo van","1,6 tdi",2011,4.1085300193017496E-2,null,0.15508743271077313,1.3956518080620299,1.0533221192920981,0.13750654102004167,9.0328073164760124E-3,0.12847373370356566,0.91581557827205651,8.8000000000000009E-2,0.18472359761972226,0,7.9428571428571432E-2,0.56366340922376279,445.03010875761652,335.87178019442757,3.0060901466400605,0.50759164814156199,2.4984984984984986,332.8656900477875,4.9450922035037816,283.8,4.120597844283683,40]
[null,"Lille varebil, diesel ","Ford","C-max van","1,6 tdci 115 hk.",2011,4.6134453781512659E-2,null,0.13504925749949959,1.9284821181094913,1.4554582023467859,0.17576816228833111,3.1505725313541101E-2,0.14426243697479002,1.2796900400584548,9.5000000000000029E-2,0.2074250945400215,0,7.9428571428571432E-2,0.89783637408986183,454.23695014885919,342.82033973498807,5.3325028370300842,2.2454157499429965,3.0870870870870872,337.487836897958,6.7706581620230972,283.8,6.9171787359348862,40]
[null,"Lille varebil, diesel ","Volkswagen","Golf van","1,6 tdi aut.",2011,4.8997025074373077E-2,null,0.125315363602234,1.9250486647776839,1.4528669168133463,0.18584532019822017,3.2631622790655616E-2,0.15321369740756455,1.2670215966151261,9.0000000000000024E-2,0.2202954998960954,0,7.9428571428571432E-2,0.87729752529045935,451.44790702938917,340.71540153161448,6.0519193560628288,2.352219656363129,3.6996996996996998,334.66348217555162,6.4875648517640991,283.8,4.3759173237875206,40]
[null,"Lille varebil, diesel ","Citroën","C4 cactus","1,6 varekasse med ruder 5 man",2015,3.4352021000187832E-2,null,4.1830913561459085E-2,1.6056707832603909,1.2118270062342573,0.11294911884422627,5.5303491766389538E-3,0.10741876966758732,1.0988778873900311,0.15999999999999998,0.15445010441329074,0,7.9428571428571432E-2,0.70499921154816914,445.23054859867824,336.02305554617226,1.6050949937266155,0.21170160033322213,1.3933933933933933,334.41796055244566,6.1247951931131501,283.8,4.4931653593325249,40]
[null,"Lille varebil, diesel ","Volkswagen","Golf","1.6 tdi bluemotion 110 hk 5 dørs",2015,3.5079872204472812E-2,null,3.4564242879717037E-2,1.8154697305265808,1.3701658343596836,0.12886484259334158,1.9170082209955114E-2,0.10969476038338645,1.241300991766342,0.16,0.15772259584832274,0,7.9428571428571432E-2,0.84414982448944786,448.61757792468325,338.57930409410056,2.2189594025415826,0.82556600914818945,1.3933933933933933,336.36034469155896,6.8904535732828025,283.8,5.6698911182761282,40]
[null,"Lille varebil, diesel ","Mercedes-benz","Citan","109 cdi kassevogn lang",2015,4.623730492940295E-2,null,2.3437690901438418E-2,1.9079742406499016,1.4399805589810579,0.18123175735920388,3.6647704844960896E-2,0.14458405251424297,1.258748801621854,0.11899999999999999,0.20788752353453671,0,7.9428571428571432E-2,0.85243270665874582,448.64036506615651,338.59650193672189,4.9713128941690625,1.8842258070819755,3.0870870870870872,333.62518904255285,6.1183332487351123,283.8,3.7068557938177631,40]
[null,"Mellem varebil, diesel ","Toyota","Hiace","2,5",2003,0.10997894774214628,{"$f":"G94","v":3687.8509016009834},5.4251645201332639E-2,1.5116182812477328,1.1408439858473456,0.34820361620592727,4.2994466162359695E-3,0.34390416958969128,0.79264036964141837,1.599999999999998E-2,0.49447629185908626,0,8.6857142857142855E-2,0.19530693492518927,455.26384406809291,343.59535401365503,4.8234222798714121,{"$f":"(-PMT(Lånerente,M94,K94)-(K94*(1-$Y$94)/M94))/N94","v":1.4840829405320726},3.3393393393393391,338.77193173378362,{"$f":"(-PMT(Lånerente,M94,J94)-(J94*(1-$Y$94)/M94))/N94","v":5.5228798419879954},283.8,9.4490518917956123,40]
[null,"Mellem varebil, diesel ","Volkswagen","Transport.kassevogn","1,9 tdi",2003,0.11204919963033637,null,4.981851652652617E-2,1.543381574070279,1.1648162823171917,0.35474154311712719,4.3636958730655017E-3,0.35037784724406168,0.81007473920006456,1.6000000000000011E-2,0.50378435033666524,0,8.6857142857142855E-2,0.20343324600625642,455.43834206263955,343.72705061331288,4.9047429493222197,1.5654036099828805,3.3393393393393391,338.82230766399067,5.7397349605234842,283.8,9.2825727034671548,40]
[null,"Mellem varebil, diesel ","Ford","Transit","280s 2,0 tdi van",2003,0.11411317377073593,null,4.8715370592151759E-2,1.5809392215649132,1.1931616766527646,0.36128560847159946,4.4537140905082971E-3,0.35683189438109114,0.83187606818116522,1.5999999999999976E-2,0.5130641834355476,0,8.6857142857142855E-2,0.21595474188847477,457.39425637423085,345.2032123579101,5.0300465978669902,1.6907072585276508,3.3393393393393391,340.1731657600431,6.0738780233095371,283.8,10.299287736733572,40]
[null,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,9.7659972983517057E-2,null,8.3973508488787832E-2,1.8122087484970515,1.3677047158468314,0.32922425335006988,2.3841517830612162E-2,0.30538273551945772,1.0384804624967616,8.500000000000002E-2,0.43908895561693112,0,8.6857142857142855E-2,0.42753436402268769,462.84949504911805,349.32037362197588,5.3244055507083923,1.9850662113690534,3.3393393393393391,343.9959680712675,7.0771764266502322,283.8,13.118791644617248,40]
[null,"Mellem varebil, diesel ","Ford","Transit","280 s 2,2 tdci",2007,9.327544484397654E-2,null,7.5744460633147798E-2,1.6730047403049291,1.262645087022588,0.31403222693790328,2.2359910910788781E-2,0.29167231602711452,0.94861286008468482,8.5000000000000034E-2,0.4193756808447906,0,8.6857142857142855E-2,0.35738003638275134,458.43311923086782,345.9872597968814,4.9111569147172283,1.5718175753778887,3.3393393393393391,341.07610288216415,5.9751800640071258,283.8,11.300922818157034,40]
[null,{"$f":"B99","v":"Mellem varebil, diesel "},"Toyota","Corolla verso","2,2 d-4d sports van",2007,0.10276026821425802,null,5.8863896242983049E-2,1.8336350489562503,1.3838755086462267,0.34450348358546073,2.3172124879476005E-2,0.32133135870598473,1.0393720250607659,8.4000000000000019E-2,0.46202039044931675,0,8.6857142857142855E-2,0.40649449175430619,458.31780043985628,345.90022674706137,5.2004688128215673,1.8611294734822277,3.3393393393393391,340.69975793423981,6.7466784589520312,283.8,10.153079475287766,40]
[null,"Mellem varebil, diesel ","Volkswagen","Transporter kassevog","2,0 tdi",2011,7.9169546461110379E-2,null,8.5271211643418499E-2,2.173154448854568,1.640116565173259,0.30304209458873205,5.5478922804839972E-2,0.24756317178389206,1.337074470584527,0.192,0.35595415819070764,0,8.6857142857142855E-2,0.70226316953667645,474.50219397130047,358.11486337456643,9.6699333572525532,2.2585219458411423,7.4114114114114118,348.44493001731388,7.8162334753130578,283.8,16.828696542000806,40]
[null,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2011,5.0636061465639016E-2,null,7.3921492924986329E-2,1.9161903500250117,1.4461813962452919,0.21563972568223783,5.7300761479184677E-2,0.15833896420305316,1.2305416705630541,0.19699999999999995,0.22766477059393364,0,8.6857142857142855E-2,0.71901975711197752,469.14300585191341,354.07019309578374,6.0249058562541888,2.325206156554489,3.6996996996996998,348.04528723952956,7.9940580372153178,283.8,16.251229202314203,40]
[null,"Mellem varebil, diesel ","Fiat","Dobló cargo","1,3 mjt",2011,5.5854887599086002E-2,null,6.5279732165892848E-2,1.5413845679434612,1.1633091078818576,0.21917403661139406,4.4515803089052217E-2,0.17465823352234186,0.94413507127046348,0.18999999999999997,0.2511291321586081,0,8.6857142857142855E-2,0.41614879625471257,455.83978298801782,344.03002489661725,5.4081946854496934,1.1199063971614054,4.288288288288288,338.62183021116755,4.7799253455004296,283.8,10.041904865667123,40]
[null,"Mellem varebil, diesel ","Ford","Transit custom","2.2 tdci (125 hk) 270 l1 van forhjulstræk manuel",2015,7.4607027360924741E-2,null,0.26502390874119308,2.5124854695857133,1.8962154487439347,0.29676156102835594,6.3465386470744345E-2,0.23329617455761159,1.5994538877155786,0.21699999999999994,0.33544061834955963,0,8.6857142857142855E-2,0.96015612650887616,469.03772666753792,353.9907371075758,9.0612342715249969,2.2864594967502225,6.7747747747747749,344.9295028360508,7.8178317093131389,283.8,13.311671126737687,40]
[null,"Mellem varebil, diesel ","Volkswagen","Transporter","Kassevogn 2.0 tdi lang bmt 114 hk",2015,7.5234647705235816E-2,null,7.23240778128489E-2,2.9376287375219543,2.2170782924693997,0.30027330933891139,6.5014565964639087E-2,0.2352587433742723,1.9168049831304881,0.20800000000000007,0.33826246186526487,0,8.6857142857142855E-2,1.2836853784080804,478.22741783813672,360.92635308538621,10.005254315999139,3.2304795412243643,6.7747747747747749,350.92109876938707,10.335218494577518,283.8,16.785880274809546,40]
[null,"Mellem varebil, diesel ","Renault","Trafic","1.6 dci 120",2015,6.6767803132275191E-2,null,6.6812179026731047E-2,2.1314982450364504,1.6086779207822268,0.26550931622729318,5.6726395832668704E-2,0.20878292039462445,1.3431686045549336,0.20999999999999996,0.30019468622150519,0,8.6857142857142855E-2,0.74611677547628541,460.48007139504642,347.53212935475204,7.1634195186332024,1.6619180171317007,5.5015015015015019,340.36870983611885,6.1523877636637465,283.8,10.416322072455078,40]
[null,{"$f":"B106","v":"Stor varebil, diesel"},{"$f":"C106","v":"Mercedes-benz"},{"$f":"D106","v":"Sprinter"},{"$f":"E106","v":"316 cdi-40"},{"$f":"F106","v":2003},{"$f":"O106","v":0.10997894774214628},{"$f":"G106","v":2145.4428013895313},{"$f":"H106","v":6.9201574965511145E-2},1.5361812572654887,1.1593820809550859,0.35394655536587311,1.0042385776181805E-2,0.34390416958969128,0.80543552558921272,3.4000000000000023E-2,0.49447629185908626,{"$f":"T106*(1-U106)/S106","v":0},{"$f":"AG106*(1-AH106)*AI106/AJ106","v":0.11531428571428572},0.16164494801584076,464.8104739515241,350.80035769926349,6.23426225259107,{"$f":"(-PMT(Lånerente,M106,K106)-(K106*(1-$Y$106)/M106))/N106","v":2.4925205108493285},3.7417417417417416,344.56609544667242,{"$f":"(-PMT(Lånerente,M106,J106)-(J106*(1-$Y$106)/M106))/N106","v":8.4388012229000626},{"$f":"X106","v":283.8},12.327294223772348,40]
[null,{"$f":"B107","v":"Stor varebil, diesel"},"Volkswagen","Transport.kassevogn","2,5 tdi",2003,0.11841448115901404,null,{"$f":"H107","v":2.4340025960600968E-2},1.5709957484502821,1.1856571686417223,0.37955493631450099,9.2728537302641904E-3,0.37028208258423678,0.80610223232722145,3.4000000000000023E-2,0.53240328942961945,0,0.11531428571428572,0.1243846571833163,458.26599931385601,345.86113155762717,5.5339112176053016,1.79216947586356,3.7417417417417416,340.32722034002188,6.5711984629380149,283.8,9.9560218770838489,40]
[null,"Stor varebil, diesel","Volkswagen","Lt","31 2,5 tdi kassevogn",2003,0.13198588722563828,null,1.5174298363196311E-2,1.7584647006597345,1.3271431703092336,0.42276225513075261,1.0042385776181805E-2,0.41271986935457078,0.90438091517848096,3.4000000000000023E-2,0.5934216814483545,0,0.11531428571428572,0.16164494801584076,466.0968757347552,351.77122696962658,6.23426225259107,2.4925205108493285,3.7417417417417416,345.53696471703552,8.4388012229000626,283.8,13.298163494135453,40]
[null,"Stor varebil, diesel","Mercedes-benz","Sprinter","315 cdi",2007,0.11217332067916028,null,7.9678347739720698E-2,2.2416458895718341,1.6918082185447805,0.38318093861698388,3.2414964853249816E-2,0.35076597376373408,1.3086272799277967,0.13899999999999996,0.50434241092211485,0,0.11531428571428572,0.54997058329139614,482.92058831004755,364.46836853588496,6.6629306785840079,2.9211889368422663,3.7417417417417416,357.80543785730094,12.526475473884901,283.8,21.478962383416032,40]
[null,"Stor varebil, diesel","Volkswagen","Transport.kassevogn","2,5 tdi",2007,0.13988082662748066,null,4.2963020310640594E-2,2.1794582348884171,1.6448741395384281,0.47318367574210324,3.577633087797135E-2,0.43740734486413191,1.1716904637963248,0.14000000000000001,0.62891811453869562,0,0.11531428571428572,0.28745806354334347,458.61375654742346,346.12358984711204,5.3799228293631876,1.6381810876214462,3.7417417417417416,340.74366701774886,6.4105330714116899,283.8,10.533133946337133,40]
[null,"Stor varebil, diesel","Mercedes-benz","Ml","320 cdi aut.",2007,0.12623560967537856,null,4.2473137478794498E-2,2.8878243732225686,2.1794900929981651,0.41217602744057169,1.7437275985663081E-2,0.39473875145490861,1.7673140655575936,0.13899999999999996,0.56756786143473259,0,0.11531428571428572,0.94543191840857532,515.38037726286166,388.96632246253711,6.6629306785840079,2.9211889368422663,3.7417417417417416,382.30339178395309,23.286048953685494,283.8,35.217342830267548,40]
[null,"Stor varebil, diesel","Mercedes-benz","Sprinter","316 cdi",2011,8.1539278348410599E-2,null,0.21871528631356235,2.5336761179150931,1.9122083908793155,0.30062940873155491,4.5656085336075049E-2,0.25497332339547985,1.6115789821477606,0.20299999999999999,0.36660870854228728,0,0.11531428571428572,0.92665598789118775,477.74471620511139,360.56204996612183,10.332600348253678,2.9211889368422663,7.4114114114114118,350.22944961786817,12.988440638611245,283.8,13.441008979256958,40]
[null,"Stor varebil, diesel","Toyota","Hiace","2,5 d-4d van",2011,9.54085711306525E-2,null,0.1337462580805403,2.1268989754008745,1.6052067738874525,0.35153125116819678,5.3188649242646477E-2,0.29834260192555029,1.2536755227192558,0.20199999999999999,0.42896642887391051,0,0.11531428571428572,0.50739480813105942,462.32927061562106,348.92775140801592,11.052507378910413,1.8152701416731771,9.2372372372372364,337.87524402910549,6.8940379919250754,283.8,7.1812060371803916,40]
[null,"Stor varebil, diesel","Mercedes-benz","Vito","113 cdi",2011,8.7972431617488717E-2,null,3.6684905674931698E-2,2.16648450526794,1.6350826454852379,0.33154782862125703,5.6458034953369929E-2,0.27508979366788711,1.3035348168639809,0.20300000000000001,0.39553280573326144,0,0.11531428571428572,0.58968772541643355,470.25322410889595,354.90809366709129,10.847061783972386,2.2104251473357497,8.6366366366366361,344.06103188311891,7.9477846736919364,283.8,12.313247209426963,40]
[null,"Stor varebil, diesel","Renault","Master","2.3 dci s&s 135",2015,7.5940034948956056E-2,null,0.21208937085866111,2.3980218757754623,1.8098278307739339,0.30302745264241787,6.5562963357032392E-2,0.23746448928538549,1.506800378131516,0.22800000000000004,0.34143395309845315,0,0.11531428571428572,0.82205213931877719,462.66067591611096,349.17786861593282,9.2039761078447455,2.4292013330699715,6.7747747747747749,339.97389250808806,8.447725294597225,283.8,7.7261672134908448,40]
[null,"Stor varebil, diesel","Ford","Transit custom","2.2 tdci (125 hk) 310 l2 van forhjulstræk manuel",2015,7.585539868361546E-2,null,8.1573549742641138E-2,2.5665592773862738,1.9370258697254896,0.30584877232925978,6.8648940645594292E-2,0.23719983168366546,1.6311770973962298,0.23,0.34105342002824646,0,0.11531428571428572,0.94480939165369771,466.09960518734965,351.77328693384879,9.6558896540531389,2.8811148792783636,6.7747747747747749,342.11739727979568,9.6528280844862699,283.8,8.6645691953094239,40]
[null,"Stor varebil, diesel","Ford","Transit","2.2 tdci (125hk) van fwd manuel",2015,8.105314960629928E-2,null,4.3360224511199273E-2,2.8812618536589061,2.1745372480444574,0.3067218824224468,5.3268683603549007E-2,0.25345319881889777,1.8678153656220107,0.22600000000000003,0.36442302534836446,0,0.11531428571428572,1.1620780545593605,479.98022566424601,362.24922691641211,10.332600348253678,2.9211889368422663,7.4114114114114118,351.91662656815845,12.393561377258578,283.8,15.723065190899893,40]
[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 ","Toyota","Corolla verso","2,0 td combi van",2003,1506.7783281036932,5.6641883274776823E-2,15566.409310882222,84060.923076923093,77182.846153846171,282523.95910447987,13.4,1665,{"$f":"AW82*R82*AX82","v":9.2913018301754538E-2},{"$f":"'Ark til TE inkl. brændstofpris'!C205","v":4.4960994991370731},{"$f":"'Ark til TE inkl. brændstofpris'!D205/1.25-'Ark til TE inkl. brændstofpris'!C205","v":3.1269999999999989},8.4620235247499578E-2,1,0,0,0.01,{"$f":"1-V82/(J82/L82)","v":0.96639057141378926},283.8,{"$f":"1-SUMPRODUCT(AY82:AY93,H82:H93)/SUMPRODUCT(AZ82:AZ93,H82:H93)","v":0.82694543185220215},null,2130,null,1130,{"$f":"AU82","v":17594.294959978342},0.38296282458434522,66600,695,0,4,35000,null,182259,{"$f":"H82","v":5.6641883274776823E-2},{"$f":"I82","v":15566.409310882222},{"$f":"M82","v":13.4},{"$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":16894.45973472128},{"$f":"AT82*Opregn_rep","v":17594.294959978342},null,{"$f":"' Fælles forudsætninger'!F58","v":1.0980000000000001},{"$f":"' Fælles forudsætninger'!K58","v":1},{"$f":"V82*I82","v":155.66409310882221},{"$f":"-PMT(Lånerente,M82,J82)","v":8225.6549756776767}]
[null,{"$f":"B82","v":"Lille varebil, diesel "},"Toyota","Avensis verso","2,0 diesel sportsvan",2003,null,7.3298151017602182E-3,13594.802371691345,84569.230769230606,77786.461538461343,282523.95910447987,13.4,1665,{"$f":"AW83*R83*AX83","v":9.2525684764591651E-2},{"$f":"P82","v":4.4960994991370731},{"$f":"Q82","v":3.1269999999999989},8.4267472463198212E-2,1,0,0,1.0999999999999999E-2,{"$f":"1-V83/(J83/L83)","v":0.96325184086598081},283.8,null,null,2130,null,1130,{"$f":"AU83","v":15469.281203087667},0.38296282458434522,66600,695,0,4,35000,null,183498,7.3298151017602182E-3,13594.802371691345,13.4,183498,{"$f":"0.0000044904*AP83+0.031438","v":0.85541741920000003},{"$f":"0.0000065587*AP83+0.00073837","v":1.2042467026000001},1.0926213319120002,{"$f":"AS83*AN83","v":14853.971074437815},15469.281203087667,null,{"$f":"AW82","v":1.0980000000000001},{"$f":"AX82","v":1},{"$f":"V83*I83","v":149.54282608860478},8275.3946590568194]
[null,{"$f":"B83","v":"Lille varebil, diesel "},"Citroën","Xsara picasso","2,0 hdi van",2003,null,4.5946666155075155E-3,13477.06923170817,70483.076923076922,61059.153846153844,282523.95910447987,13.4,1665,9.896290599091126E-2,{"$f":"P83","v":4.4960994991370731},{"$f":"Q83","v":3.1269999999999989},9.0130151175693313E-2,1,0,0,0.01,0.95991605766405208,283.8,null,null,2130,null,1130,12493.605076912023,0.38296282458434522,66600,695,0,4,35000,null,149163,4.5946666155075155E-3,13477.06923170817,13.4,149163,0.70123953520000004,0.97905373810000007,0.89015319317200015,11996.656211205143,12493.605076912023,null,{"$f":"AW83","v":1.0980000000000001},{"$f":"AX83","v":1},134.77069231708171,6897.0152976174231]
[null,"Lille varebil, diesel ","Seat","Altea van","2,0 tdi",2007,null,0.15616967961494355,16437.708237944738,98716.307692307688,88895.615384615376,282523.95910447987,13.4,1665,8.7318776346538576E-2,4.4960994991370731,3.1269999999999989,7.9525297219069729E-2,1,0,0,6.4000000000000001E-2,0.81683337023660085,283.8,null,null,2130,null,1130,21610.706518619325,0.51712060653508596,66600,695,0,4,35000,null,212291,0.15616967961494355,16437.708237944738,13.4,212291,0.98470950639999999,1.3930913517000001,1.262409161204,20751.113468779899,21610.706518619325,null,1.0980000000000001,1,1052.0133272284634,9659.7355563976198]
[null,"Lille varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,null,0.13609226964573279,19479.542660574905,109149.94871794872,101285.56410256411,282523.95910447987,13.4,1665,9.7659972983517057E-2,4.4960994991370731,3.1269999999999989,8.8943509092456324E-2,1,0,0,6.3E-2,0.83693066618312262,283.8,null,null,2130,null,1130,28652.146817057506,0.51712060653508596,66600,695,0,4,35000,null,237723,0.13609226964573279,19479.542660574905,13.4,237723,1.0989093592000001,1.5598922101000001,1.4123776978120002,27512.47161737343,28652.146817057506,null,1.0980000000000001,1,1227.2111876162191,10680.703778914791]
[null,"Lille varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,null,0.12388678459215766,19228.397397601155,104314.25641025641,95543.17948717947,282523.95910447987,13.4,1665,9.0092667513075514E-2,4.4960994991370731,3.1269999999999989,8.2051609756899374E-2,1,0,0,6.4000000000000001E-2,0.82666287423289442,283.8,null,null,2130,null,1130,26890.88763123973,0.51712060653508596,66600,695,0,4,35000,null,225936,0.12388678459215766,19228.397397601155,13.4,225936,1.0459810144000001,1.4825848132000001,1.3428715975840002,25821.268732296696,26890.88763123973,null,1.0980000000000001,1,1230.617433446474,10207.514393934849]
[null,"Lille varebil, diesel ","Volkswagen","Polo van","1,6 tdi",2011,null,0.15508743271077313,27165.746286604488,96935.225339366531,9949.9683257918296,282523.95910447987,13.4,1665,4.1085300193017496E-2,4.4960994991370731,3.1269999999999989,3.7418306186719028E-2,1,0,0,8.7999999999999995E-2,0.74351833078065344,283.8,null,null,2080,null,2080,22173.132576747594,0.69058068872383527,66600,695,0,4,35000,null,131119,0.15508743271077313,27165.746286604488,13.4,131119,0.6202147576,0.86070855530000001,0.78375054003600009,21291.168322607231,22173.132576747594,null,1.0980000000000001,1,2390.5856732211946,9485.4504262527171]
[null,"Lille varebil, diesel ","Ford","C-max van","1,6 tdci 115 hk.",2011,null,0.13504925749949959,28629.453245371686,132720.53333333327,44015.333333333387,282523.95910447987,13.4,1665,4.6134453781512659E-2,4.4960994991370731,3.1269999999999989,4.2016806722689121E-2,1,0,0,9.5000000000000001E-2,0.79777224035472827,283.8,null,null,2880,null,2260,37221.667089331328,0.69058068872383527,66600,695,0,4,35000,null,209916,0.13504925749949959,28629.453245371686,13.4,209916,0.97404480640000002,1.3775144392000003,1.2484041567040003,35741.128435684841,37221.667089331328,null,1.0980000000000001,1,2719.7980583103104,12987.167823376321]
[null,"Lille varebil, diesel ","Volkswagen","Golf van","1,6 tdi aut.",2011,null,0.125315363602234,18535.463741039155,127171.25079365086,46108.936507936414,282523.95910447987,13.4,1665,4.8997025074373077E-2,4.4960994991370731,3.1269999999999989,4.4623884402889863E-2,1,0,0,0.09,0.80005578178466208,283.8,null,null,3680,null,2480,23547.018814230913,0.69058068872383527,66600,695,0,4,35000,null,205073,0.125315363602234,18535.463741039155,13.4,{"$f":"AL90","v":205073},0.95229779920000002,1.3457506551000002,1.2198457412120003,22610.406505896062,23547.018814230913,null,1.0980000000000001,1,1668.1917366935238,12444.151141389504]
[null,"Lille varebil, diesel ","Citroën","C4 cactus","1,6 varekasse med ruder 5 man",2015,null,4.1830913561459085E-2,29556.331959825686,120060.12785388061,4149.8401826492263,282523.95910447987,13.4,1665,3.4352021000187832E-2,4.4960994991370731,3.1269999999999989,3.128599362494338E-2,1,0,0,0.16,0.62349004399085617,283.8,null,null,1160,null,1160,28318.311051221717,0.73582039162727886,66600,695,0,4,35000,null,154225,4.1830913561459085E-2,29556.331959825686,13.4,154225,0.72396994000000003,1.0122538775000001,0.92000301750000002,27191.91458927132,28318.311051221717,null,1.0980000000000001,1,4729.0131135721094,11748.30292022912]
[null,"Lille varebil, diesel ","Volkswagen","Golf","1.6 tdi bluemotion 110 hk 5 dørs",2015,null,3.4564242879717037E-2,31148.845130964397,135068.80000000005,16182.999999999913,282523.95910447987,13.4,1665,3.5079872204472812E-2,4.4960994991370731,3.1269999999999989,3.1948881789137351E-2,1,0,0,0.16,0.66532734830903384,283.8,null,null,1160,null,1160,35734.660862282341,0.73582039162727886,66600,695,0,4,35000,null,185019,3.4564242879717037E-2,31148.845130964397,13.4,185019,0.86224731760000006,1.2142224853000001,1.1015904316360001,34313.269752781991,35734.660862282341,null,1.0980000000000001,1,4983.8152209543032,13216.953919981635]
[null,"Lille varebil, diesel ","Mercedes-benz","Citan","109 cdi kassevogn lang",2015,null,2.3437690901438418E-2,20166.584550250602,119933.45882352929,36935.176470588005,282523.95910447987,13.4,1665,4.623730492940295E-2,4.4960994991370731,3.1269999999999989,4.2110478077780462E-2,1,0,0,0.11899999999999999,0.71967496424077737,283.8,null,null,2880,null,2260,23362.57114893914,0.73582039162727886,66600,695,0,4,35000,null,186852,2.3437690901438418E-2,20166.584550250602,13.4,186852,0.87047822080000004,1.2262445824000001,1.112399346688,22433.295478627082,23362.57114893914,null,1.0980000000000001,1,2399.8235614798214,11735.907913112436]
[null,"Mellem varebil, diesel ","Toyota","Hiace","2,5",2003,3687.8509016009834,5.4251645201332639E-2,16627.352614988449,121212.3076923077,32571.615384615383,282520,13.4,1665,0.10997894774214628,4.4960994991370731,3.1269999999999989,0.10016297608574341,1,0,0,1.6E-2,0.96270741737320409,283.8,{"$f":"1-SUMPRODUCT(AY94:AY105,H94:H105)/SUMPRODUCT(AZ94:AZ105,H94:H105)","v":0.70533464568833426},null,4045,null,1515,18980.108674993418,0.17109687466817683,66600,760,0,4,35000,null,184087,5.4251645201332639E-2,16627.352614988449,13.4,184087,0.85806226480000003,1.2081097769000002,1.0960945730280003,18225.150965111767,18980.108674993418,null,{"$f":"' Fælles forudsætninger'!F59","v":1.0980000000000001},{"$f":"' Fælles forudsætninger'!K59","v":1},266.03764183981519,11861.047742364379]
[null,{"$f":"B94","v":"Mellem varebil, diesel "},"Volkswagen","Transport.kassevogn","1,9 tdi",2003,null,4.981851652652617E-2,15681.910391978567,125971.69230769231,34356.38461538461,282520,13.4,1665,0.11204919963033637,4.4960994991370731,3.1269999999999989,0.10204845139374896,1,0,0,1.6E-2,0.96411638267938093,283.8,null,null,4045,null,1515,18645.705485892257,0.17109687466817683,66600,760,0,4,35000,null,191821,4.981851652652617E-2,15681.910391978567,13.4,191821,0.89279101839999997,1.2588347627000003,1.1417007645240003,17904.049083718794,18645.705485892257,null,{"$f":"AW94","v":1.0980000000000001},{"$f":"AX94","v":1},250.91056627165707,12326.770153084011]
[null,{"$f":"B95","v":"Mellem varebil, diesel "},"Ford","Transit","280s 2,0 tdi van",2003,null,4.8715370592151759E-2,16390.680475550944,133305.23076923055,37106.461538461452,282520,13.4,1665,0.11411317377073593,4.4960994991370731,3.1269999999999989,0.10392820926296532,1,0,0,1.6E-2,0.96609045291084428,283.8,null,null,4045,null,1515,20687.959253135461,0.17109687466817683,66600,760,0,4,35000,null,203738,4.8715370592151759E-2,16390.680475550944,13.4,203738,0.94630311519999999,1.3369947906000001,1.211973454472,19865.069637100241,20687.959253135461,null,1.0980000000000001,1,262.25088760881511,13044.382510020356]
[null,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,null,8.3973508488787832E-2,20935.253346818896,155324.92307692309,43566.846153846163,282520,13.4,1665,9.7659972983517057E-2,4.4960994991370731,3.1269999999999989,8.8943509092456324E-2,1,0,0,8.5000000000000006E-2,0.84539377503436963,283.8,null,null,4045,null,1515,30793.32831357378,0.29066491722301546,66600,760,0,4,35000,null,237723,8.3973508488787832E-2,20935.253346818896,13.4,237723,1.0989093592000001,1.5598922101000001,1.4123776978120002,29568.484925091045,30793.32831357378,null,1.0980000000000001,1,1779.4965344796062,15199.086324394561]
[null,"Mellem varebil, diesel ","Ford","Transit","280 s 2,2 tdci",2007,null,7.5744460633147798E-2,21574.415288340497,131139.07692307691,34497.153846153837,282520,13.4,1665,9.327544484397654E-2,4.4960994991370731,3.1269999999999989,8.4950314065552396E-2,1,0,0,8.5000000000000006E-2,0.81687990671090227,283.8,null,null,4045,null,1515,26526.301812915175,0.29066491722301546,66600,760,0,4,35000,null,198421,7.5744460633147798E-2,21574.415288340497,13.4,198421,0.92242765839999996,1.3021221827000002,1.1806199349240001,25471.184773743909,26526.301812915175,null,1.0980000000000001,1,1833.8252995089424,12832.416789082554]
[null,"Mellem varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,null,5.8863896242983049E-2,17041.135702264088,148071.38461538439,40846.769230769147,282520,13.4,1665,0.10276026821425802,4.4960994991370731,3.1269999999999989,9.3588586716081973E-2,1,0,0,8.4000000000000005E-2,0.83972811450610074,283.8,null,null,4045,null,1515,23832.005122562132,0.29066491722301546,66600,760,0,4,35000,null,225936,5.8863896242983049E-2,17041.135702264088,13.4,225936,1.0459810144000001,1.4825848132000001,1.3428715975840002,22884.057125145118,23832.005122562132,null,1.0980000000000001,1,1431.4553989901835,14489.302246924623]
[null,"Mellem varebil, diesel ","Volkswagen","Transporter kassevog","2,0 tdi",2011,null,8.5271211643418499E-2,30129.091652384403,171545.23076923052,49568.461538461444,282520,13.4,1665,7.9169546461110379E-2,4.4960994991370731,3.1269999999999989,7.2103412077514001E-2,1,0,0,0.192,0.68379278306506242,283.8,null,null,8520,null,3820,49178.33114149583,0.43024134629918881,66600,760,0,4,35000,null,264000,8.5271211643418499E-2,30129.091652384403,13.4,264000,1.2169036000000002,1.7322351700000003,1.5673290676000002,47222.201127166598,49178.33114149583,null,1.0980000000000001,1,5784.7855972578054,16786.300094985181]
[null,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2011,null,7.3921492924986329E-2,28417.171158078934,175447.99999999977,51031.999999999913,282520,13.4,1665,5.0636061465639016E-2,4.4960994991370731,3.1269999999999989,4.6116631571620229E-2,1,0,0,0.19700000000000001,0.68277529524417457,283.8,null,null,3680,null,2480,47490.804125744551,0.43024134629918881,66600,760,0,4,35000,null,270342,7.3921492924986329E-2,28417.171158078934,13.4,270342,1.2453817168000001,1.7738304454000002,1.6047268522480003,45601.797622296668,47490.804125744551,null,1.0980000000000001,1,5598.1827181415501,17168.199697879405]
[null,"Mellem varebil, diesel ","Fiat","Dobló cargo","1,3 mjt",2011,null,6.5279732165892848E-2,30339.115234771743,104906.46153846153,24578.923076923071,282520,13.4,1665,5.5854887599086002E-2,4.4960994991370731,3.1269999999999989,5.0869660837054645E-2,1,0,0,0.19,0.48831750482481096,283.8,null,null,4460,null,2680,29345.357885719033,0.43024134629918881,66600,760,0,4,35000,null,155712,6.5279732165892848E-2,30339.115234771743,13.4,155712,0.73064716480000003,1.0220066644000001,0.92877162452800011,28178.109343341148,29345.357885719033,null,1.0980000000000001,1,5764.4318946066314,10265.463734498058]
[null,"Mellem varebil, diesel ","Ford","Transit custom","2.2 tdci (125 hk) 270 l1 van forhjulstræk manuel",2015,null,0.26502390874119308,32780.451717794233,171580.30769230769,50181.615384615383,282520,13.4,1665,7.4607027360924741E-2,4.4960994991370731,3.1269999999999989,6.7948112350568982E-2,1,0,0,0.217,0.64269302914445992,283.8,null,null,7700,null,3580,53638.283972586796,0.58678893535546939,66600,760,0,4,35000,null,264657,0.26502390874119308,32780.451717794233,13.4,264657,1.2198537928000002,1.7365442359000003,1.5712032941080003,51504.753721346555,53638.283972586796,null,1.0980000000000001,1,7113.3580227613484,16789.732494443575]
[null,"Mellem varebil, diesel ","Volkswagen","Transporter","Kassevogn 2.0 tdi lang bmt 114 hk",2015,null,7.23240778128489E-2,30917.882219989882,226830.1538461539,70900.307692307702,282520,13.4,1665,7.5234647705235816E-2,4.4960994991370731,3.1269999999999989,6.8519715578538989E-2,1,0,0,0.20799999999999999,0.74093320925992745,283.8,null,null,7700,null,3580,67637.323994702063,0.58678893535546939,66600,760,0,4,35000,null,354438,7.23240778128489E-2,30917.882219989882,13.4,354438,1.6230063952000002,2.3253908806000001,2.1006278452720002,64946.964308150833,67637.323994702063,null,1.0980000000000001,1,6430.919501757895,22196.122946579522]
[null,"Mellem varebil, diesel ","Renault","Trafic","1.6 dci 120",2015,null,6.6812179026731047E-2,33008.957375431659,135028.30769230772,36474.615384615397,282520,13.4,1665,6.6767803132275191E-2,4.4960994991370731,3.1269999999999989,6.0808563872746066E-2,1,0,0,0.21,0.56061657726471048,283.8,null,null,6060,null,3100,41971.713089428922,0.58678893535546939,66600,760,0,4,35000,null,205260,6.6812179026731047E-2,33008.957375431659,13.4,205260,0.95313750399999997,1.3469771320000001,1.2209484510400002,40302.235377978672,41971.713089428922,null,1.0980000000000001,1,6931.881048840648,13212.991606220919]
[null,"Stor varebil, diesel","Mercedes-benz","Sprinter","316 cdi-40",2003,2145.4428013895313,6.9201574965511145E-2,15386.232744594017,161774.15384615387,47782.307692307702,274890,12.9,1665,0.10997894774214628,4.4960994991370731,3.1269999999999989,0.10016297608574341,1,0,0,3.4000000000000002E-2,0.94222649429594152,283.8,{"$f":"1-SUMPRODUCT(AY106:AY117,H106:H117)/SUMPRODUCT(AZ106:AZ117,H106:H117)","v":0.82087362628491811},null,4410,null,1820,23012.051674740487,0.10807844634251086,66600,1009,0,4,35000,null,250000,6.9201574965511145E-2,15386.232744594017,12.9,250000,1.1540380000000001,1.6404133700000001,1.4361357146000002,22096.718357659451,23012.051674740487,null,{"$f":"' Fælles forudsætninger'!F60","v":1.0980000000000001},{"$f":"' Fælles forudsætninger'!K60","v":1},523.13191331619657,16296.961984910566]
[null,{"$f":"B106","v":"Stor varebil, diesel"},"Volkswagen","Transport.kassevogn","2,5 tdi",2003,null,2.4340025960600968E-2,16149.002454401347,125971.69230769231,34356.38461538461,274890,12.9,1665,0.11841448115901404,4.4960994991370731,3.1269999999999989,0.10784561125593263,1,0,0,3.4000000000000002E-2,0.92580666474519302,283.8,null,null,4410,null,1820,18585.464559487853,0.10807844634251086,66600,1009,0,4,35000,null,191821,2.4340025960600968E-2,16149.002454401347,12.9,191821,0.89279101839999997,1.2588347627000003,1.1050963900940003,17846.204315978081,18585.464559487853,null,{"$f":"AW106","v":1.0980000000000001},{"$f":"AX106","v":1},549.06608344964582,12690.258807755283]
[null,{"$f":"B107","v":"Stor varebil, diesel"},"Volkswagen","Lt","31 2,5 tdi kassevogn",2003,null,1.5174298363196311E-2,16598.016959947126,161774.15384615387,47782.307692307702,274890,12.9,1665,0.13198588722563828,4.4960994991370731,3.1269999999999989,0.1202057260707088,1,0,0,3.4000000000000002E-2,0.94222649429594152,283.8,null,null,4410,null,1820,24824.427806392225,0.10807844634251086,66600,1009,0,4,35000,null,250000,1.5174298363196311E-2,16598.016959947126,12.9,250000,1.1540380000000001,1.6404133700000001,1.4361357146000002,23837.004947716589,24824.427806392225,null,1.0980000000000001,1,564.33257663820234,16296.961984910566]
[null,"Stor varebil, diesel","Mercedes-benz","Sprinter","315 cdi",2007,null,7.9678347739720698E-2,22709.375436054637,240136,56000,274890,12.9,1665,0.11217332067916028,4.4960994991370731,3.1269999999999989,0.10216149424331536,1,0,0,0.13900000000000001,0.84088304127660995,283.8,null,null,4410,null,1820,48251.960823137961,0.25883898274163536,66600,1009,0,4,35000,null,356170,7.9678347739720698E-2,22709.375436054637,12.9,356170,1.6307837680000001,2.3367505490000005,2.0402445009800005,46332.678354100775,48251.960823137961,null,1.0980000000000001,1,3156.6031856115947,24191.053825138119]
[null,"Stor varebil, diesel","Volkswagen","Transport.kassevogn","2,5 tdi",2007,null,4.2963020310640594E-2,21306.615312188158,122891.69230769231,31404.38461538461,274890,12.9,1665,0.13988082662748066,4.4960994991370731,3.1269999999999989,0.12739601696491862,1,0,0,0.14000000000000001,0.68684132118838848,283.8,null,null,4410,null,1820,23662.426398955882,0.25883898274163536,66600,1009,0,4,35000,null,185019,4.2963020310640594E-2,21306.615312188158,12.9,185019,0.86224731760000006,1.2142224853000001,1.0663929148660001,22721.223608692879,23662.426398955882,null,1.0980000000000001,1,2982.9261437063424,12379.9827734188]
[null,"Stor varebil, diesel","Mercedes-benz","Ml","320 cdi aut.",2007,null,4.2473137478794498E-2,21659.961396307885,446400,56000,274890,12.9,1665,0.12623560967537856,4.4960994991370731,3.1269999999999989,0.11496867912147408,1,0,0,0.13900000000000001,0.91440477150537636,283.8,null,null,4410,null,1820,79114.894667962508,0.25883898274163536,66600,1009,0,4,35000,null,614000,4.2473137478794498E-2,21659.961396307885,12.9,614000,2.7885436000000001,4.0277801699999998,3.5073008105999999,75968.000162835349,79114.894667962508,null,1.0980000000000001,1,3010.7346340867962,44969.877184352437]
[null,"Stor varebil, diesel","Mercedes-benz","Sprinter","316 cdi",2011,null,0.21871528631356235,17709.313154577783,248992.00000000003,56000,274890,12.9,1665,8.1539278348410599E-2,4.4960994991370731,3.1269999999999989,7.4261637840082509E-2,1,0,0,0.20300000000000001,0.7758856911065416,283.8,null,null,8520,null,3820,38789.721026592517,0.42306159059198722,66600,1009,0,4,35000,null,367240,0.21871528631356235,17709.313154577783,12.9,367240,1.6804924960000001,2.4093553580000004,2.1032329559600003,37246.811054123951,38789.721026592517,null,1.0980000000000001,1,3594.9905703792901,25083.198162827699]
[null,"Stor varebil, diesel","Toyota","Hiace","2,5 d-4d van",2011,null,0.1337462580805403,17279.841363393556,132160.61538461538,34799.230769230766,274890,12.9,1665,9.54085711306525E-2,4.4960994991370731,3.1269999999999989,8.6893052031559642E-2,1,0,0,0.20200000000000001,0.57984623604844454,283.8,null,null,10920,null,4460,20724.409845019571,0.42306159059198722,66600,1009,0,4,35000,null,200000,0.1337462580805403,17279.841363393556,12.9,200000,0.92951800000000007,1.3124783700000002,1.1516350146000003,19900.070360817426,20724.409845019571,null,1.0980000000000001,1,3490.5279554054987,13313.724557469965]
[null,"Stor varebil, diesel","Mercedes-benz","Vito","113 cdi",2011,null,3.6684905674931698E-2,25494.053553010628,152361.23076923078,42374.461538461539,274890,12.9,1665,8.7972431617488717E-2,4.4960994991370731,3.1269999999999989,8.0120611673486983E-2,1,0,0,0.20300000000000001,0.63374757660943426,283.8,null,null,10120,null,4260,35535.08705501548,0.42306159059198722,66600,1009,0,4,35000,null,232826,3.6684905674931698E-2,25494.053553010628,12.9,232826,1.0769198704,1.5277742562000003,1.3384154141640003,34121.634244871922,35535.08705501548,null,1.0980000000000001,1,5175.2928712611574,15348.713788864443]
[null,"Stor varebil, diesel","Renault","Master","2.3 dci s&s 135",2015,null,0.21208937085866111,19267.73271218063,161945.23076923075,46568.461538461532,274890,12.9,1665,7.5940034948956056E-2,4.4960994991370731,3.1269999999999989,6.9162144762255059E-2,1,0,0,0.22800000000000001,0.61298693575415797,283.8,null,null,7700,null,3580,28703.149306332729,0.55182379908311741,66600,1009,0,4,35000,null,249000,0.21208937085866111,19267.73271218063,12.9,249000,1.1495476000000002,1.6338546700000003,1.4304457006000004,27561.445418448769,28703.149306332729,null,1.0980000000000001,1,4393.043058377184,16314.196098306273]
[null,"Stor varebil, diesel","Ford","Transit custom","2.2 tdci (125 hk) 310 l2 van forhjulstræk manuel",2015,null,8.1573549742641138E-2,18800.467403372189,185047.38461578646,55231.769230919926,274890,12.9,1665,7.585539868361546E-2,4.4960994991370731,3.1269999999999989,6.9085062553383841E-2,1,0,0,0.23,0.65833237723800675,283.8,null,null,7700,null,3580,32189.365880375444,0.55182379908311741,66600,1009,0,4,35000,null,286541,8.1573549742641138E-2,18800.467403372189,12.9,286541,1.3181217064000001,1.8800748267000003,1.6440545161740001,30908.993340696125,32189.365880375444,null,1.0980000000000001,1,4324.1075027756042,18641.483332118158]
[null,"Stor varebil, diesel","Ford","Transit","2.2 tdci (125hk) van fwd manuel",2015,null,4.3360224511199273E-2,27737.530265675567,237588,56000,274890,12.9,1665,8.105314960629928E-2,4.4960994991370731,3.1269999999999989,7.3818897637795325E-2,1,0,0,0.22600000000000001,0.73851734936107882,283.8,null,null,8520,null,3820,58412.078752265967,0.55182379908311741,66600,1009,0,4,35000,null,352985,4.3360224511199273E-2,27737.530265675567,12.9,352985,1.6164818440000002,2.3158610895000002,2.0221218063900004,56088.664805625187,58412.078752265967,null,1.0980000000000001,1,6268.6818400426782,23934.370924005212]
[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":155.66409310882221}]
[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},{"$f":"NAF*I24","v":2.7610103413421254},{"$f":"SUM(J24,M24)","v":2.0837813896921702},{"$f":"SUM(K24:L24)","v":0.62540000000000029},{"$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$49)","v":0.62540000000000029},{"$f":"SUM(N24:R24)","v":1.4583813896921698},{"$f":"SUMPRODUCT($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$49)","v":0.83261757743260767},{"$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},{"$f":"NAF*I25","v":5.6130006153170315},{"$f":"SUM(J25,M25)","v":4.2362268794845521},{"$f":"SUM(K25:L25)","v":1.2508000000000008},{"$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$61)","v":1.2508000000000008},{"$f":"SUM(N25:R25)","v":2.9854268794845513},{"$f":"SUMPRODUCT($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$61)","v":1.6652351548652151},{"$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},{"$f":"NAF*I26","v":5.8533719933340818},{"$f":"SUM(J26,M26)","v":4.4176392402521376},{"$f":"SUM(K26:L26)","v":1.2508000000000004},{"$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$73)","v":1.2508000000000004},{"$f":"SUM(N26:R26)","v":3.1668392402521373},{"$f":"SUMPRODUCT($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$73)","v":1.6652351548652147},{"$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},{"$f":"NAF*I27","v":4.0330662015390146},{"$f":"SUM(J27,M27)","v":3.0438235483313321},{"$f":"SUM(K27:L27)","v":0.89342857142857146},{"$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$85)","v":0.89342857142857146},{"$f":"SUM(N27:R27)","v":2.1503949769027608},{"$f":"SUMPRODUCT($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$85)","v":1.1894536820465818},{"$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},{"$f":"NAF*I28","v":4.5112915682265671},{"$f":"SUM(J28,M28)","v":3.4047483533785412},{"$f":"SUM(K28:L28)","v":0.89342857142857146},{"$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$97)","v":0.89342857142857146},{"$f":"SUM(N28:R28)","v":2.51131978194997},{"$f":"SUMPRODUCT($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$97)","v":1.1894536820465818},{"$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":2.847001074017903},{"$f":"SUM(L38,O38)","v":2.1486800558625685},{"$f":"SUM(M38:N38)","v":0.62540000000000018},{"$f":"(N111*(1-Z111)/O111)","v":0},{"$f":"$R111*T111","v":0.62540000000000018},{"$f":"SUM(P38:T38)","v":1.5232800558625681},{"$f":"(M111*(1-Z111)/O111)","v":4.1244467691317323E-2},{"$f":"$R111*S111","v":0.83261757743260745},{"$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},2.847001074017903,{"$f":"SUM(L39,O39)","v":2.1486800558625685},{"$f":"SUM(M39:N39)","v":0.62540000000000018},{"$f":"(N112*(1-Z112)/O112)","v":0},{"$f":"$R112*T112","v":0.62540000000000018},{"$f":"SUM(P39:T39)","v":1.5232800558625681},{"$f":"(M112*(1-Z112)/O112)","v":4.1244467691317323E-2},{"$f":"$R112*S112","v":0.83261757743260745},{"$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-2,2.847001074017903,2.1486800558625685,0.62540000000000018,0,0.62540000000000018,1.5232800558625681,4.1244467691317323E-2,0.83261757743260745,0,7.5903999999999999E-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,0.12998392883595336,2.7517555858618192,2.0767966685749579,0.62540000000000018,0,0.62540000000000018,1.4513966685749577,7.1043695179850375E-2,0.83261757743260745,0,7.5903999999999999E-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,0.11149200209394371,2.7517555858618192,2.0767966685749579,0.62540000000000018,0,0.62540000000000018,1.4513966685749577,7.1043695179850375E-2,0.83261757743260745,0,7.5903999999999999E-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-2,2.7517555858618192,2.0767966685749579,0.62540000000000018,0,0.62540000000000018,1.4513966685749577,7.1043695179850375E-2,0.83261757743260745,0,7.5903999999999999E-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,0.13660121056241747,2.7186849683408565,2.0518377119553635,0.62540000000000018,0,0.62540000000000018,1.4264377119553633,0.12973927737989857,0.83261757743260745,0,7.5903999999999999E-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-2,2.718684968340856,2.051837711955363,0.62540000000000018,0,0.62540000000000018,1.4264377119553631,0.12973927737989857,0.83261757743260745,0,7.5903999999999999E-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-2,2.718684968340856,2.051837711955363,0.62540000000000018,0,0.62540000000000018,1.4264377119553631,0.12973927737989857,0.83261757743260745,0,7.5903999999999999E-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,0.10458593424986276,2.7773127797595412,2.0960851167996539,0.62540000000000018,0,0.62540000000000018,1.470685116799654,0.17398668222418925,0.83261757743260745,0,7.5903999999999999E-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-2,2.7773127797595412,2.0960851167996539,0.62540000000000018,0,0.62540000000000018,1.470685116799654,0.17398668222418925,0.83261757743260745,0,7.5903999999999999E-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,0.15312064581126453,2.7773127797595412,2.0960851167996539,0.62540000000000018,0,0.62540000000000018,1.470685116799654,0.17398668222418925,0.83261757743260745,0,7.5903999999999999E-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-2,5.6965526256086418,4.2992850004593528,1.2508000000000004,0,1.2508000000000004,3.048485000459352,9.8499287840991365E-2,1.6652351548652149,0,0.31583200000000006,0.96891855775314584,520.86811759411285,393.10801327857575,3.9709917165209392,0,3.9709917165209392,389.13702156205483,64.255981957640344,255.8,9.9143729377477943,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2003,0.4,null,1.8650704483241742E-2,5.6965526256086418,4.2992850004593528,1.2508000000000004,0,1.2508000000000004,3.048485000459352,9.8499287840991365E-2,1.6652351548652149,0,0.31583200000000006,0.96891855775314595,519.5325354784103,392.1000267761587,3.9709917165209392,0,3.9709917165209392,388.12903505963777,64.255981957640344,255.8,8.9063864353307221,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2003,0.4,null,1.8044764076877957E-2,5.6965526256086418,4.2992850004593528,1.2508000000000004,0,1.2508000000000004,3.048485000459352,9.8499287840991365E-2,1.6652351548652149,0,0.31583200000000006,0.96891855775314584,520.57633075425281,392.88779679566255,3.9709917165209392,0,3.9709917165209392,388.91680507914162,64.255981957640344,255.8,9.6941564548345696,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2007,0.4,null,0.1730622430847745,5.5632299475062599,4.1986641113254795,1.2508000000000004,0,1.2508000000000004,2.9478641113254787,0.16966526112496982,1.6652351548652149,0,0.31583200000000006,0.79713169533529404,520.2053068306036,392.60777874007823,3.9709917165209392,0,3.9709917165209392,388.6367870235573,64.255981957640344,255.8,9.4141383992502696,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2007,0.4,null,0.15881220257231879,5.5632299475062599,4.1986641113254795,1.2508000000000004,0,1.2508000000000004,2.9478641113254787,0.16966526112496982,1.6652351548652149,0,0.31583200000000006,0.79713169533529404,525.44661045616499,396.56347958955848,3.9709917165209392,0,3.9709917165209392,392.59248787303756,64.255981957640344,255.8,13.369839248730507,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2007,0.4,null,0.11276681690580519,5.5632299475062599,4.1986641113254795,1.2508000000000004,0,1.2508000000000004,2.9478641113254787,0.16966526112496982,1.6652351548652149,0,0.31583200000000006,0.79713169533529404,520.31038227117745,392.68708095937922,3.9709917165209392,0,3.9709917165209392,388.71608924285829,64.255981957640344,255.8,9.4934406185512543,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2011,0.4,null,8.7529010491493905E-2,5.5617012226213154,4.1975103566953322,1.2508000000000004,0,1.2508000000000004,2.9467103566953314,0.30984098334272159,1.6652351548652149,0,0.31583200000000006,0.65580221848739495,525.96761526680586,396.95669076740069,3.9709917165209392,0,3.9709917165209392,392.98569905087976,64.255981957640344,255.8,13.763050426572679,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,0.4,null,6.2078437780944989E-2,5.5617012226213154,4.1975103566953322,1.2508000000000004,0,1.2508000000000004,2.9467103566953314,0.30984098334272159,1.6652351548652149,0,0.31583200000000006,0.65580221848739495,523.16844783152624,394.84411157096321,3.9709917165209392,0,3.9709917165209392,390.87311985444228,64.255981957640344,255.8,11.65047123013524,59.166666666666664]
[null,{"$f":"B131","v":"Lastbil OVER 12 ton uden anhænger"},"Scania","Mest typiske","Mest typiske",2011,0.4,null,4.1334121250888554E-2,5.5617012226213154,4.1975103566953322,1.2508000000000004,0,1.2508000000000004,2.9467103566953314,0.30984098334272159,1.6652351548652149,0,0.31583200000000006,0.65580221848739495,526.47461519140609,397.33933221992913,3.9709917165209392,0,3.9709917165209392,393.36834050340821,64.255981957640344,255.8,14.145691879101122,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,0.4,null,0.10552686756769082,5.7017150958912097,4.3031812044461963,1.2508000000000004,0,1.2508000000000004,3.052381204446196,0.41551183109358658,1.6652351548652149,0,0.31583200000000006,0.65580221848739495,527.57238694654427,398.16783920493907,3.9709917165209392,0,3.9709917165209392,394.19684748841814,64.255981957640344,255.8,14.974198864111077,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,0.4,null,8.2792610697270633E-2,5.7017150958912115,4.3031812044461972,1.2508000000000004,0,1.2508000000000004,3.0523812044461964,0.41551183109358658,1.6652351548652149,0,0.31583200000000006,0.65580221848739506,524.52689277696004,395.86935303921513,3.9709917165209392,0,3.9709917165209392,391.8983613226942,64.255981957640344,255.8,12.675712698387143,59.166666666666664]
[null,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,0.4,null,9.7879199122104105E-2,5.7017150958912097,4.3031812044461963,1.2508000000000004,0,1.2508000000000004,3.052381204446196,0.41551183109358658,1.6652351548652149,0,0.31583200000000006,0.65580221848739495,528.12400286450918,398.58415310529,3.9709917165209392,0,3.9709917165209392,394.61316138876907,64.255981957640344,255.8,15.39051276446202,59.166666666666664]
[null,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2003,0.4,{"$f":"J135","v":901.93327132931756},3.582896479490448E-2,6.0901956257999137,4.5963740572074823,1.2508000000000004,0,1.2508000000000004,3.3455740572074815,0.12373340307395178,1.6652351548652149,0,0.30626133333333339,1.2503441659349812,531.41093612902,401.06485745586417,5.8694371221281747,0,5.8694371221281747,395.19542033373602,67.67592995606249,255.8,15.119490377673531,56.6]
[null,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2003,0.4,null,1.1573894084309554E-2,6.1589499226627202,4.648264092575638,1.2508000000000004,0,1.2508000000000004,3.3974640925756376,0.12373340307395178,1.6652351548652149,0,0.30626133333333339,1.3022342013031376,530.17857324349495,400.13477225924152,5.8694371221281747,0,5.8694371221281747,394.26533513711337,67.67592995606249,255.8,14.189405181050848,56.6]
[null,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2003,0.4,null,1.1055717404655864E-2,6.1145937809980815,4.6147877592438356,1.2508000000000004,0,1.2508000000000004,3.3639877592438348,0.12373340307395178,1.6652351548652149,0,0.30626133333333339,1.2687578679713349,530.93369225792821,400.70467340220995,5.8694371221281747,0,5.8694371221281747,394.8352362800818,67.67592995606249,255.8,14.759306324019313,56.6]
[null,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2007,0.4,null,0.1494088959371945,5.8207378950612751,4.3930097321217172,1.2508000000000004,0,1.2508000000000004,3.1422097321217173,0.21313108553955107,1.6652351548652149,0,0.30626133333333339,0.95758215838361771,534.13546513671861,403.12110576356122,5.8694371221281747,0,5.8694371221281747,397.25166864143307,67.67592995606249,255.8,17.175738685370572,56.6]
[null,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2007,0.4,null,0.11482021470998209,5.7891300306142623,4.3691547400862358,1.2508000000000004,0,1.2508000000000004,3.1183547400862355,0.21313108553955107,1.6652351548652149,0,0.30626133333333339,0.93372716634813591,535.34924064290226,404.03716274936022,5.8694371221281747,0,5.8694371221281747,398.16772562723207,67.67592995606249,255.8,18.091795671169585,56.6]
[null,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2007,0.4,null,8.8463968611074292E-2,5.7376757939719054,4.330321353941061,1.2508000000000004,0,1.2508000000000004,3.0795213539410602,0.21313108553955107,1.6652351548652149,0,0.30626133333333339,0.8948937802029604,537.80441441652624,405.89012408794434,5.8694371221281747,0,5.8694371221281747,400.0206869658162,67.67592995606249,255.8,19.944757009753712,56.6]
[null,{"$f":"B141","v":"Lastbil MED anhænger"},"Volvo","Mest typiske","Mest typiske",2011,0.4,null,7.9993972624784609E-2,5.7030560584586967,4.3041932516669412,1.2508000000000004,0,1.2508000000000004,3.0533932516669413,0.3892178321396958,1.6652351548652149,0,0.30626133333333339,0.69267893132869696,542.64596547065833,409.54412488351574,5.8694371221281747,0,5.8694371221281747,403.67468776138759,67.67592995606249,255.8,23.598757805325075,56.6]
[null,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2011,0.4,null,5.9296921560758574E-2,5.781247194080569,4.3632054294947693,1.2508000000000004,0,1.2508000000000004,3.1124054294947694,0.3892178321396958,1.6652351548652149,0,0.30626133333333339,0.75169110915652526,536.5304693706546,404.92865612879592,5.8694371221281747,0,5.8694371221281747,399.05921900666777,67.67592995606249,255.8,18.983289050605254,56.6]
[null,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2011,0.4,null,5.8072367340290448E-2,{"$f":"NAF*K70","v":5.8537442286684156},4.4179201725799366,1.2508000000000004,0,1.2508000000000004,3.1671201725799358,0.3892178321396958,1.6652351548652149,0,0.30626133333333339,{"$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,0.17821133406085352,5.860820461482068,4.4232607256468439,1.2508000000000004,0,1.2508000000000004,3.1724607256468436,0.52196004667256779,1.6652351548652149,0,0.30626133333333339,0.67900419077572705,544.72596463075922,411.11393557038434,5.8694371221281747,0,5.8694371221281747,405.24449844825619,67.67592995606249,255.8,25.168568492193685,56.6]
[null,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2015,0.4,null,0.12903010131621065,5.932687314075701,4.4774998596797744,1.2508000000000004,0,1.2508000000000004,3.226699859679774,0.52196004667256779,1.6652351548652149,0,0.30626133333333339,0.7332433248086575,538.07230487395509,406.09230556524915,5.8694371221281747,0,5.8694371221281747,400.222868443121,67.67592995606249,255.8,20.146938487058517,56.6]
[null,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2015,0.4,null,8.4243647554981357E-2,5.9993206179248233,4.5277891456036405,1.2508000000000004,0,1.2508000000000004,3.2769891456036402,0.52196004667256779,1.6652351548652149,0,0.30626133333333339,0.78353261073252378,534.38410294556354,403.308756940048,5.8694371221281747,0,5.8694371221281747,397.43931981791985,67.67592995606249,255.8,17.363389861857335,56.6]
[null,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2003,0.2857142857142857,{"$f":"J147","v":1020.7558850067613},1.0503176879295802E-2,4.1188287859103268,3.1085500271021336,0.89342857142857157,0,0.89342857142857157,2.2151214556735619,8.9987929508328679E-2,1.189453682046582,0,0.18033600000000002,0.7553438441186513,489.19969336593772,369.20731574787754,5.0322825914121969,0,5.0322825914121969,364.17503315646536,48.915000328324759,255.8,10.242641523792784,49.217391304347828]
[null,"Sættevogntog","Man","Mest typiske","Mest typiske",2003,0.2857142857142857,null,6.5223701768195716E-3,4.1249137614013218,3.1131424614349599,0.89342857142857157,0,0.89342857142857157,2.2197138900063882,8.9987929508328679E-2,1.189453682046582,0,0.18033600000000002,0.7599362784514776,489.05329102817467,369.09682341749033,5.0322825914121969,0,5.0322825914121969,364.06454082607814,48.915000328324759,255.8,10.132149193405541,49.217391304347828]
[null,"Sættevogntog","Scania","Mest typiske","Mest typiske",2003,0.2857142857142857,null,2.9401912154934226E-3,4.1309906812220323,3.1177288160166285,0.89342857142857157,0,0.89342857142857157,2.2243002445880569,8.9987929508328679E-2,1.189453682046582,0,0.18033600000000002,0.76452263303314649,488.91190109395615,368.99011403317445,5.0322825914121969,0,5.0322825914121969,363.95783144176227,48.915000328324759,255.8,10.025439809089656,49.217391304347828]
[null,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2007,0.2857142857142857,null,6.0575551379099972E-2,3.9228248981286638,2.9606225646254067,0.89342857142857157,0,0.89342857142857157,2.0671939931968351,0.15500442584694613,1.189453682046582,0,0.18033600000000002,0.54239988530330696,494.0403665018797,372.86065396368281,5.0322825914121969,0,5.0322825914121969,367.82837137227062,48.915000328324759,255.8,13.895979739598024,49.217391304347828]
[null,{"$f":"B151","v":"Sættevogntog"},"Man","Mest typiske","Mest typiske",2007,0.2857142857142857,null,5.9731217265161542E-2,3.9271462319855708,2.9638839486683555,0.89342857142857157,0,0.89342857142857157,2.0704553772397838,0.15500442584694613,1.189453682046582,0,0.18033600000000002,0.54566126934625558,493.73678632612302,372.63153684990419,5.0322825914121969,0,5.0322825914121969,367.59925425849201,48.915000328324759,255.8,13.666862625819393,49.217391304347828]
[null,"Sættevogntog","Scania","Mest typiske","Mest typiske",2007,0.2857142857142857,null,4.2475475224691278E-2,3.924359856218246,2.9617810235609405,0.89342857142857157,0,0.89342857142857157,2.0683524521323688,0.15500442584694613,1.189453682046582,0,0.18033600000000002,0.54355834423884075,493.93095549861613,372.7780796215971,5.0322825914121969,0,5.0322825914121969,367.74579703018492,48.915000328324759,255.8,13.813405397512328,49.217391304347828]
[null,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.3745584544210698E-2,3.9675212186370423,2.9943556367072017,0.89342857142857157,0,0.89342857142857157,2.10092706527863,0.28306751428341514,1.189453682046582,0,0.18033600000000002,0.44806986894863299,493.83114229855488,372.70274890456972,5.0322825914121969,0,5.0322825914121969,367.67046631315753,48.915000328324759,255.8,13.738074680484925,49.217391304347828]
[null,"Sættevogntog","Man","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.2976469823135262E-2,3.9412563905894324,2.9745331249731568,0.89342857142857157,0,0.89342857142857157,2.0811045535445851,0.28306751428341514,1.189453682046582,0,0.18033600000000002,0.4282473572145879,496.49902680936361,374.71624664857632,5.0322825914121969,0,5.0322825914121969,369.68396405716413,48.915000328324759,255.8,15.751572424491526,49.217391304347828]
[null,"Sættevogntog","Scania","Mest typiske","Mest typiske",2011,0.2857142857142857,null,5.7220594578221921E-2,3.9855188220448667,3.0079387336187673,0.89342857142857157,0,0.89342857142857157,2.1145101621901956,0.28306751428341514,1.189453682046582,0,0.18033600000000002,0.46165296586019849,492.46322352656006,371.67035737853593,5.0322825914121969,0,5.0322825914121969,366.63807478712374,48.915000328324759,255.8,12.70568315445113,49.217391304347828]
[null,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.25294247947142806,4.0826708511817982,3.0812610197598476,0.89342857142857157,0,0.89342857142857157,2.1878324483312759,0.37960730667095843,1.189453682046582,0,0.18033600000000002,0.43843545961373542,495.00715832803849,373.59030817210453,5.0322825914121969,0,5.0322825914121969,368.55802558069234,48.915000328324759,255.8,14.625633948019772,49.217391304347828]
[null,"Sættevogntog","Man","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.22594757820734776,4.0585303842262741,3.0630417994160561,0.89342857142857157,0,0.89342857142857157,2.1696132279874845,0.37960730667095843,1.189453682046582,0,0.18033600000000002,0.42021623926994395,497.90981667579842,375.78099371758373,5.0322825914121969,0,5.0322825914121969,370.74871112617154,48.915000328324759,255.8,16.816319493498955,49.217391304347828]
[null,"Sættevogntog","Scania","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.15441931123509486,4.0992127660786952,3.0937454838329774,0.89342857142857157,0,0.89342857142857157,2.2003169124044057,0.37960730667095843,1.189453682046582,0,0.18033600000000002,0.45091992368686545,493.51886270410819,372.46706619177979,5.0322825914121969,0,5.0322825914121969,367.43478360036761,48.915000328324759,255.8,13.502391967695004,49.217391304347828]
[null,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2003,0.2857142857142857,{"$f":"J159","v":340.25196166892044},1.0503176879295802E-2,4.605573138844024,3.4759042557313387,0.89342857142857157,0,0.89342857142857157,2.582475684302767,0.11248491188541086,1.189453682046582,0,0.37142400000000003,0.90911309037077448,508.3140939903281,383.63327848326651,5.1443478260869568,0,5.1443478260869568,378.48893065717954,61.143750410405943,255.8,12.327788942425761,49.217391304347828]
[null,"Modulvogntog","Man","Mest typiske","Mest typiske",2003,0.2857142857142857,null,6.5223701768195716E-3,4.6132228223184173,3.4816776017497491,0.89342857142857157,0,0.89342857142857157,2.5882490303211774,0.11248491188541086,1.189453682046582,0,0.37142400000000003,0.91488643638918465,508.14223373736667,383.50357263197486,5.1443478260869568,0,5.1443478260869568,378.35922480588789,61.143750410405943,255.8,12.198083091134102,49.217391304347828]
[null,{"$f":"B161","v":"Modulvogntog"},"Scania","Mest typiske","Mest typiske",2003,0.2857142857142857,null,2.9401912154934226E-3,4.6208623786644543,3.4874433046524187,0.89342857142857157,0,0.89342857142857157,2.594014733223847,0.11248491188541086,1.189453682046582,0,0.37142400000000003,0.92065213929185419,507.97625749523644,383.37830754357469,5.1443478260869568,0,5.1443478260869568,378.23395971748772,61.143750410405943,255.8,12.07281800273392,49.217391304347828]
[null,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2007,0.2857142857142857,null,6.0575551379099972E-2,4.3680582247316213,3.2966477167785819,0.89342857142857157,0,0.89342857142857157,2.4032191453500102,0.19375553230868275,1.189453682046582,0,0.37142400000000003,0.64858593099474549,513.99651219728889,387.92189599795392,5.1443478260869568,0,5.1443478260869568,382.77754817186695,61.143750410405943,255.8,16.616406457113158,49.217391304347828]
[null,"Modulvogntog","Man","Mest typiske","Mest typiske",2007,0.2857142857142857,null,5.9731217265161542E-2,4.3734907587231611,3.3007477424325744,0.89342857142857157,0,0.89342857142857157,2.4073191710040027,0.19375553230868275,1.189453682046582,0,0.37142400000000003,0.65268595664873807,513.64014243846691,387.65293768940899,5.1443478260869568,0,5.1443478260869568,382.50858986332202,61.143750410405943,255.8,16.347448148568191,49.217391304347828]
[null,"Modulvogntog","Scania","Mest typiske","Mest typiske",2007,0.2857142857142857,null,4.2475475224691278E-2,4.3699878863299526,3.2981040651546816,0.89342857142857157,0,0.89342857142857157,2.4046754937261099,0.19375553230868275,1.189453682046582,0,0.37142400000000003,0.65004227937084513,513.86807570518818,387.82496279636848,5.1443478260869568,0,5.1443478260869568,382.68061497028151,61.143750410405943,255.8,16.5194732555277,49.217391304347828]
[null,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.3745584544210698E-2,4.43085589962363,3.3440421883951923,0.89342857142857157,0,0.89342857142857157,2.4506136169666206,0.35383439285426893,1.189453682046582,0,0.37142400000000003,0.5359015420657699,513.75090597912015,387.73653281443029,5.1443478260869568,0,5.1443478260869568,382.59218498834332,61.143750410405943,255.8,16.43104327358953,49.217391304347828]
[null,"Modulvogntog","Man","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.2976469823135262E-2,4.3978372586494912,3.3191224593581068,0.89342857142857157,0,0.89342857142857157,2.4256938879295351,0.35383439285426893,1.189453682046582,0,0.37142400000000003,0.51098181302868451,516.88270915866667,390.1001578555975,5.1443478260869568,0,5.1443478260869568,384.95581002951053,61.143750410405943,255.8,18.794668314756709,49.217391304347828]
[null,"Modulvogntog","Scania","Mest typiske","Mest typiske",2011,0.2857142857142857,null,5.7220594578221921E-2,4.4534814581934654,3.3611180816554458,0.89342857142857157,0,0.89342857142857157,2.4676895102268741,0.35383439285426893,1.189453682046582,0,0.37142400000000003,0.5529774353260235,512.14511969334274,386.52461863648512,5.1443478260869568,0,5.1443478260869568,381.38027081039814,61.143750410405943,255.8,15.21912909564433,49.217391304347828]
[null,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.25294247947142806,4.5747017575019404,3.4526051000014646,0.89342857142857157,0,0.89342857142857157,2.5591765285728929,0.47450913333869793,1.189453682046582,0,0.37142400000000003,0.52378971318761292,515.13141953786419,388.77842983989751,5.1443478260869568,0,5.1443478260869568,383.63408201381054,61.143750410405943,255.8,17.472940299056717,49.217391304347828]
[null,"Modulvogntog","Man","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.22594757820734776,4.5443537419007107,3.4297009372835556,0.89342857142857157,0,0.89342857142857157,2.5362723658549839,0.47450913333869793,1.189453682046582,0,0.37142400000000003,0.50088555046970362,518.53882139721077,391.35005388468738,5.1443478260869568,0,5.1443478260869568,386.20570605860041,61.143750410405943,255.8,20.044564343846602,49.217391304347828]
[null,"Modulvogntog","Scania","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.15441931123509486,4.5954973076580394,3.4682998548362565,0.89342857142857157,0,0.89342857142857157,2.5748712834076848,0.47450913333869793,1.189453682046582,0,0.37142400000000003,0.5394844680224048,513.38432405893832,387.45986721429313,5.1443478260869568,0,5.1443478260869568,382.31551938820616,61.143750410405943,255.8,16.154377673452341,49.217391304347828]
[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":4.1630878871630372},{"$f":"'Ark til TE inkl. brændstofpris'!D241/1.25-'Ark til TE inkl. brændstofpris'!C241","v":3.1270000000000007},0.2,1,0,0,4.1244467691317295E-2,{"$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},{"$f":"S111","v":4.1630878871630372},{"$f":"T111","v":3.1270000000000007},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},{"$f":"S112","v":4.1630878871630372},{"$f":"T112","v":3.1270000000000007},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},{"$f":"S113","v":4.1630878871630372},{"$f":"T113","v":3.1270000000000007},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,0.11149200209394371,29138.913996235013,550000,0,365430,14.8,1800,0.2,4.1630878871630372,3.1270000000000007,0.2,1,0,0,7.1043695179850319E-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-2,33295.838462505773,550000,0,365430,14.8,1800,0.2,4.1630878871630372,3.1270000000000007,0.2,1,0,0,7.1043695179850319E-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,0.13660121056241747,42312.66792478937,550000,0,365430,14.8,1800,0.2,4.1630878871630372,3.1270000000000007,0.2,1,0,0,0.12973927737989863,0.91379886521284304,255.8,0.89464444210184246,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-2,26766.174796147119,550000,0,365430,14.8,1800,0.2,4.1630878871630372,3.1270000000000007,0.2,1,0,0,0.12973927737989863,0.91379886521284304,255.8,0.89464444210184246,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-2,65390.096360637697,550000,0,365430,14.8,1800,0.2,4.1630878871630372,3.1270000000000007,0.2,1,0,0,0.12973927737989863,0.91379886521284304,255.8,0.89464444210184246,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,0.10458593424986276,46036.182702170838,550000,0,365430,14.8,1800,0.2,4.1630878871630372,3.1270000000000007,0.2,1,0,0,0.17398668222418925,0.8844000849360264,255.8,0.89464444210184246,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-2,29121.598178208067,550000,0,365430,14.8,1800,0.2,4.1630878871630372,3.1270000000000007,0.2,1,0,0,0.17398668222418925,0.8844000849360264,255.8,0.89464444210184246,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,0.15312064581126453,71144.424840373817,550000,0,365430,14.8,1800,0.2,4.1630878871630372,3.1270000000000007,0.2,1,0,0,0.17398668222418925,0.8844000849360264,255.8,0.89464444210184246,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-2,27627.509781620887,1313500,0,469560,13.8,1800,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,9.8499287840991392E-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-2,24818.642581433072,1313500,0,469560,13.8,1800,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,9.8499287840991392E-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",{"$f":"F124","v":2003},null,null,null,null,1.8044764076877957E-2,27013.851905932654,1313500,0,469560,13.8,1800,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,9.8499287840991392E-2,0.96478772318339101,255.8,0.89451865787861895,null,1556.78508973769,5591,0,43623.704046755563,0.6,106500,3589,0.2,11,100000,null,27013.851905932654,1.6148642629219099,null,null,null,null,null,null,43623.704046755563,null,1,null,2660.8451745763746,125700.60396407392]
[null,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",{"$f":"F123+4","v":2007},null,null,null,null,0.1730622430847745,31887.044294837873,1313500,0,469560,13.8,1800,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.16966526112496982,0.93934676816608997,255.8,0.89451865787861895,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,0.15881220257231879,45285.573491577677,1313500,0,469560,13.8,1800,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.16966526112496982,0.93934676816608997,255.8,0.89451865787861895,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,0.11276681690580519,32155.652347140436,1313500,0,469560,13.8,1800,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.16966526112496982,0.93934676816608997,255.8,0.89451865787861895,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-2,56663.785367265395,1313500,0,469560,13.8,1800,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.30984098334272153,0.88923568166089961,255.8,0.89451865787861895,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-2,47966.09623236546,1313500,0,469560,13.8,1800,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.30984098334272153,0.88923568166089961,255.8,0.89451865787861895,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-2,58239.156558002906,1313500,0,469560,13.8,1800,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.30984098334272153,0.88923568166089961,255.8,0.89451865787861895,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,0.10552686756769082,61650.198479584753,1313500,0,469560,13.8,1800,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.41551183109358653,0.85145966089965397,255.8,0.89451865787861895,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-2,52187.112700813625,1313500,0,469560,13.8,1800,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.41551183109358653,0.85145966089965397,255.8,0.89451865787861895,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-2,63364.202335107169,1313500,0,469560,13.8,1800,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.41551183109358653,0.85145966089965397,255.8,0.89451865787861895,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-2,36276.788718490541,1650000,0,656860,13.8,2000,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.12373340307395188,0.95074210718596608,255.8,{"$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",{"$f":"F135","v":2003},null,null,null,null,1.1573894084309554E-2,32688.602019939877,1650000,0,656860,13.8,2000,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.12373340307395188,0.95074210718596608,255.8,{"$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-2,34898.635972879194,1650000,0,656860,13.8,2000,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.12373340307395188,0.95074210718596608,255.8,0.81138787927844314,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",{"$f":"F135+4","v":2007},null,null,null,null,0.1494088959371945,53809.707715407698,1650000,0,656860,13.8,2000,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.21313108553955096,0.91515316069847907,255.8,0.81138787927844314,null,2420.8742442563484,9318,0,85878.693426852857,0.6,113200,3589,0.2,16,150000,null,53809.707715407698,1.0607508542647059,2400,3,0,9600,3,1,85878.693426852857,null,1,null,11468.521417950793,157903.30912883286]
[null,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",{"$f":"F136+4","v":2007},null,null,null,null,0.11482021470998209,58127.672589609982,1650000,0,656860,13.8,2000,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.21313108553955096,0.91515316069847907,255.8,0.81138787927844314,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-2,66861.869366988802,1650000,0,656860,13.8,2000,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.21313108553955096,0.91515316069847907,255.8,0.81138787927844314,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-2,102206.47722051224,1650000,0,656860,13.8,2000,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.38921783213969585,0.84505356047316327,255.8,0.81138787927844314,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-2,75762.32638393098,1650000,0,656860,13.8,2000,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.38921783213969585,0.84505356047316327,255.8,0.81138787927844314,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-2,61104.022281377511,1650000,0,656860,13.8,2000,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.38921783213969585,0.84505356047316327,255.8,0.81138787927844314,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,0.17821133406085352,111200.64721591733,1650000,0,656860,13.8,2000,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.52196004667256779,0.79220928711676186,255.8,0.81138787927844314,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,0.12903010131621065,82429.411105716907,1650000,0,656860,13.8,2000,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.52196004667256779,0.79220928711676186,255.8,0.81138787927844314,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-2,66481.176242138739,1650000,0,656860,13.8,2000,0.4,4.1630878871630372,3.1270000000000007,0.4,1,0,0,0.52196004667256779,0.79220928711676186,255.8,0.81138787927844314,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-2,46782.817563459568,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,8.9987929508328637E-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",{"$f":"F147","v":2003},null,null,null,null,6.5223701768195716E-3,45998.48133119633,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,8.9987929508328637E-2,0.93011226092247701,255.8,{"$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-3,45240.998561594875,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,8.9987929508328637E-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",{"$f":"F147+4","v":2007},null,null,null,null,6.0575551379099972E-2,88387.057963341518,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.15500442584694615,0.87961820070046159,255.8,0.74017207901724591,null,2256.249960248052,9318,0,79901.883502688637,0.6,113200,3468,0.2,13,200000,null,88387.057963341518,0.66640846363636363,2400,3.5,0.5,9600,3.5,0.5,79901.883502688637,null,1,null,13700.385171908501,142199.12029603313]
[null,"Sættevogntog","Man","Mest typiske","Mest typiske",{"$f":"F148+4","v":2007},null,null,null,null,5.9731217265161542E-2,86410.157194347077,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.15500442584694615,0.87961820070046159,255.8,0.74017207901724591,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-2,87674.578316246523,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.15500442584694615,0.87961820070046159,255.8,0.74017207901724591,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-2,105778.94416084142,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.28306751428341514,0.78015997603621545,255.8,0.74017207901724591,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-2,126896.11260640049,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.28306751428341514,0.78015997603621545,255.8,0.74017207901724591,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-2,94951.424824444315,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.28306751428341514,0.78015997603621545,255.8,0.74017207901724591,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,0.25294247947142806,115087.49124699547,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,255.8,0.74017207901724591,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,0.22594757820734776,138062.97051576374,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,255.8,0.74017207901724591,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,0.15441931123509486,103307.15020899542,1200000,0,931961.51251891605,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,255.8,0.74017207901724591,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-2,46782.817563459568,1500000,0,931960,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.11248491188541079,0.93011237434618166,255.8,{"$f":"1-SUMPRODUCT(BA159:BA170,K159:K170)/SUMPRODUCT(BB159:BB170,K159:K170)","v":0.74017207901724591},null,2514,9318,0,70884.786418948119,0.6,113200,3869,0.2,24,200000,null,46782.817563459568,0.95087873573680703,2400,3,1,9600,2,1,70884.786418948119,null,1,null,5262.3611113769975,177748.9003700414]
[null,{"$f":"B159","v":"Modulvogntog"},"Man","Mest typiske","Mest typiske",{"$f":"F159","v":2003},null,null,null,null,6.5223701768195716E-3,45998.48133119633,1500000,0,931960,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.11248491188541079,0.93011237434618166,255.8,{"$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-3,45240.998561594875,1500000,0,931960,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.11248491188541079,0.93011237434618166,255.8,0.74017207901724591,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",{"$f":"F159+4","v":2007},null,null,null,null,6.0575551379099972E-2,88387.057963341518,1500000,0,931960,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.1937555323086827,0.87961839607306669,255.8,0.74017207901724591,null,2514,9318,0,95544.337128400657,0.6,113200,3869,0.2,24,200000,null,88387.057963341518,0.78229028911764698,2400,3,1,9600,2,1,95544.337128400657,null,1,null,17125.481464885626,177748.9003700414]
[null,"Modulvogntog","Man","Mest typiske","Mest typiske",{"$f":"F160+4","v":2007},null,null,null,null,5.9731217265161542E-2,86410.157194347077,1500000,0,931960,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.1937555323086827,0.87961839607306669,255.8,0.74017207901724591,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-2,87674.578316246523,1500000,0,931960,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.1937555323086827,0.87961839607306669,255.8,0.74017207901724591,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-2,105778.94416084142,1500000,0,931960,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.35383439285426893,0.78016033282369035,255.8,0.74017207901724591,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-2,126896.11260640049,1500000,0,931960,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.35383439285426893,0.78016033282369035,255.8,0.74017207901724591,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-2,94951.424824444315,1500000,0,931960,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.35383439285426893,0.78016033282369035,255.8,0.74017207901724591,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,0.25294247947142806,115087.49124699547,1500000,0,931960,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,255.8,0.74017207901724591,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,0.22594757820734776,138062.97051576374,1500000,0,931960,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,255.8,0.74017207901724591,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,0.15441931123509486,103307.15020899542,1500000,0,931960,10.5,2300,0.2857142857142857,4.1630878871630372,3.1270000000000007,0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,255.8,0.74017207901724591,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":13,"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,"Benzin","Diesel","Hybrid","El",null,"Benzin","Diesel","Hybrid","El"]
[null,null,"Personbil","Mini",1.1910000000000001,1.1910000000000001,null,null,null,1.1667816857303936,1.1025438452070577,1,1]
[null,null,null,"Lille",1.1910000000000001,1.1910000000000001,null,1,null,1.1667816857303936,1.1025438452070577,1,1]
[null,null,null,"Mellem",1.1910000000000001,1.1910000000000001,1.1910000000000001,null,null,1.1667816857303936,1.1025438452070577,1,1]
[null,null,null,"Stor",1.1910000000000001,1.1910000000000001,null,1,null,1.1667816857303936,1.1025438452070577,1,1]
[null,null,"Varebil","< 2 ton totalvægt",1.0980000000000001,1.0980000000000001,null,null,null,1,1]
[null,null,null,"2 - 3 ton totalvægt",1.0980000000000001,1.0980000000000001,null,null,null,1,1]
[null,null,null,"> 3 ton totalvægt",1.0980000000000001,1.0980000000000001,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,{"$f":"'Personbiler - Benzin'!E13","v":12.258606213266164},{"$f":"'Personbiler - Diesel'!E13","v":0}]
[null,null,null,null,1.1910000000000001,null,{"$f":"'Resultat - niveau I'!H12","v":0.91189698355864768},null,null,17.035012611663749,21.940622519620447]
[null,null,null,null,1.0980000000000001,null,null,null,null,14.6,19.899999999999999]
[]
[null,null,null,null,null,null,null,null,null,{"$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":"GronEjerafgift","index":10,"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]