{"text_format":"1","workbook":"xlsx","n_sheets":42,"sheets":["Forside","Noter","V 2011","S 2011","V 2012","S 2012","V 2013","S 2013","V 2014","S 2014","V 2015","S 2015","V 2016","S 2016","V 2017","S 2017","V 2018","S 2018","V 2019","S 2019","V 2020","S 2020","V 2021","S 2021","V 2022","S 2022","Region","Nøgletal","Kommune","Figur 1.V - selskaber","Figur 1.S - selskaber","Figur 2.V - kommuner","Figur 2.S - kommuner","Figur 3.V - regioner","Figur 3.S - regioner","Figur 4.V - udvikling","Figur 4.S - udvikling","Figur 5.V - udvikling","Figur 5.S - udvikling","Figur 6.V - udvikling","Figur 6.S - udvikling","Figur 7 - Udvikling i priser"],"not_rendered":{"charts":13,"images":0,"macros":1,"external_links":0,"defined_names":16,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Forside","index":0,"n_rows":41,"n_cols":2,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["Indhold"]
[]
["Noter"]
["Noter"]
[]
["Figurer"]
["Figur 1.S","Kubikmeterpriser for spildevand fordelt på selskaber - 2022"]
["Figur 1.V","Kubikmeterpriser for drikkevand fordelt på selskaber - 2022"]
["Figur 2.S","Kubikmeterpriser for spildevand fordelt på kommuner - 2022"]
["Figur 2.V","Kubikmeterpriser for drikkevand fordelt på kommuner - 2022"]
["Figur 3.S","Kubikmeterpriser for spildevand fordelt på regioner - 2022"]
["Figur 3.V","Kubikmeterpriser for drikkevand fordelt på regioner - 2022"]
["Figur 4.S","Pct. Vis udvikling i kubikmeterpriser for spildevand fordelt på selskaber (faste 2022 priser)"]
["Figur 4.V","Pct. Vis udvikling i kubikmeterpriser for drikkevand fordelt på selskaber (faste 2022 priser)"]
["Figur 5.S","Pct. Vis udvikling i kubikmeterpriser for spildevand fordelt på kommuner (faste 2022 priser)"]
["Figur 5.V","Pct. Vis udvikling i kubikmeterpriser for drikkevand fordelt på kommuner (faste 2022 priser)"]
["Figur 6.S","Pct. Vis udvikling i kubikmeterpriser for spildevand fordelt på regioner (faste 2022 priser)"]
["Figur 6.V","Pct. Vis udvikling i kubikmeterpriser for drikkevand fordelt på regioner (faste 2022 priser)"]
["Figur 7","Udvikling i kubikmeterpriser for vand 2011 - 2022 (faste 2022 priser)"]
[]
["Resultater"]
["Regionsoversigt"]
["Kommune oversigt"]
[]
["Data fra selskabers takstblade samt beregninger"]
["Drikkevand 2011","Spildevand 2011"]
["Drikkevand 2012","Spildevand 2012"]
["Drikkevand 2013","Spildevand 2013"]
["Drikkevand 2014","Spildevand 2014"]
["Drikkevand 2015","Spildevand 2015"]
["Drikkevand 2016","Spildevand 2016"]
["Drikkevand 2017","Spildevand 2017"]
["Drikkevand 2018","Spildevand 2018"]
["Drikkevand 2019","Spildevand 2019"]
["Drikkevand 2020","Spildevand 2020"]
["Drikkevand 2021","Spildevand 2021"]
["Drikkevand 2022","Spildevand 2022"]
[]
[]
["Nøgletal"]
["Nøgletal"]

{"sheet":"Noter","index":1,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Forside"]

{"sheet":"V 2011","index":2,"n_rows":217,"n_cols":18,"rows_kept":217,"cut":false,"hidden":false,"merged":[[163,0,163,6],[0,5,0,6],[0,9,0,11],[0,16,0,17],[0,14,0,15],[0,12,0,13],[0,7,0,8]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null," Land",null,"Region",null,"kommune"]
["ID","Selskabsnavn","Region","Kommune","Debiteret vandmængde","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning ","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["V002"," Andelsselskabet Gram Vandværk ","Region Syddanmark","Haderslev Kommune",262986,637.5,10.94,{"$f":"F3+G3*Nøgletal!$C$9","v":1429.009},{"$f":"H3/Nøgletal!$C$9","v":19.75133379405667},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":1.040301548444705E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$C$3:$C$163,C3,$I$3:$I$163,\">0\")),\"-\")","v":6.0230464560088312E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$D$3:$D$163,D3,$I$3:$I$163,\">0\")),\"-\")","v":0.129836417153538},{"$f":"IF(H3>0,J3*I3,\"-\")","v":2.0547343129805384E-2},{"$f":"IF(H3>0,J3*H3,\"-\")","v":1.4866002754414194},{"$f":"IF(H3>0,K3*I3,\"-\")","v":0.11896320100974049},{"$f":"IF(H3>0,K3*H3,\"-\")","v":8.6069875930547237},{"$f":"IF(H3>0,L3*I3,\"-\")","v":2.5644424138239144},{"$f":"IF(H3>0,L3*H3,\"-\")","v":185.53740864016018}]
["V003"," Andelsselskabet Gørlev Vandforsyning ","Region Sjælland","Kalundborg Kommune",480605,375,8.75,{"$f":"F4+G4*Nøgletal!$C$9","v":1008.0625},{"$f":"H4/Nøgletal!$C$9","v":13.933137525915688},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":1.9011435045601949E-3},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$C$3:$C$163,C4,$I$3:$I$163,\">0\")),\"-\")","v":1.6343903437169433E-2},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$D$3:$D$163,D4,$I$3:$I$163,\">0\")),\"-\")","v":0.14606869290546937},{"$f":"IF(H4>0,J4*I4,\"-\")","v":2.6488893905538515E-2},{"$f":"IF(H4>0,J4*H4,\"-\")","v":1.9164714740657116},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.22772185430036782},{"$f":"IF(H4>0,K4*H4,\"-\")","v":16.475676158631611},{"$f":"IF(H4>0,L4*I4,\"-\")","v":2.0351951864826501},{"$f":"IF(H4>0,L4*H4,\"-\")","v":147.2463717420197}]
["V006"," Andelsselskabet Klinting Vandværk ","Region Syddanmark","Varde Kommune",653720,587.5,8.44,{"$f":"F5+G5*Nøgletal!$C$9","v":1198.134},{"$f":"H5/Nøgletal!$C$9","v":16.560248790601246},2.5859396631351954E-3,1.4971846140943218E-2,0.4076153206793755,4.2823804179002417E-2,3.0983022323508242,0.24793749694862285,17.938277904232862,6.7502111213111675,488.3777746268629]
["V007"," Andelsselskabet Marielyst Vandværk ","Region Sjælland","Guldborgsund Kommune",220458,532.5,14.63,{"$f":"F6+G6*Nøgletal!$C$9","v":1590.9804999999999},{"$f":"H6/Nøgletal!$C$9","v":21.990055286800278},8.7207227292336001E-4,7.4971010787476169E-3,0.11767098369265849,1.9176917495670267E-2,1.3874499808117438,0.1648616672123901,11.927741622816422,2.5875914370537343,187.21224047083766]
["V008"," Andelsselskabet Stenløse Vandværk ","Region Hovedstaden","Egedal Kommune",269330,0,14,{"$f":"F7+G7*Nøgletal!$C$9","v":1012.8999999999999},{"$f":"H7/Nøgletal!$C$9","v":14},1.0653966980851163E-3,2.5810109752812784E-3,0.30079159798258664,1.4915553773191629E-2,1.0791403154904142,3.6134153653937899E-2,2.6143060168624066,4.2110823717562127,304.67180959656196]
["V010"," Andelsselskabet Vejgaard Vandværk ","Region Nordjylland","Aalborg Kommune",419097,687.5,9.39,{"$f":"F8+G8*Nøgletal!$C$9","v":1366.8665000000001},{"$f":"H8/Nøgletal!$C$9","v":18.892418797512097},1.6578344780654884E-3,1.6553890587124212E-2,5.5860458482893192E-2,3.1320503256568086E-2,2.2660384106127012,0.312743033700144,22.626958488205418,1.0553391758798554,76.353789374907535]
["V012"," Andelsselskabet Ørbæk Vandværk ","Region Syddanmark","Nyborg Kommune",257368,1250,10.81,{"$f":"F9+G9*Nøgletal!$C$9","v":2032.1034999999999},{"$f":"H9/Nøgletal!$C$9","v":28.087125086385626},1.0180782586149712E-3,5.8943800061223061E-3,0.17490168202400133,2.8594891397448349E-2,2.068840392605388,0.16555618853864768,11.97799024077116,4.9124854208273696,355.41832019686018]
["V013"," Andelsvandværket Helle Vest a.m.b.a. ","Region Syddanmark","Varde Kommune",510727,437.5,7.75,{"$f":"F10+G10*Nøgletal!$C$9","v":998.21249999999998},{"$f":"H10/Nøgletal!$C$9","v":13.79699378023497},2.0202979965949475E-3,1.1696943743537762E-2,0.31845461341953041,2.7874038893241661E-2,2.0166867139260338,0.16138266007734886,11.676035456596189,4.3937163206363934,317.88537579804301]
["V014"," AquaDjurs A/S ","Region Midtjylland","Norddjurs Kommune",214041,625,14.75,{"$f":"F11+G11*Nøgletal!$C$9","v":1692.1624999999999},{"$f":"H11/Nøgletal!$C$9","v":23.388562543192812},8.4668835500997428E-4,4.2755960767134711E-3,0.12046899615079604,1.9802823545743822E-2,1.4327342835345656,0.10000004624964283,7.2350033461616583,2.8175966509885471,203.8531176990214]
["V015"," Arwos Vand A/S ","Region Syddanmark","Aabenraa Kommune",1474858,562.5,13.94,{"$f":"F12+G12*Nøgletal!$C$9","v":1571.0589999999997},{"$f":"H12/Nøgletal!$C$9","v":21.714706288873529},5.8341396923640831E-3,3.3777989132563226E-2,0.48541875595106637,0.12668662986794504,9.1657776709458219,0.73347911304237234,53.067213828615643,10.540725712587786,762.62150530572626]
["V017"," Assens Vandværk A/S ","Region Syddanmark","Assens Kommune",662979,548.85,13.14,{"$f":"F13+G13*Nøgletal!$C$9","v":1499.529},{"$f":"H13/Nøgletal!$C$9","v":20.726040082930201},2.6225657650457519E-3,1.5183900726115758E-2,0.66784357258269234,5.435540316645876E-2,3.9326134190932911,0.31470213506470818,22.768699471931637,13.841752654476187,1001.450804551352]
["V018"," Aulum Vandværk a.m.b.a. ","Region Midtjylland","Herning Kommune",304784,343.75,7.89,{"$f":"F14+G14*Nøgletal!$C$9","v":914.59149999999988},{"$f":"H14/Nøgletal!$C$9","v":12.641209398756047},1.2056431412363052E-3,6.0882413866737619E-3,7.6654026974680461E-2,1.5240787408542145E-2,1.1026709690080241,7.6962734239115912E-2,5.5682538222000355,0.96899960624483017,70.10712151181346]
["V019"," Baunehøj Vandværk A.m.b.A. ","Region Hovedstaden","Gribskov Kommune",285277,800,17.25,{"$f":"F15+G15*Nøgletal!$C$9","v":2048.0374999999999},{"$f":"H15/Nøgletal!$C$9","v":28.3073600552868},1.1284787206758539E-3,2.7338323543434346E-3,0.19878420384793072,3.1944253460900816E-2,2.311166737896174,7.7387576785192008E-2,5.5989911804086416,5.6270560316269025,407.11750388820639]
["V020"," Billund Drikkevand A/S ","Region Syddanmark","Billund Kommune",680288,562.5,10.63,{"$f":"F16+G16*Nøgletal!$C$9","v":1331.5805},{"$f":"H16/Nøgletal!$C$9","v":18.404706288873534},2.691035491578835E-3,1.5580320729869026E-2,0.39332031685883984,4.9527717835442867E-2,3.5833303853942908,0.28675122691968713,20.746451267639362,7.2389449092336209,523.7376641830524]
["V021"," Birkerød Vandforsyning a.m.b.a. ","Region Hovedstaden","Rudersdal Kommune",1160978,425,13.75,{"$f":"F17+G17*Nøgletal!$C$9","v":1419.8125},{"$f":"H17/Nøgletal!$C$9","v":19.624222529371114},4.5925152331692054E-3,1.1125745219842231E-2,0.40674744078839731,9.0124540905239151E-2,6.5205105344940524,0.21833409999927086,15.796472134947248,7.9821022912837094,577.50510077437639]
["V022"," Bjerringbro Fællesvandværk ","Region Midtjylland","Viborg Kommune",508060,275,13.75,{"$f":"F18+G18*Nøgletal!$C$9","v":1269.8125},{"$f":"H18/Nøgletal!$C$9","v":17.550967519004839},2.0097480653069625E-3,1.0148800195920625E-2,0.18024231213643158,3.5273023015585318E-2,2.5520032151775975,0.17812126259547284,12.887073348782458,3.1634269658568424,228.87394097974251]
["V024"," Bogense Forsyningsselskab a.m.b.a. ","Region Syddanmark","Nordfyns Kommune",238641,1125,13.13,{"$f":"F19+G19*Nøgletal!$C$9","v":2074.9555},{"$f":"H19/Nøgletal!$C$9","v":28.679412577747065},9.4399930727260325E-4,5.4654842056550672E-3,0.44565810114289983,2.7073345606378415E-2,1.9587565546214782,0.15674687647114185,11.340636512687112,12.781212551292555,924.72072808601627]
["V025"," Bolderslev Vandværk ","Region Syddanmark","Aabenraa Kommune",273098,668.75,9.69,{"$f":"F20+G20*Nøgletal!$C$9","v":1369.8215},{"$f":"H20/Nøgletal!$C$9","v":18.93326192121631},1.0803018878463189E-3,6.2546369047899878E-3,8.9884511873498552E-2,2.0453638596578803E-2,1.4798207524624762,0.11842067874049451,8.5677361068747775,1.7018070059616255,123.1257368813236]
["V026"," Bording Vandværk a.m.b.a. ","Region Midtjylland","Ikast-Brande Kommune",273791,500,8.75,{"$f":"F21+G21*Nøgletal!$C$9","v":1133.0625},{"$f":"H21/Nøgletal!$C$9","v":15.660850034554251},1.083043208574693E-3,5.4691378074268856E-3,0.14615359977793319,1.6961377270430726E-2,1.2271556455156631,8.5651347020423305E-2,6.1968749569276254,2.288889608132473,165.60116314838442]
["V027"," Bornholms Vand A/S ","Region Hovedstaden","Bornholms Regionskommune",1297097,1084.25,15.13,{"$f":"F22+G22*Nøgletal!$C$9","v":2178.9054999999998},{"$f":"H22/Nøgletal!$C$9","v":30.11617829993089},5.1309652132926521E-3,1.2430184506012774E-2,0.51915673158242104,0.15452506321426443,11.179888323552031,0.37434965288411909,27.084197386166014,15.635016693945554,1131.1934578069609]
["V028"," Borup Vandværk ","Region Sjælland","Køge Kommune",223427,500,11.25,{"$f":"F23+G23*Nøgletal!$C$9","v":1313.9375},{"$f":"H23/Nøgletal!$C$9","v":18.160850034554251},8.8381683460091068E-4,7.5980676714900068E-3,0.11016290207188716,1.6050864991201577E-2,1.1612800821134341,0.13798736753432483,9.9833860411084014,2.0006519438988284,144.74716814108024]
["V030"," Brande Vandværk a.m.b.a. ","Region Midtjylland","Ikast-Brande Kommune",674707,650,10.93,{"$f":"F24+G24*Nøgletal!$C$9","v":1440.7855},{"$f":"H24/Nøgletal!$C$9","v":19.914105044920525},2.6689585637504716E-3,1.347767297915407E-2,0.36016836508639788,5.3149921199067106E-2,3.8453967987525051,0.26839579546796111,19.418435802106984,7.1724306561878137,518.92535797518826]
["V035"," Brønderslev Vand A/S ","Region Nordjylland","Brønderslev Kommune",934302,500,24.38,{"$f":"F25+G25*Nøgletal!$C$9","v":2263.893},{"$f":"H25/Nøgletal!$C$9","v":31.290850034554254},3.6958462325560478E-3,3.69039460633966E-2,0.71365325829411042,0.11564617021368362,8.3670004149600086,1.1547558419530217,83.546585165301124,22.33081708195202,1615.6346158792285]
["V041"," Egedal Vandforsyning A/S ","Region Hovedstaden","Egedal Kommune",626074,161.25,14.43,{"$f":"F26+G26*Nøgletal!$C$9","v":1205.2604999999999},{"$f":"H26/Nøgletal!$C$9","v":16.658749136143744},2.4765795580029741E-3,5.9997173183019012E-3,0.69920840201741341,4.1256717572473303E-2,2.9849235163684433,9.9947785693368457E-2,7.2312222949152076,11.647937363092034,842.72826821970864]
["V043"," Energi Viborg Vand A/S ","Region Midtjylland","Viborg Kommune",2310701,550,15.13,{"$f":"F27+G27*Nøgletal!$C$9","v":1644.6555000000001},{"$f":"H27/Nøgletal!$C$9","v":22.731935038009677},9.1405087278133741E-3,4.6157624614246315E-2,0.8197576878635684,0.2077814506150141,15.032987951996269,1.0492521242398838,75.913391188755583,18.634678507423651,1348.2189900121011]
["V044"," Esbjerg Vand A/S ","Region Syddanmark","Esbjerg Kommune",6943576,1090,13.73,{"$f":"F28+G28*Nøgletal!$C$9","v":2083.3654999999999},{"$f":"H28/Nøgletal!$C$9","v":28.795653075328268},2.7466910271054319E-2,0.15902550256982492,1,0.79092761921645083,57.223613250310216,4.5792432021304021,331.30824567413458,28.795653075328268,2083.3654999999999]
["V045"," Fanø Vand A/S  ","Region Syddanmark","Fanø Kommune",225208,640.63,8.1300000000000008,{"$f":"F29+G29*Nøgletal!$C$9","v":1228.8355000000001},{"$f":"H29/Nøgletal!$C$9","v":16.984595715272981},8.908619893155344E-4,5.1578344332581837E-3,1,1.5130930726628189E-2,1.0947228380715495,8.7603732615204391E-2,6.3381300547100379,16.984595715272981,1228.8355000000001]
["V047"," Faxe Vandforsyning A/S ","Region Sjælland","Faxe Kommune",883118,122.5,19.04,{"$f":"F30+G30*Nøgletal!$C$9","v":1500.0439999999999},{"$f":"H30/Nøgletal!$C$9","v":20.733158258465792},3.493376160173511E-3,3.0032137234581816E-2,1,7.2428720785228953E-2,5.2402179488113134,0.62266105412454797,45.049527265911046,20.733158258465792,1500.0439999999999]
["V050"," FFV Vand A/S ","Region Syddanmark","Faaborg-Midtfyn Kommune",704822,812.5,15,{"$f":"F31+G31*Nøgletal!$C$9","v":1897.75},{"$f":"H31/Nøgletal!$C$9","v":26.230131306150657},2.7880853656768569E-3,1.6142211559615555E-2,0.30971153520815453,7.3131845234461021E-2,5.2910890027132549,0.42341232878037899,30.63388198726042,8.1237742355393951,587.75506594127523]
["V051"," Fjerritslev Vand a.m.b.a. ","Region Nordjylland","Jammerbugt Kommune",227260,375,8.75,{"$f":"F32+G32*Nøgletal!$C$9","v":1008.0625},{"$f":"H32/Nøgletal!$C$9","v":13.933137525915688},8.9897914679695366E-4,8.9765309100992095E-3,0.16838963610174212,1.2525600085252303E-2,0.90622716616800414,0.12507123967604539,9.0489041905618848,2.3461959577444702,169.74727754281241]
["V052"," Fonden Djurs Vand ","Region Midtjylland","Syddjurs Kommune",357572,812.5,14.54,{"$f":"F33+G33*Nøgletal!$C$9","v":1864.4689999999998},{"$f":"H33/Nøgletal!$C$9","v":25.770131306150656},1.4144582041647465E-3,7.1427130332160169E-3,0.62625027803416278,3.6450773648387572E-2,2.6372134734608403,0.18406865274813039,13.317367026327233,16.13855189545373,1167.6242296360774]
["V053"," Forsyning Helsingør Vand A/S ","Region Hovedstaden","Helsingør Kommune",2894266,500.4,20.65,{"$f":"F34+G34*Nøgletal!$C$9","v":1994.4274999999998},{"$f":"H34/Nøgletal!$C$9","v":27.566378714581894},1.1448934169160574E-2,2.7735983037104832E-2,1,0.3156056551853974,22.834069152663499,0.76458061242205111,55.31740730873539,27.566378714581894,1994.4274999999998]
["V054"," Fredensborg Vand A/S ","Region Hovedstaden","Fredensborg Kommune",1756308,254.01,19.88,{"$f":"F35+G35*Nøgletal!$C$9","v":1692.3279999999997},{"$f":"H35/Nøgletal!$C$9","v":23.390850034554248},6.9474798352224939E-3,1.6830840322185837E-2,1,0.16250745894377902,11.75741465458241,0.39368766193177762,28.483302340764109,23.390850034554248,1692.3279999999997]
["V055"," Frederiksberg Vand A/S ","Region Hovedstaden","Frederiksberg Kommune",4987164,360,19.28,{"$f":"F36+G36*Nøgletal!$C$9","v":1754.9079999999999},{"$f":"H36/Nøgletal!$C$9","v":24.255812024879059},1.972787308658137E-2,4.7792392305081803E-2,1,0.47851558123878835,34.620602302626338,1.1592432839713407,83.871251595326498,24.255812024879059,1754.9079999999999]
["V056"," Frederiksberg Vandværk ","Region Sjælland","Sorø Kommune",209209,625,16.73,{"$f":"F37+G37*Nøgletal!$C$9","v":1835.4154999999998},{"$f":"H37/Nøgletal!$C$9","v":25.368562543192812},8.2757426877692452E-4,7.1145570565990359E-3,0.20538090530600145,2.099436959660447E-2,1.5189426403143331,0.18048608565744639,13.058168297316247,5.2102183414328582,376.95929700266726]
["V057"," Frederikshavn Vand A/S ","Region Nordjylland","Frederikshavn Kommune",4338355,1312.5,13.96,{"$f":"F38+G38*Nøgletal!$C$9","v":2322.5059999999999},{"$f":"H38/Nøgletal!$C$9","v":32.100981340704905},1.71613600123308E-2,0.1713604583141928,1,0.55089649753695036,39.857361596798356,5.5008388748785437,397.98569259746267,32.100981340704905,2322.5059999999999]
["V058"," Frederikssund Vand A/S ","Region Hovedstaden","Frederikssund Kommune",1327564,762.5,15,{"$f":"F39+G39*Nøgletal!$C$9","v":1847.75},{"$f":"H39/Nøgletal!$C$9","v":25.539046302695233},5.2514844320969414E-3,1.2722152208771081E-2,0.80449452909493724,0.13411790406920696,9.7034303594071236,0.32491163432974107,23.507356743756766,20.546023028820599,1486.5047661351703]
["V059"," Furesø Vandforsyning a.m.b.a. ","Region Hovedstaden","Furesø Kommune",1687507,375,12.5,{"$f":"F40+G40*Nøgletal!$C$9","v":1279.375},{"$f":"H40/Nøgletal!$C$9","v":17.68313752591569},6.675321671538708E-3,1.6171514825173521E-2,1,0.11804063114754437,8.5402396635248348,0.28596312065592783,20.689431779456374,17.68313752591569,1279.375]
["V060"," Galten Vandværk ","Region Midtjylland","Skanderborg Kommune",272721,843.75,10.94,{"$f":"F41+G41*Nøgletal!$C$9","v":1635.259},{"$f":"H41/Nøgletal!$C$9","v":22.602059433310298},1.0788105777242453E-3,5.4477639220400515E-3,0.2161327033448458,2.4383340795007213E-2,1.7641347065187718,0.12313068394459285,8.9085049833912926,4.8850442064822284,353.43294833898921]
["V061"," Gentofte Vand A/S ","Region Hovedstaden","Gentofte Kommune",3681225,0,20.64,{"$f":"F42+G42*Nøgletal!$C$9","v":1493.3039999999999},{"$f":"H42/Nøgletal!$C$9","v":20.64},1.4561931310690907E-2,3.5277474204432571E-2,1,0.30055826225266036,21.745390273979972,0.72812706757948831,52.679993339375969,20.64,1493.3039999999999]
["V062"," Gilleleje Vandværk a.m.b.a. ","Region Hovedstaden","Gribskov Kommune",419634,887.5,14.38,{"$f":"F43+G43*Nøgletal!$C$9","v":1927.893},{"$f":"H43/Nøgletal!$C$9","v":26.646758811333797},1.6599587049502458E-3,4.0213862532996105E-3,0.29240566396001977,4.4232519247583202E-2,3.2002227675626442,0.107156909578888,7.7528024080325464,7.7916632026105663,563.72683270887444]
["V063"," Give Vandværk a.m.b.a. ","Region Syddanmark","Vejle Kommune",279193,691.25,12.5,{"$f":"F44+G44*Nøgletal!$C$9","v":1595.625},{"$f":"H44/Nøgletal!$C$9","v":22.054250172771251},1.1044120607748037E-3,6.3942278645725383E-3,1,2.4356979882153369E-2,1.7622274944737961,0.14101990098698766,10.202789836408556,22.054250172771251,1595.625]
["V065"," Gladsaxe Vand A/S ","Region Hovedstaden","Gladsaxe Kommune",3314957,0,19.829999999999998,{"$f":"F45+G45*Nøgletal!$C$9","v":1434.7004999999997},{"$f":"H45/Nøgletal!$C$9","v":19.829999999999998},1.3113074080474298E-2,3.1767498606117037E-2,1,0.26003225901580529,18.813333939793512,0.62994949735930084,45.576846133945409,19.829999999999998,1434.7004999999997]
["V067"," Glostrup Vand a/s ","Region Hovedstaden","Glostrup Kommune",1252983,212.5,20,{"$f":"F46+G46*Nøgletal!$C$9","v":1659.5},{"$f":"H46/Nøgletal!$C$9","v":22.937111264685559},4.9564621503612044E-3,1.2007436508524346E-2,1,0.11368692382203759,8.2252489385244179,0.27541590719967041,19.926340885896153,22.937111264685559,1659.5]
["V068"," Greve Vandværk A.m.b.a. ","Region Sjælland","Greve Kommune",1905070,500,16.25,{"$f":"F47+G47*Nøgletal!$C$9","v":1675.6875},{"$f":"H47/Nøgletal!$C$9","v":23.160850034554251},7.5359421067872591E-3,6.4785593410489631E-2,1,0.17453882500438253,12.627883989067076,1.5004894133799564,108.56040905803984,23.160850034554251,1675.6875]
["V069"," Grindsted Vandværk A.m.b.a. ","Region Syddanmark","Billund Kommune",1049315,656.25,8.89,{"$f":"F48+G48*Nøgletal!$C$9","v":1299.4414999999999},{"$f":"H48/Nøgletal!$C$9","v":17.960490670352453},4.150806580221972E-3,2.4031975055656598E-2,0.60667968314116016,7.4550522858514295E-2,5.3937303288135094,0.4316260637772632,31.228145714284992,10.896264788949189,788.34475748047385]
["V070"," Guldborgsund Vand A/S ","Region Sjælland","Guldborgsund Kommune",1443095,862,16.329999999999998,{"$f":"F49+G49*Nøgletal!$C$9","v":2043.4754999999998},{"$f":"H49/Nøgletal!$C$9","v":28.244305459571528},5.7084938477820549E-3,4.9075239189484129E-2,0.77026194654744673,0.16123244395084116,11.665167319843357,1.3860960461693252,100.28404894035067,21.755513702170241,1574.0114163520168]
["V071"," Haderslev Vand A/S ","Region Syddanmark","Haderslev Kommune",1762532,805,16.5,{"$f":"F50+G50*Nøgletal!$C$9","v":1998.7749999999999},{"$f":"H50/Nøgletal!$C$9","v":27.626468555632343},6.9721002972908926E-3,4.036645340893491E-2,0.870163582846462,0.19261450962982177,13.935659771717603,1.1151825558043382,80.68345791244387,24.039546859764162,1739.261215303937]
["V072"," Hadsten Vandværk a.m.b.a. ","Region Midtjylland","Favrskov Kommune",343712,618.75,13.03,{"$f":"F51+G51*Nøgletal!$C$9","v":1561.4704999999999},{"$f":"H51/Nøgletal!$C$9","v":21.582176917760886},1.3596317895972654E-3,6.8658513028781436E-3,1,2.9343813826100029E-2,2.1230249303183366,0.14818001750975518,10.720824266830785,21.582176917760886,1561.4704999999999]
["V073"," Hadsund Vandværk a.m.b.a  ","Region Nordjylland","Mariagerfjord Kommune",359411,412.5,10.25,{"$f":"F52+G52*Nøgletal!$C$9","v":1154.0875000000001},{"$f":"H52/Nøgletal!$C$9","v":15.951451278507259},1.421732791205843E-3,1.4196356380047818E-2,0.19200526101819507,2.2678701349976137E-2,1.6408040426707735,0.22645248712865845,16.383837443758438,3.0627625663488076,221.59087167533622]
["V074"," Halsnaes Forsyning A/S ","Region Hovedstaden","Halsnæs Kommune",651463,525,19.13,{"$f":"F53+G53*Nøgletal!$C$9","v":1909.0554999999997},{"$f":"H53/Nøgletal!$C$9","v":26.38639253628196},2.5770115810515876E-3,6.2430221400871328E-3,1,6.7998039148171791E-2,4.9196581323702286,0.16473083280103815,11.918275753155109,26.38639253628196,1909.0554999999997]
["V079"," Helsinge Vandværk ","Region Hovedstaden","Gribskov Kommune",451037,762.5,16.25,{"$f":"F54+G54*Nøgletal!$C$9","v":1938.1875},{"$f":"H54/Nøgletal!$C$9","v":26.789046302695233},1.7841804868162351E-3,4.3223237190730401E-3,0.31428762553924477,4.7796493673685443E-2,3.4580763172911415,0.11579093024548553,8.3774738032608784,8.4194657529349684,609.148347224845]
["V080"," Herning Vand A/S ","Region Midtjylland","Herning Kommune",3167718,753.75,13.69,{"$f":"F55+G55*Nøgletal!$C$9","v":1744.2214999999999},{"$f":"H55/Nøgletal!$C$9","v":24.108106427090533},1.2530636385344331E-2,6.3277048102628214E-2,0.79668992145316297,0.30208991557705417,21.856205391999865,1.5254898100502881,110.36918775713833,19.206685415783252,1389.603689831918]
["V081"," Hillerød Vand A/S ","Region Hovedstaden","Hillerød Kommune",1460025,325,16.25,{"$f":"F56+G56*Nøgletal!$C$9","v":1500.6875},{"$f":"H56/Nøgletal!$C$9","v":20.742052522460263},5.7754643527335309E-3,1.3991536587773544E-2,0.84701392095755024,0.11979498494599586,8.6671671608428014,0.29021318677352331,20.996924063064409,17.568807235756513,1271.1032035069836]
["V085"," Hjørring Vandselskab A/S ","Region Nordjylland","Hjørring Kommune",3522843,750,13.63,{"$f":"F57+G57*Nøgletal!$C$9","v":1736.1305},{"$f":"H57/Nøgletal!$C$9","v":23.996275051831375},1.3935414918769781E-2,0.13914859227724469,1,0.33439804935219403,24.193698870631238,3.3390478933599028,241.58011508458895,23.996275051831375,1736.1305]
["V086"," HOFOR Vand Albertslund A/S ","Region Hovedstaden","Albertslund Kommune",1372721,75,22.69,{"$f":"F58+G58*Nøgletal!$C$9","v":1716.6215},{"$f":"H58/Nøgletal!$C$9","v":23.726627505183139},5.4301133211751345E-3,1.315489535885008E-2,1,0.12883827608245532,9.3214492745656408,0.31212130204909833,22.58197620325226,23.726627505183139,1716.6215]
["V087"," HOFOR Vand Brøndby A/S ","Region Hovedstaden","Brøndby Kommune",1939607,125,23.25,{"$f":"F59+G59*Nøgletal!$C$9","v":1807.1374999999998},{"$f":"H59/Nøgletal!$C$9","v":24.977712508638561},7.6725611457423163E-3,1.8587409329567425E-2,1,0.19164302650330206,13.865372967513904,0.46427096651432137,33.59000442731115,24.977712508638561,1807.1374999999998]
["V088"," HOFOR Vand Dragør A/S ","Region Hovedstaden","Dragør Kommune",655554,441.15,16.96,{"$f":"F60+G60*Nøgletal!$C$9","v":1668.2060000000001},{"$f":"H60/Nøgletal!$C$9","v":23.057442985487217},2.5931944715274582E-3,6.2822265209577215E-3,1,5.9792433677525021E-2,4.3259825765689355,0.14485207982889839,10.480047975620797,23.057442985487217,1668.2060000000001]
["V089"," HOFOR Vand Herlev A/S ","Region Hovedstaden","Herlev Kommune",1491020,0,23.75,{"$f":"F61+G61*Nøgletal!$C$9","v":1718.3124999999998},{"$f":"H61/Nøgletal!$C$9","v":23.75},5.8980721968546765E-3,1.4288564156848075E-2,1,0.14007921467529857,10.13473118175785,0.33935339872514175,24.552218397764005,23.75,1718.3124999999998]
["V090"," HOFOR Vand Hvidovre A/S ","Region Hovedstaden","Hvidovre Kommune",2848396,0,19.78,{"$f":"F62+G62*Nøgletal!$C$9","v":1431.0829999999999},{"$f":"H62/Nøgletal!$C$9","v":19.78},1.126748484475867E-2,2.7296407150882905E-2,1,0.22287085022932651,16.124706014091771,0.53992293344446385,39.063424234706957,19.78,1431.0829999999999]
["V091"," HOFOR Vand København A/S ","Region Hovedstaden","Københavns Kommune",49442414,462.5,17.760000000000002,{"$f":"F63+G63*Nøgletal!$C$9","v":1747.4359999999999},{"$f":"H63/Nøgletal!$C$9","v":24.152536281962682},0.19558082880094058,0.47381061589277368,1,4.7237730636710493,341.76498115660036,11.4437280911293,827.95372739320487,24.152536281962682,1747.4359999999999]
["V092"," HOFOR Vand Rødovre A/S ","Region Hovedstaden","Rødovre Kommune",1729270,0,24.52,{"$f":"F64+G64*Nøgletal!$C$9","v":1774.0219999999999},{"$f":"H64/Nøgletal!$C$9","v":24.52},6.8405248137884712E-3,1.6571733001242553E-2,1,0.16772966843409332,12.135241511206651,0.4063388931904674,29.398618922330314,24.52,1774.0219999999999]
["V093"," HOFOR Vand Vallensbæk A/S ","Region Hovedstaden","Vallensbæk Kommune",418773,125,28.16,{"$f":"F65+G65*Nøgletal!$C$9","v":2162.3759999999997},{"$f":"H65/Nøgletal!$C$9","v":29.887712508638561},1.6565528216210537E-3,4.0131352212953138E-3,1,4.9510574487984071E-2,3.582090064205647,0.11994343175236594,8.6779072872836753,29.887712508638561,2162.3759999999997]
["V094"," Holbæk Vand A/S ","Region Sjælland","Holbæk Kommune",1724589,0,17.29,{"$f":"F66+G66*Nøgletal!$C$9","v":1250.9314999999999},{"$f":"H66/Nøgletal!$C$9","v":17.29},6.8220080427502045E-3,5.8647987608960776E-2,0.65051042347193577,0.11795251905915102,8.533864753929576,1.0140237057589319,73.364615111658708,11.247325221829769,813.74397979938374]
["V097"," Horsens Vand A/S ","Region Midtjylland","Horsens Kommune",3912644,930,12.94,{"$f":"F67+G67*Nøgletal!$C$9","v":1866.2089999999998},{"$f":"H67/Nøgletal!$C$9","v":25.794181064270905},1.5477362337587872E-2,7.8157387304191736E-2,1,0.39922588653306879,28.883992890667525,2.0160057996346699,145.85801960356835,25.794181064270905,1866.2089999999998]
["V098"," HTK Vand A/S ","Region Hovedstaden","Høje-Taastrup Kommune",2182161,0,22.25,{"$f":"F68+G68*Nøgletal!$C$9","v":1609.7874999999999},{"$f":"H68/Nøgletal!$C$9","v":22.25},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":8.6320392235923055E-3},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$C$3:$C$163,C68,$I$3:$I$163,\">0\")),\"-\")","v":2.0911823750903242E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$D$3:$D$163,D68,$I$3:$I$163,\">0\")),\"-\")","v":1},{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.19206287272492881},{"$f":"IF(H68>0,J68*H68,\"-\")","v":13.895748841648597},{"$f":"IF(H68>0,K68*I68,\"-\")","v":0.46528807845759712},{"$f":"IF(H68>0,K68*H68,\"-\")","v":33.663592476407153},{"$f":"IF(H68>0,L68*I68,\"-\")","v":22.25},{"$f":"IF(H68>0,L68*H68,\"-\")","v":1609.7874999999999}]
["V101"," Høng Vandværk a.m.b.a. ","Region Sjælland","Kalundborg Kommune",243582,725,12.5,{"$f":"F69+G69*Nøgletal!$C$9","v":1629.375},{"$f":"H69/Nøgletal!$C$9","v":22.520732550103663},9.635445680502313E-4,8.2834774649298368E-3,7.4031074073927741E-2,2.1699729517164416E-2,1.5699754305668456,0.18654998057249556,13.496891094420054,1.6672340196158399,120.62438131920601]
["V102"," Hørsholm Vand ApS ","Region Hovedstaden","Hørsholm Kommune",1257705,0,22.5,{"$f":"F70+G70*Nøgletal!$C$9","v":1627.8749999999998},{"$f":"H70/Nøgletal!$C$9","v":22.5},4.9751411063199092E-3,1.2052687812966029E-2,1,0.11194067489219796,8.0989078284505212,0.27118547579173563,19.620269173532073,22.5,1627.8749999999998]
["V103"," Haarby Vandværk ","Region Syddanmark","Assens Kommune",329737,750,11.88,{"$f":"F71+G71*Nøgletal!$C$9","v":1609.518},{"$f":"H71/Nøgletal!$C$9","v":22.246275051831379},1.3043504661066053E-3,7.5518136678948073E-3,0.33215642741730766,2.9016939232992003E-2,2.0993755535069711,0.16799972399616747,12.154780031122714,7.3892432445590917,534.61174874385017]
["V106"," Ikast Vandforsyning a.m.b.a. ","Region Midtjylland","Ikast-Brande Kommune",924812,775,12.5,{"$f":"F72+G72*Nøgletal!$C$9","v":1679.375},{"$f":"H72/Nøgletal!$C$9","v":23.21181755355909},3.6583063570693668E-3,1.8473668871372955E-2,0.49367803513566894,8.4915939715319536E-2,6.1436682384033681,0.42880743138717292,31.024217660861957,11.459164481768681,829.07055025596401]
["V107"," Ishøj Vand A/S ","Region Hovedstaden","Ishøj Kommune",1037569,212.5,25.89,{"$f":"F73+G73*Nøgletal!$C$9","v":2085.6414999999997},{"$f":"H73/Nøgletal!$C$9","v":28.827111264685556},4.1043425783814499E-3,9.9431068823065422E-3,1,0.11831634017538846,8.5601872116893531,0.28663104841291137,20.737756352674136,28.827111264685556,2085.6414999999997]
["V108"," Jammerbugt Forsyning A/S ","Region Nordjylland","Jammerbugt Kommune",123791,724,12,{"$f":"F74+G74*Nøgletal!$C$9","v":1592.1999999999998},{"$f":"H74/Nøgletal!$C$9","v":22.006910850034554},4.8968374355866276E-4,4.8896142651240482E-3,9.1723670873320257E-2,1.0776426489206674E-2,0.77967445649410272,0.10760530522364214,7.7852438329305089,2.0185546477470702,146.0424287645005]
["V110"," Jyllinge Vandværk a.m.b.a. ","Region Sjælland","Roskilde Kommune",243655,950,17,{"$f":"F75+G75*Nøgletal!$C$9","v":2179.9499999999998},{"$f":"H75/Nøgletal!$C$9","v":30.130615065653075},9.6383333632320571E-4,8.2859599712518973E-3,7.4660960702757725E-2,2.904089124419865E-2,2.1011084815177723,0.24966107034320073,18.062978439330571,2.2495806673666441,162.7571612839767]
["V112"," Kalundborg Vandforsyning A/S ","Region Sjælland","Kalundborg Kommune",2566080,0,19,{"$f":"F76+G76*Nøgletal!$C$9","v":1374.6499999999999},{"$f":"H76/Nøgletal!$C$9","v":19},1.0150719039922233E-2,8.7264518122058099E-2,0.77990023302060285,0.19286366175852243,13.953685928229095,1.6580258443191038,119.95816983648716,14.818104427391454,1072.0898553217717]
["V113"," Kerteminde Forsyning - Vand A/S ","Region Syddanmark","Kerteminde Kommune",902367,414.71,18.809999999999999,{"$f":"F77+G77*Nøgletal!$C$9","v":1775.6134999999999},{"$f":"H77/Nøgletal!$C$9","v":24.541997235659988},3.5695200024541346E-3,2.0666493126513658E-2,0.72966128214520498,8.7603150032862398E-2,6.338087904877594,0.50719701718168431,36.695704193094855,17.907345169375745,1295.5964230043348]
["V114"," Klemensker Vandværk ","Region Hovedstaden","Bornholms Regionskommune",267672,562.5,11.25,{"$f":"F78+G78*Nøgletal!$C$9","v":1376.4375},{"$f":"H78/Nøgletal!$C$9","v":19.024706288873531},1.0588380981318057E-3,2.5651222284019245E-3,0.10713440911214027,2.0144083824427055E-2,1.4574244646972974,4.8800696990407379E-2,3.5307304272559739,2.0382006667904848,147.46381824229158]
["V115"," Kvarmløse-Tølløse Vandværk ","Region Sjælland","Holbæk Kommune",241870,625,12.5,{"$f":"F79+G79*Nøgletal!$C$9","v":1529.375},{"$f":"H79/Nøgletal!$C$9","v":21.138562543192815},9.5677235868951499E-4,8.2252575906371552E-3,9.123272624675044E-2,2.0224792343756421E-2,1.463263726070777,0.17387012201355495,12.579503327680699,1.9285286897529228,139.52905070362397]
["V116"," Køge Vand A/S ","Region Sjælland","Køge Kommune",1804724,234.04,25.75,{"$f":"F80+G80*Nøgletal!$C$9","v":2097.0524999999998},{"$f":"H80/Nøgletal!$C$9","v":28.984830684174153},7.1390004476106017E-3,6.1373133418799568E-2,0.88983709792811283,0.20692271922823677,14.97085873616293,1.7788898807011357,128.70268286872718,25.791777619943247,1866.0351108028935]
["V117"," Langeland Vand ApS ","Region Syddanmark","Langeland Kommune",805758,1040,13.3,{"$f":"F81+G81*Nøgletal!$C$9","v":2002.2550000000001},{"$f":"H81/Nøgletal!$C$9","v":27.674568071872844},3.1873609054159104E-3,1.8453901980716704E-2,1,8.8208836346558878E-2,6.3819093096735342,0.51070376655701355,36.949417510399925,27.674568071872844,2002.2550000000001]
["V118"," Langeskov Vandværk ","Region Syddanmark","Kerteminde Kommune",334326,287.5,11.88,{"$f":"F82+G82*Nøgletal!$C$9","v":1147.018},{"$f":"H82/Nøgletal!$C$9","v":15.853738769868695},1.322503310006329E-3,7.6569134077540566E-3,0.27033871785479502,2.0966621999127015E-2,1.5169351016368395,0.12139070495003791,8.782617503135242,4.2858794122511581,310.08337547637126]
["V119"," Lejre Vand A/S ","Region Sjælland","Lejre Kommune",212065,564,12.75,{"$f":"F83+G83*Nøgletal!$C$9","v":1486.4625000000001},{"$f":"H83/Nøgletal!$C$9","v":20.545438838977198},8.3887183299082978E-4,7.211680865582621E-3,1,1.7234989938453786E-2,1.2469515220471314,0.14816714815004989,10.719893168656107,20.545438838977198,1486.4625000000001]
["V120"," Lemvig Vand og Spildevand A/S ","Region Midtjylland","Lemvig Kommune",1874792,643.75,12.06,{"$f":"F84+G84*Nøgletal!$C$9","v":1516.2909999999999},{"$f":"H84/Nøgletal!$C$9","v":20.957719419488598},7.4161705209088895E-3,3.7450083487994369E-2,1,0.15542602094429112,11.24507261531946,0.78486834197780886,56.785224542094468,20.957719419488598,1516.2909999999999]
["V122"," Lille Skensved Vandværk a.m.b.a. ","Region Sjælland","Næstved Kommune",478980,375,10.06,{"$f":"F85+G85*Nøgletal!$C$9","v":1102.8409999999999},{"$f":"H85/Nøgletal!$C$9","v":15.243137525915687},1.894715443689188E-3,1.6288642166301669E-2,0.18054836221850806,2.8881408080630652E-2,2.0895698746336278,0.24829001265136558,17.963782415326296,2.7521235153755583,199.11613633742164]
["V123"," Lillerød Andelsvandværk a.m.b.a ","Region Hovedstaden","Allerød Kommune",598232,375,12.5,{"$f":"F86+G86*Nøgletal!$C$9","v":1279.375},{"$f":"H86/Nøgletal!$C$9","v":17.68313752591569},2.3664441298364655E-3,5.7329052009225476E-3,1,4.1846156995294106E-2,3.0275694586095279,0.10137575109095073,7.3345355914302841,17.68313752591569,1279.375]
["V124"," Lindholm Vandværk a.m.b.a ","Region Nordjylland","Aalborg Kommune",519555,462.5,10.67,{"$f":"F87+G87*Nøgletal!$C$9","v":1234.4744999999998},{"$f":"H87/Nøgletal!$C$9","v":17.062536281962679},2.0552191789760242E-3,2.0521875899835409E-2,6.9250270240730841E-2,3.5067251808663963E-2,2.5371156683568374,0.35015525211487719,25.333732490511363,1.1815852485181904,85.487692730291073]
["V125"," Lolland Vand A/S ","Region Sjælland","Lolland Kommune",1751600,750,25.18,{"$f":"F88+G88*Nøgletal!$C$9","v":2571.7730000000001},{"$f":"H88/Nøgletal!$C$9","v":35.54627505183138},6.9288562594805245E-3,5.9566548955058675E-2,1,0.24629503039409825,17.819445449013006,2.1173689330448946,153.19164230579813,35.54627505183138,2571.7730000000001]
["V126"," Lyngby-Taarbæk Vand A/S ","Region Hovedstaden","Lyngby-Taarbæk Kommune",2760054,0,22.52,{"$f":"F89+G89*Nøgletal!$C$9","v":1629.3219999999999},{"$f":"H89/Nøgletal!$C$9","v":22.52},1.0918027765702363E-2,2.6449818684769592E-2,1,0.2458739852836172,17.788982835269703,0.5956499167810112,43.09527147910616,22.52,1629.3219999999999]
["V127"," Læsø Vand A/S  ","Region Nordjylland","Læsø Kommune",188798,1070,9.25,{"$f":"F90+G90*Nøgletal!$C$9","v":1739.2375},{"$f":"H90/Nøgletal!$C$9","v":24.039219073946096},7.4683386850730993E-4,7.457322374218563E-3,1,1.7953302976889875E-2,1.2989214703779823,0.17926820625887988,12.970054722829957,24.039219073946096,1739.2375]
["V128"," Løgstør Vand a.m.b.a. ","Region Nordjylland","Vesthimmerlands Kommune",415122,897.5,11.38,{"$f":"F91+G91*Nøgletal!$C$9","v":1720.8429999999998},{"$f":"H91/Nøgletal!$C$9","v":23.784975812024879},1.6421104522425635E-3,1.6396882269040763E-2,0.36301484862794481,3.9057557387262611E-2,2.8258142769684493,0.38999944816175419,28.216460074502912,8.6342993940215393,624.69156115745841]
["V131"," Mariager Vand a.m.b.a. ","Region Nordjylland","Mariagerfjord Kommune",217952,531.25,9.31,{"$f":"F92+G92*Nøgletal!$C$9","v":1204.8285000000001},{"$f":"H92/Nøgletal!$C$9","v":16.652778161713893},8.6215921412782553E-4,8.6088747026222961E-3,0.1164347519954527,1.4357346132948265E-2,1.038753992718807,0.14336168064475976,10.372217594648367,1.9389620952944477,140.28390759455328]
["V132"," Mariagerfjord Vand a/s ","Region Nordjylland","Mariagerfjord Kommune",1294518,761.96,12.36,{"$f":"F93+G93*Nøgletal!$C$9","v":1656.2059999999999},{"$f":"H93/Nøgletal!$C$9","v":22.891582584657915},5.1207633862241433E-3,5.1132099096540561E-2,0.69155998698635224,0.1172223779522425,8.4810390448447439,1.1704946691953706,84.685289316285051,15.830902554343036,1145.3657998067183]
["V133"," Midtfyns Vandforsyning A.m.b.A. ","Region Syddanmark","Faaborg-Midtfyn Kommune",1570915,525,9.6300000000000008,{"$f":"F94+G94*Nøgletal!$C$9","v":1221.7305000000001},{"$f":"H94/Nøgletal!$C$9","v":16.886392536281967},6.2141152265710485E-3,3.5977938078228924E-2,0.69028846479184547,0.10493398898156547,7.5919741028162608,0.60753758503501964,43.955344277283665,11.656481979742557,843.34647123437389]
["V134"," Morsø Forsyning A/S ","Region Nordjylland","Morsø Kommune",561316,692.5,15.31,{"$f":"F95+G95*Nøgletal!$C$9","v":1800.1785},{"$f":"H95/Nøgletal!$C$9","v":24.881527297857637},2.2204144097662539E-3,2.2171391464988331E-2,1,5.52473017491555E-2,3.9971422815514002,0.55165808196759503,39.912462230355494,24.881527297857637,1800.1785]
["V135"," Mørkøv Vandværk ","Region Sjælland","Holbæk Kommune",260000,437.5,11.25,{"$f":"F96+G96*Nøgletal!$C$9","v":1251.4375},{"$f":"H96/Nøgletal!$C$9","v":17.29699378023497},1.0284897393611193E-3,8.8418033388417763E-3,9.8071314442283522E-2,1.7789780624764766E-2,1.2870906282017307,0.15293661735800701,11.064964265851806,1.6963389159276461,122.73012056736519]
["V136"," NFS Vand A/S ","Region Syddanmark","Nyborg Kommune",1214133,500,16.25,{"$f":"F97+G97*Nøgletal!$C$9","v":1675.6875},{"$f":"H97/Nøgletal!$C$9","v":23.160850034554251},4.8027820489220524E-3,2.7806725311512286E-2,0.82509831797599864,0.11123651478373285,8.047961844603071,0.64402739489197991,46.595382020434741,19.109978406405062,1382.6069377034062]
["V137"," NK-Vand A/S ","Region Sjælland","Næstved Kommune",2173938,683.59,13.09,{"$f":"F98+G98*Nøgletal!$C$9","v":1630.6514999999999},{"$f":"H98/Nøgletal!$C$9","v":22.538375950241882},8.5995112577201254E-3,7.3928970257057747E-2,0.81945163778149188,0.19381901771483359,14.022805931668209,1.6662389252678178,120.55238624312659,18.469109085360699,1336.2400423258464]
["V138"," Nordenskov Vandværk ","Region Syddanmark","Varde Kommune",224924,500,8.1199999999999992,{"$f":"F99+G99*Nøgletal!$C$9","v":1087.482},{"$f":"H99/Nøgletal!$C$9","v":15.03085003455425},8.8973856206177066E-4,5.1513301129008015E-3,0.14024730525070039,1.3373526896310415E-2,0.96757467094805849,7.7428870405495356E-2,5.6019787738375895,2.1080362129736305,152.51642000864217]
["V140"," Nybrovejens Vandværk a.m.b.a. ","Region Hovedstaden","Frederikssund Kommune",322620,287.5,12.25,{"$f":"F100+G100*Nøgletal!$C$9","v":1173.7874999999999},{"$f":"H100/Nøgletal!$C$9","v":16.223738769868692},1.2761975373564781E-3,3.0916933161743813E-3,0.19550547090506271,2.0704695464821243E-2,1.4979847168798168,5.0158824718162215E-2,3.6289909683590365,3.1718296880439016,229.48187792997626]
["V141"," Nyhuse Vandværk a.m.b.a. ","Region Hovedstaden","Hillerød Kommune",263707,625,11,{"$f":"F101+G101*Nøgletal!$C$9","v":1420.85},{"$f":"H101/Nøgletal!$C$9","v":19.638562543192812},1.0431536296065488E-3,2.5271253156295254E-3,0.15298607904244976,2.0486037797186798E-2,1.4821648346264646,4.962910856547631E-2,3.5906660047122108,3.0044266815129888,217.37027040746474]
["V142"," Næsby Vandværk ","Region Syddanmark","Odense Kommune",406406,600,13.06,{"$f":"F102+G102*Nøgletal!$C$9","v":1544.8910000000001},{"$f":"H102/Nøgletal!$C$9","v":21.353020041465104},1.6076323115953653E-3,9.3077282364868279E-3,4.3013791304907394E-2,3.4327804968802708E-2,2.4836166894928757,0.19874810757421388,14.379425582994372,0.91847434779308501,66.451619062829693]
["V144"," Odder Vandværk A.m.b.a. ","Region Midtjylland","Odder Kommune",869360,700,13.45,{"$f":"F103+G103*Nøgletal!$C$9","v":1673.1074999999998},{"$f":"H103/Nøgletal!$C$9","v":23.125190048375948},3.4389532300422407E-3,1.7365982242895629E-2,1,7.9526447012203155E-2,5.7537384413328976,0.40159163974368345,29.055155135455497,23.125190048375948,1673.1074999999998]
["V145"," Odsherred Vand A/S ","Region Sjælland","Odsherred Kommune",374283,1062.5,12.5,{"$f":"F104+G104*Nøgletal!$C$9","v":1966.875},{"$f":"H104/Nøgletal!$C$9","v":27.185556323427782},1.4805624042972991E-3,1.272821799642968E-2,0.62806010722645922,4.0249912632373881E-2,2.91208117895225,0.34602368723880617,25.034813771727627,17.074163419502998,1235.3157234010421]
["V146"," Otterup Vandværk ","Region Syddanmark","Nordfyns Kommune",296839,500,13.75,{"$f":"F105+G105*Nøgletal!$C$9","v":1494.8125},{"$f":"H105/Nøgletal!$C$9","v":20.660850034554251},1.1742148682392895E-3,6.7983660231160795E-3,0.55434189885710017,2.4260277301035839E-2,1.755231062729943,0.14046002088361029,10.162282510929204,11.453174840156587,828.63719968532905]
["V149"," Padborg Vandværk a.m.b.a. ","Region Syddanmark","Aabenraa Kommune",660661,450,10.75,{"$f":"F106+G106*Nøgletal!$C$9","v":1227.7624999999998},{"$f":"H106/Nøgletal!$C$9","v":16.969765031098824},2.6133963834463706E-3,1.5130812646579096E-2,0.21744279159443652,4.4348722560208352E-2,3.2086300772310743,0.25676633534202581,18.577044361995565,3.689953081063778,266.96810541496433]
["V150"," Pandrup Vandværk ","Region Nordjylland","Jammerbugt Kommune",266000,312.5,10,{"$f":"F107+G107*Nøgletal!$C$9","v":1036},{"$f":"H107/Nøgletal!$C$9","v":14.319281271596408},1.0522241179617604E-3,1.0506720153508712E-2,0.19709426737245186,1.5067093105851885E-2,1.0901041862083838,0.15044868112004184,10.884962079035025,2.8222482515253651,204.18966099786013]
["V151"," Randers Spildevand A/S ","Region Midtjylland","Randers Kommune",272235,425,14.12,{"$f":"F108+G108*Nøgletal!$C$9","v":1446.5819999999999},{"$f":"H108/Nøgletal!$C$9","v":19.994222529371111},1.0768880930575933E-3,5.4380557834437888E-3,9.478307493585035E-2,2.1531540171823627E-2,1.5578069314314393,0.10872969746130867,7.8665936113256825,1.8951138922854494,137.11149010685227]
["V152"," Rebild Vand & Spildevand A/S ","Region Nordjylland","Rebild Kommune",2739,1030,13.25,{"$f":"F109+G109*Nøgletal!$C$9","v":1988.6374999999998},{"$f":"H109/Nøgletal!$C$9","v":27.486351071181755},1.0834743831192714E-5,1.0818761842278331E-4,7.7613175254460133E-3,2.9780757271048378E-4,2.1546377885603499E-2,2.9736828615236728E-3,0.21514595503123771,0.21333029827932476,15.434447080509145]
["V153"," Ringkjøbing-Skjern Vand A/S ","Region Midtjylland","Ringkøbing-Skjern Kommune",3223773,1037.5,13.75,{"$f":"F110+G110*Nøgletal!$C$9","v":2032.3125},{"$f":"H110/Nøgletal!$C$9","v":28.090013821700072},1.2752374817420821E-2,6.4396780014178673E-2,0.89008498646141732,0.35821438488085078,25.916810746129553,1.8089064406712578,130.8743809825655,25.002499572188935,1808.9308440478692]
["V154"," Ringsted Vand A/S ","Region Sjælland","Ringsted Kommune",1928055,185.55,19.45,{"$f":"F111+G111*Nøgletal!$C$9","v":1592.7574999999997},{"$f":"H111/Nøgletal!$C$9","v":22.01461644782308},7.626864555476549E-3,6.5567242832579156E-2,1,0.16790249788831291,12.147745722219437,1.443437702500507,104.43271777591167,22.01461644782308,1592.7574999999997]
["V155"," Roskilde Vand A/S ","Region Sjælland","Roskilde Kommune",3019831,283,22.69,{"$f":"F112+G112*Nøgletal!$C$9","v":1924.6215},{"$f":"H112/Nøgletal!$C$9","v":26.601541119557709},1.1945635377325492E-2,0.10269519930206886,0.92533903929724226,0.31777231068916734,22.990826678361252,2.7318505670151589,197.64938852354672,24.615444503397615,1780.9274098208173]
["V156"," Rudersdal Forsyning A/S ","Region Hovedstaden","Rudersdal Kommune",1693319,423.75,15.98,{"$f":"F113+G113*Nøgletal!$C$9","v":1579.903},{"$f":"H113/Nøgletal!$C$9","v":21.83694540428473},6.698312372943196E-3,1.6227211686972557E-2,0.59325255921160269,0.14627068158880546,10.582683812950075,0.35435273567219083,25.637420425883004,12.954823746455963,937.28149805608871]
["V158"," Rødding Vandværk a.m.b.a. ","Region Syddanmark","Vejen Kommune",254533,675,10.5,{"$f":"F114+G114*Nøgletal!$C$9","v":1434.675},{"$f":"H114/Nøgletal!$C$9","v":19.829647546648239},1.0068637647261682E-3,5.829451315230833E-3,0.28798538196958723,1.9965753582011272E-2,1.4445222716585153,0.11559596497137244,8.3633680656787952,5.7106486230437818,413.16542787721755]
["V159"," Rødekro Vandværk ","Region Syddanmark","Aabenraa Kommune",293368,437.5,10,{"$f":"F115+G115*Nøgletal!$C$9","v":1161},{"$f":"H115/Nøgletal!$C$9","v":16.04699378023497},1.1604845302188185E-3,6.7188713190299053E-3,9.6555959689578558E-2,1.8622288038480282E-2,1.3473225395840482,0.10781768626667203,7.8006096013937203,1.5494328845832857,112.1014691996007]
["V160"," Rønne Vand A/S ","Region Hovedstaden","Bornholms Regionskommune",933700,806.25,12.63,{"$f":"F116+G116*Nøgletal!$C$9","v":1720.0304999999998},{"$f":"H116/Nøgletal!$C$9","v":23.773745680718729},3.6934648832364497E-3,8.9477219307917046E-3,0.37370885930543862,8.7807494814728854E-2,6.3528722498456318,0.21272086560443154,15.390354626480621,8.8844593797589955,642.7906361255632]
["V162"," Silkeborg Vand a/s ","Region Midtjylland","Silkeborg Kommune",2488972,787.5,12.97,{"$f":"F117+G117*Nøgletal!$C$9","v":1725.8795},{"$f":"H117/Nøgletal!$C$9","v":23.854588804422946},9.8457006290658591E-3,4.9718693700037293E-2,1,0.23486513999781439,16.992492878841869,1.1860189941074433,85.808474223673514,23.854588804422946,1725.8795]
["V165"," SK Vand A/S ","Region Sjælland","Slagelse Kommune",3743919,1100,11.75,{"$f":"F118+G118*Nøgletal!$C$9","v":1950.1125},{"$f":"H118/Nøgletal!$C$9","v":26.953870076019353},1.4809931832689008E-2,0.12731921351751219,1,0.39918497845300271,28.881033191074742,3.4317455393319904,248.28678977066949,26.953870076019353,1950.1125]
["V166"," Skanderborg Forsyningsvirksomhed A/S ","Region Midtjylland","Skanderborg Kommune",989101,1062.5,14.35,{"$f":"F119+G119*Nøgletal!$C$9","v":2100.7224999999999},{"$f":"H119/Nøgletal!$C$9","v":29.03555632342778},3.9126162680454702E-3,1.9757879822432951E-2,0.7838672966551542,0.11360499002279406,8.2193210281491496,0.57368103241576918,41.505822695280898,22.760023042123802,1646.6876670976571]
["V167"," Skive Vand A/S ","Region Midtjylland","Skive Kommune",2389171,687.5,14.06,{"$f":"F120+G120*Nøgletal!$C$9","v":1704.741},{"$f":"H120/Nøgletal!$C$9","v":23.562418797512095},9.4509148426120942E-3,4.7725109461260233E-2,1,0.22268641354124927,16.111362019709382,1.1245190162833205,81.35895082809823,23.562418797512095,1704.741]
["V171"," Solrød Vandværk a.m.b.a. ","Region Sjælland","Solrød Kommune",661218,356.25,13.38,{"$f":"F121+G121*Nøgletal!$C$9","v":1324.2930000000001},{"$f":"H121/Nøgletal!$C$9","v":18.303980649619906},2.6155997249264636E-3,2.2485998154239545E-2,1,4.7875886752205138E-2,3.4638204065220415,0.41158327510258952,29.778049953672351,18.303980649619906,1324.2930000000001]
["V172"," Sorø Vand A/S ","Region Sjælland","Sorø Kommune",482416,509.38,18.600000000000001,{"$f":"F122+G122*Nøgletal!$C$9","v":1855.0900000000001},{"$f":"H122/Nøgletal!$C$9","v":25.640497581202492},1.9083073311678218E-3,1.6405489998118056E-2,0.47358877875282607,4.8929949508999517E-2,3.5400818469761148,0.42064492661518771,30.433660440608826,12.143051936096478,878.54980757658018]
["V174"," Struer Forsyning Vand A/S ","Region Midtjylland","Struer Kommune",1174750,527.5,11.44,{"$f":"F123+G123*Nøgletal!$C$9","v":1355.1839999999997},{"$f":"H123/Nøgletal!$C$9","v":18.73094678645473},4.6469935435172107E-3,2.346632883942399E-2,1,8.7042588780619573E-2,6.2975312982778267,0.43954655676469873,31.801193381925955,18.73094678645473,1355.1839999999997]
["V176"," Støvring Vandværk a.m.b.a. ","Region Nordjylland","Rebild Kommune",350165,125,10,{"$f":"F124+G124*Nøgletal!$C$9","v":848.5},{"$f":"H124/Nøgletal!$C$9","v":11.727712508638563},1.3851581137822549E-3,1.3831149107343526E-2,0.99223868247455393,1.6244736137446349E-2,1.1753066595442434,0.16220774039503777,11.735730017580982,11.636690008011874,841.91452207965904]
["V178"," Svendborg Vand A/S ","Region Syddanmark","Svendborg Kommune",1977199,769,16.46,{"$f":"F125+G125*Nøgletal!$C$9","v":1959.8809999999999},{"$f":"H125/Nøgletal!$C$9","v":27.088887353144436},7.8212649391348667E-3,4.5282872205266458E-2,1,0.21186936489532249,15.328748550176581,1.2266626241952983,88.749040860529831,27.088887353144436,1959.8809999999999]
["V179"," Svinninge Vandværk ","Region Sjælland","Holbæk Kommune",424673,250,10.31,{"$f":"F126+G126*Nøgletal!$C$9","v":995.92849999999999},{"$f":"H126/Nøgletal!$C$9","v":13.765425017277126},1.6798916272450176E-3,1.4441827497369053E-2,0.16018553583903028,2.3124422231992944E-2,1.6730519484846895,0.19879789352748467,14.383027596713514,2.2050219824445292,159.53334042986165]
["V180"," Sydals Øst Vandforsyning ","Region Syddanmark","Sønderborg Kommune",319000,450,8.75,{"$f":"F127+G127*Nøgletal!$C$9","v":1083.0625},{"$f":"H127/Nøgletal!$C$9","v":14.969765031098826},1.2618777956007578E-3,7.3059091338201158E-3,0.12384045157120147,1.8890014098104296E-2,1.3666925199978457,0.10936774307184588,7.9127562112480492,1.8538624613660593,134.12694907983439]
["V181"," Sønderborg Vandforsyning A/S ","Region Syddanmark","Sønderborg Kommune",2256895,555,14.62,{"$f":"F128+G128*Nøgletal!$C$9","v":1612.7569999999998},{"$f":"H128/Nøgletal!$C$9","v":22.291043538355218},8.9276667319823574E-3,5.1688620045683233E-2,0.87615954842879851,0.19900700781854419,14.39815701567167,1.1521932798758252,83.361183799015947,19.530510640571993,1413.0324448453837]
["V183"," Tarup Vandværk ","Region Syddanmark","Odense Kommune",287185,568.75,12.5,{"$f":"F129+G129*Nøgletal!$C$9","v":1473.125},{"$f":"H129/Nøgletal!$C$9","v":20.361091914305462},1.1360262530708577E-3,6.5772649360380251E-3,3.0395505125169978E-2,2.3130734955839772E-2,1.6735086740550074,0.13392029590740867,9.6891334089010162,0.61888567363532865,44.776378487516027]
["V184"," Thisted Drikkevand A/S ","Region Nordjylland","Thisted Kommune",3176133,677.5,13.94,{"$f":"F130+G130*Nøgletal!$C$9","v":1686.0589999999997},{"$f":"H130/Nøgletal!$C$9","v":23.304201796821008},1.2563923851331728E-2,0.12545391203505293,1,0.29279221679132716,21.183516884852519,2.9236032822655051,211.52269747190928,23.304201796821008,1686.0589999999997]
["V185"," Tinglev Vandværk ","Region Syddanmark","Aabenraa Kommune",336336,676.25,11.6,{"$f":"F131+G131*Nøgletal!$C$9","v":1515.5099999999998},{"$f":"H131/Nøgletal!$C$9","v":20.946924671734621},1.3304543268375438E-3,7.7029475060580643E-3,0.11069798089141997,2.7868926563449425E-2,2.0163168368655655,0.16135306115972434,11.673893974906056,2.3187822670456923,167.76389702075585]
["V188"," TREFOR Vand A/S 3 ","Region Syddanmark","Fredericia Kommune",1007244.9574820751,862.5,13.56,{"$f":"F132+G132*Nøgletal!$C$9","v":1843.5659999999998},{"$f":"H132/Nøgletal!$C$9","v":25.481216309606079},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":3.9843888607443883E-3},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$C$3:$C$163,C132,$I$3:$I$163,\">0\")),\"-\")","v":2.3068464372609863E-2},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$D$3:$D$163,D132,$I$3:$I$163,\">0\")),\"-\")","v":1},{"$f":"IF(H132>0,J132*I132,\"-\")","v":0.10152707442221269},{"$f":"IF(H132>0,J132*H132,\"-\")","v":7.3454838344470881},{"$f":"IF(H132>0,K132*I132,\"-\")","v":0.58781253060891325},{"$f":"IF(H132>0,K132*H132,\"-\")","v":42.528236589554872},{"$f":"IF(H132>0,L132*I132,\"-\")","v":25.481216309606079},{"$f":"IF(H132>0,L132*H132,\"-\")","v":1843.5659999999998}]
["V188"," TREFOR Vand A/S 1 ","Region Syddanmark","Kolding Kommune",1826693.8301845645,862.5,13.56,{"$f":"F133+G133*Nøgletal!$C$9","v":1843.5659999999998},{"$f":"H133/Nøgletal!$C$9","v":25.481216309606079},7.2259071588426432E-3,4.1835922064696746E-2,0.88499571016234246,0.18412490334760048,13.321436757198894,1.0660301796423595,77.127283497124708,22.550767123720096,1631.5480014011489]
["V188"," TREFOR Vand A/S 2 ","Region Syddanmark","Middelfart Kommune",761712.21233336057,862.5,13.56,{"$f":"F134+G134*Nøgletal!$C$9","v":1843.5659999999998},{"$f":"H134/Nøgletal!$C$9","v":25.481216309606079},3.013127672041998E-3,1.7445141722346791E-2,1,7.6778157979761952E-2,5.5548997298357774,0.44452342977885256,32.16127014449998,25.481216309606079,1843.5659999999998]
["V190"," Tønder Vand A/S ","Region Syddanmark","Tønder Kommune",1628828,416,14.38,{"$f":"F135+G135*Nøgletal!$C$9","v":1456.393},{"$f":"H135/Nøgletal!$C$9","v":20.129827228749139},6.4432034045542042E-3,3.7304292672796086E-2,1,0.12970057133336438,9.3838363359689119,0.75092896639407769,54.329710718611508,20.129827228749139,1456.393]
["V191"," TÅRNBYFORSYNING Vand ","Region Hovedstaden","Tårnby Kommune",2202489,250,22.52,{"$f":"F136+G136*Nøgletal!$C$9","v":1879.3219999999999},{"$f":"H136/Nøgletal!$C$9","v":25.975425017277125},8.7124512982912766E-3,2.1106628604077853E-2,1,0.2263096254154438,16.373501398807356,0.54825364867274085,39.666151481472795,25.975425017277125,1879.3219999999999]
["V193"," Udsholt Vandværk A.m.b.a. ","Region Hovedstaden","Gribskov Kommune",279161,1712.5,12.5,{"$f":"F137+G137*Nøgletal!$C$9","v":2616.875},{"$f":"H137/Nøgletal!$C$9","v":36.169661368348308},1.1042854774222669E-3,2.675222236180511E-3,0.19452250665280477,3.9941631772348232E-2,2.8897770587293947,9.6761882367724608E-2,7.0007221893048746,7.0358131941542297,509.0410845970585]
["V194"," Ulfborg Vandværk a.m.b.a  ","Region Midtjylland","Holstebro Kommune",299215,437.5,9.75,{"$f":"F138+G138*Nøgletal!$C$9","v":1142.9124999999999},{"$f":"H138/Nøgletal!$C$9","v":15.796993780234969},1.1836136821651434E-3,5.9769973046931262E-3,7.6230635026424617E-2,1.869753797536378E-2,1.3527668725175694,9.441858924671849E-2,6.8311849320000819,1.2042148673757915,87.124945654638523]
["V197"," Vand Ballerup A/S ","Region Hovedstaden","Ballerup Kommune",3131550,0,21.45,{"$f":"F139+G139*Nøgletal!$C$9","v":1551.9074999999998},{"$f":"H139/Nøgletal!$C$9","v":21.45},1.2387565551139665E-2,3.0009894626079857E-2,1,0.26571328107194581,19.224355885555276,0.64371223972941294,46.572580544423019,21.45,1551.9074999999998]
["V198"," Vandcenter Djurs a.m.b.a ","Region Midtjylland","Norddjurs Kommune",1562690,650,12.13,{"$f":"F140+G140*Nøgletal!$C$9","v":1527.6055000000001},{"$f":"H140/Nøgletal!$C$9","v":21.114105044920528},6.1815793492393358E-3,3.1215660705749715E-2,0.87953100384920391,0.13051851572335083,9.443014612584431,0.65909073918779759,47.685214980237149,18.570510005536491,1343.5763989005652]
["V199"," Vandcenter Syd A/S ","Region Syddanmark","Odense Kommune",8754681,600,15.06,{"$f":"F141+G141*Nøgletal!$C$9","v":1689.5909999999999},{"$f":"H141/Nøgletal!$C$9","v":23.353020041465101},3.4631152230306703E-2,0.20050440088270041,0.92659070356992268,0.80874199209338127,58.512483127956131,4.6823832922156559,338.77043119180263,21.638691270703653,1565.5593134354092]
["V200"," Vandforsyningen Brovst og Omegn ","Region Nordjylland","Jammerbugt Kommune",286889,500,8.1300000000000008,{"$f":"F142+G142*Nøgletal!$C$9","v":1088.2055},{"$f":"H142/Nøgletal!$C$9","v":15.040850034554252},1.1348553570598929E-3,1.133181367714271E-2,0.21257209500832835,1.7069189236448366E-2,1.2349558412570394,0.17044011013741425,12.331341968441921,3.1972650025512852,231.32212293458548]
["V205"," Vejen Vand A/S ","Region Syddanmark","Vejen Kommune",629307,375,13,{"$f":"F143+G143*Nøgletal!$C$9","v":1315.55},{"$f":"H143/Nøgletal!$C$9","v":18.18313752591569},2.4893684323389533E-3,1.4412726518109516E-2,0.71201461803041277,4.5264528557892335E-2,3.2748886411635101,0.26206858840219732,18.960662370898973,12.946659720109325,936.69083074990954]
["V206"," Verdo Vand A/S ","Region Midtjylland","Randers Kommune",2362794,693.75,15.63,{"$f":"F144+G144*Nøgletal!$C$9","v":1824.5805},{"$f":"H144/Nøgletal!$C$9","v":25.218804422944025},9.3465745585539078E-3,4.7198213223084033E-2,0.82264543780181676,0.23570943581663539,17.053577681333568,1.1902825083853668,86.116939481681271,20.746134405351182,1500.9828242271578]
["V207"," Vestforsyning Vand A/S ","Region Midtjylland","Holstebro Kommune",3625913,611.25,12.03,{"$f":"F145+G145*Nøgletal!$C$9","v":1481.6205},{"$f":"H145/Nøgletal!$C$9","v":20.478514167242572},1.4343131985831131E-2,7.2429765312740896E-2,0.92376936497357542,0.29372603157447291,21.251078384413113,1.4832539750870191,107.31342509754582,18.917424027876038,1368.6756284168314]
["V208"," Vesthimmerlands Vand A/S ","Region Nordjylland","Vesthimmerlands Kommune",43245,727.5,10,{"$f":"F146+G146*Nøgletal!$C$9","v":1451},{"$f":"H146/Nøgletal!$C$9","v":20.055286800276434},1.7106553376412153E-4,1.7081320039040761E-3,3.781677947426413E-2,3.430768341281829E-3,0.24821608949174034,3.4257077231027153E-2,2.4784995376648142,0.75842635821917415,54.872147017157253]
["V209"," Videbæk Vand A/S ","Region Midtjylland","Ringkøbing-Skjern Kommune",398098,593.75,18.25,{"$f":"F147+G147*Nøgletal!$C$9","v":1914.1374999999998},{"$f":"H147/Nøgletal!$C$9","v":26.456634416033172},1.5747681086930108E-3,7.9522439483439133E-3,0.10991501353858268,4.1663064141718976E-2,3.0143226906533678,0.2103896109284471,15.221688350673146,2.9079813300236186,210.3924492272088]
["V210"," Vildbjerg Vandværk ","Region Midtjylland","Herning Kommune",503597,610,10,{"$f":"F148+G148*Nøgletal!$C$9","v":1333.5},{"$f":"H148/Nøgletal!$C$9","v":18.431237042156187},1.9920936433578521E-3,1.0059649120704324E-2,0.12665605157215654,3.6716750150901124E-2,2.6564568734176959,0.18541177750461946,13.414542102459215,2.3344277093499759,168.89584477147073]
["V212"," Vordingborg Vand A/S ","Region Sjælland","Vordingborg Kommune",946681,637.5,18.13,{"$f":"F149+G149*Nøgletal!$C$9","v":1949.2054999999998},{"$f":"H149/Nøgletal!$C$9","v":26.941333794056668},3.7448142113389372E-3,3.2193720102377199E-2,1,0.10089028966440938,7.2994124572200176,0.86734175935057634,62.752176289014194,26.941333794056668,1949.2054999999998]
["V214"," Ærø Vand A/S ","Region Syddanmark","Ærø Kommune",153153,1804.5,13.75,{"$f":"F150+G150*Nøgletal!$C$9","v":2799.3125},{"$f":"H150/Nøgletal!$C$9","v":38.691257774706294},6.0583188097066722E-4,3.5075921679371545E-3,1,2.3440397474771266E-2,1.6959127572997008,0.13571315273819734,9.8188466006085751,38.691257774706294,2799.3125]
["V217"," Aabybro Vand A.m.b.a. ","Region Nordjylland","Jammerbugt Kommune",445668,828.75,11.88,{"$f":"F151+G151*Nøgletal!$C$9","v":1688.268},{"$f":"H151/Nøgletal!$C$9","v":23.334733932273672},1.762942173698428E-3,1.7603417132984665E-2,0.3302203306441574,4.1137786561237011E-2,2.9763188577054978,0.41077105509702494,29.719285836269755,7.7056035546088513,557.50041717595036]
["V218"," Aalborg Forsyning, Vand A/S ","Region Nordjylland","Aalborg Kommune",6563918,1250,12.56,{"$f":"F152+G152*Nøgletal!$C$9","v":2158.7159999999999},{"$f":"H152/Nøgletal!$C$9","v":29.837125086385626},2.596508581926061E-2,0.25926785540067138,0.87488927127637595,0.77472351346801638,56.051246199410983,7.7358074324687731,559.68566773911573,26.104180623809995,1888.6374681326531]
["V219"," Aalestrup Vand a.m.b.a. ","Region Nordjylland","Vesthimmerlands Kommune",205441,812.5,10,{"$f":"F153+G153*Nøgletal!$C$9","v":1536},{"$f":"H153/Nøgletal!$C$9","v":21.230131306150657},8.1266907901572183E-4,8.1147033648758769E-3,0.17965353201462125,1.7253071255952299E-2,1.2482597053681488,0.17227621794677744,12.464184368449347,3.8140680742841502,275.94782517445822]
["V220"," Aarhus Vand A/S ","Region Midtjylland","Aarhus Kommune",14310804,556.25,18.8,{"$f":"F154+G154*Nøgletal!$C$9","v":1916.4299999999998},{"$f":"H154/Nøgletal!$C$9","v":26.488320663441602},5.6609673369261773E-2,0.28586680793406616,1,1.4994951808576964,108.48847633505433,7.5721316755920167,547.84372672908239,26.488320663441602,1916.4299999999998]
["V221"," Aars Vand ","Region Nordjylland","Vesthimmerlands Kommune",479732,850,11.77,{"$f":"F155+G155*Nøgletal!$C$9","v":1701.5594999999998},{"$f":"H155/Nøgletal!$C$9","v":23.518445058742223},1.8976901524738017E-3,1.8948909295800908E-2,0.41951483988316979,4.4630721589471255E-2,3.2290327069982454,0.44564888219638343,32.242696626908341,9.8663367131193702,713.82946119418636]
["V016","Asnæs Vandværk a.m.b.a.","Region Sjælland","Odsherred Kommune",221652,468.75,10,{"$f":"F156+G156*Nøgletal!$C$9","v":1192.25},{"$f":"H156/Nøgletal!$C$9","v":16.478921907394611},8.7679541426488768E-4,7.5377053602344521E-3,0.37193989277354073,1.4448643160432791E-2,1.0453593326573123,0.1242132579922533,8.986829215739526,6.1291684472599028,443.44533715925394]
["V038","Christiansfeld Vandforsyning A/S","Region Syddanmark","Kolding Kommune",237377,479.39,11.56,{"$f":"F157+G157*Nøgletal!$C$9","v":1315.7559999999999},{"$f":"H157/Nøgletal!$C$9","v":18.185984796129922},9.3899926484740154E-4,5.436535399557422E-3,0.11500428983765751,1.7076626354092017E-2,1.2354939167185575,9.8868750119973384E-2,7.153154071180075,2.0914662664773584,151.31758437963688]
["V039","Dianalund Vandværk","Region Sjælland","Sorø Kommune",327014,281.25,8.75,{"$f":"F158+G158*Nøgletal!$C$9","v":914.3125},{"$f":"H158/Nøgletal!$C$9","v":12.637353144436767},1.293579013951681E-3,1.1120744142492325E-2,0.32103031594117248,1.6347414819539687E-2,1.1827354621936963,0.14053677095760214,10.167835378782515,4.0569734726187052,293.52203074396328]
["V040","Dronninglund Vandværk a.m.b.a","Region Nordjylland","Brønderslev Kommune",374880,562.5,9.1300000000000008,{"$f":"F159+G159*Nøgletal!$C$9","v":1223.0554999999999},{"$f":"H159/Nøgletal!$C$9","v":16.90470628887353},1.482923974968063E-3,1.4807365605817089E-2,0.28634674170588964,2.5068394245563948E-2,1.8136983236665518,0.25031416647830573,18.11022994470542,4.8406075653139968,350.21795735046771]
["V096","Hornslet Vandværk a.m.b.a. ","Region Midtjylland","Syddjurs Kommune",213401,375,11.25,{"$f":"F160+G160*Nøgletal!$C$9","v":1188.9375},{"$f":"H160/Nøgletal!$C$9","v":16.43313752591569},8.4415668795923926E-4,4.2628116966690098E-3,0.37374972196583728,1.3872142946655676E-2,1.003649542190538,7.0051370858443832E-2,5.0682166816084111,6.1418805813373565,444.36506005975764]
["V175","Strømmen Vandværk ","Region Midtjylland","Randers Kommune",237161,408,12.62,{"$f":"F161+G161*Nøgletal!$C$9","v":1321.0569999999998},{"$f":"H161/Nøgletal!$C$9","v":18.259253628196266},9.3814482721777846E-4,4.7374318058196491E-3,8.2571487262332918E-2,1.7129824340149782E-2,1.2393427910098365,8.6501968888744812E-2,6.258417449100687,1.507693728380314,109.08164124831572]
["V186","Tistrup Vandværk ","Region Syddanmark","Varde Kommune",214396,562.5,10,{"$f":"F162+G162*Nøgletal!$C$9","v":1286},{"$f":"H162/Nøgletal!$C$9","v":17.774706288873531},8.4809263907717892E-4,4.9102122089482681E-3,0.13368276065039372,1.5074597565352482E-2,1.0906471338532522,8.7277579830096375E-2,6.3145329007074729,2.3761718064465285,171.91603019640633]
["V201","Vandforsyningen Østlolland a.m.b.a. ","Region Sjælland","Guldborgsund Kommune",209959,1143.75,15.31,{"$f":"F163+G163*Nøgletal!$C$9","v":2251.4285},{"$f":"H163/Nøgletal!$C$9","v":31.118569454042849},8.3054106610200469E-4,7.1400622585380026E-3,0.11206706975989479,2.5845249849930026E-2,1.8699038266424373,0.22218852329850489,16.075339660646826,3.4873668938343512,252.31099476891529]
["Selskaber der ikke er blevet reguleret igennem hele perioden fra 2011-2021. "]
["V078","Hedensted Vandværk","Region Midtjylland","Hedensted Kommune",440556,312.5,11.25,{"$f":"F165+G165*Nøgletal!$C$9","v":1126.4375},{"$f":"H165/Nøgletal!$C$9","v":15.569281271596408}]
["V001"," Andelsselskabet Ejby Vandværk ","Region Sjælland","Køge Kommune",237900,500,11.25,{"$f":"F166+G166*Nøgletal!$C$9","v":1313.9375},{"$f":"H166/Nøgletal!$C$9","v":18.160850034554251}]
["V004"," Andelsselskabet Hammerum Vandværk ","Region Midtjylland","Herning Kommune",222639,570.30999999999995,14.06,{"$f":"F167+G167*Nøgletal!$C$9","v":1587.5509999999999},{"$f":"H167/Nøgletal!$C$9","v":21.942653766413269}]
["V005"," Andelsselskabet Haarlev Vandværk ","Region Sjælland","Stevns Kommune",222710,706.25,14.75,{"$f":"F168+G168*Nøgletal!$C$9","v":1773.4124999999999},{"$f":"H168/Nøgletal!$C$9","v":24.511575673807879}]
["V009","Andelsselskabet Strandhuse Nr. Bjert Vandværk","Region Syddanmark","Kolding Kommune",238280,343.75,11.56,{"$f":"F169+G169*Nøgletal!$C$9","v":1180.116},{"$f":"H169/Nøgletal!$C$9","v":16.311209398756048}]
["V011"," Andelsselskabet Vrå Vandværk ","Region Nordjylland","Hjørring Kommune",228239,718.75,11.25,{"$f":"F170+G170*Nøgletal!$C$9","v":1532.6875},{"$f":"H170/Nøgletal!$C$9","v":21.184346924671736}]
["V029","Bramdrupdam Vandværk I/S (SKØN)","Region Syddanmark","Kolding Kommune",337729,437.5,11.88,{"$f":"F171+G171*Nøgletal!$C$9","v":1297.018},{"$f":"H171/Nøgletal!$C$9","v":17.926993780234969}]
["V031"," Branderup Vandværk ","Region Syddanmark","Tønder Kommune",333477,531.25,7.81,{"$f":"F172+G172*Nøgletal!$C$9","v":1096.3035},{"$f":"H172/Nøgletal!$C$9","v":15.152778161713892}]
["V032"," Bredebro Andelsvandværk ","Region Syddanmark","Tønder Kommune",216004,437.5,9.19,{"$f":"F173+G173*Nøgletal!$C$9","v":1102.3964999999998},{"$f":"H173/Nøgletal!$C$9","v":15.236993780234968}]
["V033","Broager Vandværk a.m.b.a. (SKØN) ","Region Syddanmark","Sønderborg Kommune",210302,460.19,12.44,{"$f":"F174+G174*Nøgletal!$C$9","v":1360.2239999999999},{"$f":"H174/Nøgletal!$C$9","v":18.80060815480304}]
["V034","Brædstrup Vandværk a.m.b.a.","Region Midtjylland","Horsens Kommune",273190,312.5,10.47,{"$f":"F175+G175*Nøgletal!$C$9","v":1070.0045},{"$f":"H175/Nøgletal!$C$9","v":14.789281271596408}]
["V036"," Brørup Vandværk A.m.b.a. ","Region Syddanmark","Vejen Kommune",439244,625,10.38,{"$f":"F176+G176*Nøgletal!$C$9","v":1375.9929999999999},{"$f":"H176/Nøgletal!$C$9","v":19.018562543192814}]
["V042"," Egå vandværk a.m.b.a ","Region Midtjylland","Aarhus Kommune",211204,643.75,18.350000000000001,{"$f":"F177+G177*Nøgletal!$C$9","v":1971.3724999999999},{"$f":"H177/Nøgletal!$C$9","v":27.247719419488597}]
["V046","Farsø Vandværk I/S ","Region Nordjylland","Vesthimmerlands Kommune",200440,375,10,{"$f":"F178+G178*Nøgletal!$C$9","v":1098.5},{"$f":"H178/Nøgletal!$C$9","v":15.183137525915688}]
["V048"," Faxe Vandværk s.m.b.a. ","Region Sjælland","Faxe Kommune",252980,625,13.75,{"$f":"F179+G179*Nøgletal!$C$9","v":1619.8125},{"$f":"H179/Nøgletal!$C$9","v":22.388562543192815}]
["V064"," Gl. Hørning Vandværk ","Region Midtjylland","Skanderborg Kommune",261450,250,11.75,{"$f":"F180+G180*Nøgletal!$C$9","v":1100.1125},{"$f":"H180/Nøgletal!$C$9","v":15.205425017277125}]
["V066"," Glamsbjerg vandværk ","Region Syddanmark","Assens Kommune",225120,800,11.25,{"$f":"F181+G181*Nøgletal!$C$9","v":1613.9375},{"$f":"H181/Nøgletal!$C$9","v":22.307360055286804}]
["V075"," Halsnæs Vandforsyning a.m.b.a. ","Region Hovedstaden","Halsnæs Kommune",478549,762.5,20.75,{"$f":"F182+G182*Nøgletal!$C$9","v":2263.7624999999998},{"$f":"H182/Nøgletal!$C$9","v":31.28904630269523}]
["V076"," Hammel Vandværk a.m.b.a. ","Region Midtjylland","Favrskov Kommune",457073,500,10.63,{"$f":"F183+G183*Nøgletal!$C$9","v":1269.0805},{"$f":"H183/Nøgletal!$C$9","v":17.540850034554254}]
["V077"," Hasselager-Kolt Vandværk A.M.B.A. ","Region Midtjylland","Aarhus Kommune",331045,512.5,14.06,{"$f":"F184+G184*Nøgletal!$C$9","v":1529.741},{"$f":"H184/Nøgletal!$C$9","v":21.143621285418106}]
["V082"," Hinnerup Vandværk A.m.b.a. ","Region Midtjylland","Favrskov Kommune",326418,0,14.7,{"$f":"F185+G185*Nøgletal!$C$9","v":1063.5449999999998},{"$f":"H185/Nøgletal!$C$9","v":14.7}]
["V083"," Hjallerup Vandforsyning  ","Region Nordjylland","Brønderslev Kommune",267801,846.25,8.1300000000000008,{"$f":"F186+G186*Nøgletal!$C$9","v":1434.4555},{"$f":"H186/Nøgletal!$C$9","v":19.826613683483071}]
["V084"," Hjerting Vandværk a.m.b.a. ","Region Syddanmark","Esbjerg Kommune",334131,700,12.5,{"$f":"F187+G187*Nøgletal!$C$9","v":1604.375},{"$f":"H187/Nøgletal!$C$9","v":22.175190048375953}]
["V095"," Hornbæk Vandværk a.m.b.a. ","Region Hovedstaden","Helsingør Kommune",243251,562.5,13,{"$f":"F188+G188*Nøgletal!$C$9","v":1503.05},{"$f":"H188/Nøgletal!$C$9","v":20.774706288873531}]
["V099"," Hurup Vandværk ","Region Nordjylland","Thisted Kommune",344511,625,10,{"$f":"F189+G189*Nøgletal!$C$9","v":1348.5},{"$f":"H189/Nøgletal!$C$9","v":18.638562543192815}]
["V100"," Hæstrup Vandværk I/S ","Region Nordjylland","Hjørring Kommune",222766,706.25,9.19,{"$f":"F190+G190*Nøgletal!$C$9","v":1371.1464999999998},{"$f":"H190/Nøgletal!$C$9","v":18.951575673807877}]
["V105"," I/S Ørslev Vandværk ","Region Sjælland","Vordingborg Kommune",318354,375,10.93,{"$f":"F191+G191*Nøgletal!$C$9","v":1165.7855},{"$f":"H191/Nøgletal!$C$9","v":16.11313752591569}]
["V109"," Juelsminde Vand ","Region Midtjylland","Hedensted Kommune",236650,500,10.62,{"$f":"F192+G192*Nøgletal!$C$9","v":1268.357},{"$f":"H192/Nøgletal!$C$9","v":17.530850034554252}]
["V121","Lille Næstved Vandværk ","Region Sjælland","Næstved Kommune",214668,312.5,12.19,{"$f":"F193+G193*Nøgletal!$C$9","v":1194.4465},{"$f":"H193/Nøgletal!$C$9","v":16.509281271596407}]
["V129"," Løgten Skødstrup Vandværk A.m.b.a. ","Region Midtjylland","Aarhus Kommune",287932,518.75,13.01,{"$f":"F194+G194*Nøgletal!$C$9","v":1460.0234999999998},{"$f":"H194/Nøgletal!$C$9","v":20.180006910850032}]
["V130"," Løkken Vandværk ","Region Nordjylland","Hjørring Kommune",259145,687.5,9.06,{"$f":"F195+G195*Nøgletal!$C$9","v":1342.991},{"$f":"H195/Nøgletal!$C$9","v":18.562418797512095}]
["V139"," Nr. Uttrup Vandværk a.m.b.a ","Region Nordjylland","Aalborg Kommune",213413,625,11.69,{"$f":"F196+G196*Nøgletal!$C$9","v":1470.7714999999998},{"$f":"H196/Nøgletal!$C$9","v":20.328562543192813}]
["V143"," Nørre Alslev Vandværk ","Region Sjælland","Guldborgsund Kommune",263513,712.5,11.75,{"$f":"F197+G197*Nøgletal!$C$9","v":1562.6125},{"$f":"H197/Nøgletal!$C$9","v":21.597961299239806}]
["V147"," Outrup Vandværk I/S ","Region Syddanmark","Varde Kommune",309308,1100,10,{"$f":"F198+G198*Nøgletal!$C$9","v":1823.5},{"$f":"H198/Nøgletal!$C$9","v":25.203870076019353}]
["V148"," Oksby Og Ho Vandværk a.m.b.a. ","Region Syddanmark","Varde Kommune",273730,750,11.25,{"$f":"F199+G199*Nøgletal!$C$9","v":1563.9375},{"$f":"H199/Nøgletal!$C$9","v":21.616275051831376}]
["V157"," Ry Vandværk ","Region Midtjylland","Skanderborg Kommune",286000,812.5,12.4,{"$f":"F200+G200*Nøgletal!$C$9","v":1709.6399999999999},{"$f":"H200/Nøgletal!$C$9","v":23.630131306150655}]
["V161","Sdr. Felding Vandværk a.m.b.a. ","Region Midtjylland","Herning Kommune",206018,500,8.75,{"$f":"F201+G201*Nøgletal!$C$9","v":1133.0625},{"$f":"H201/Nøgletal!$C$9","v":15.660850034554251}]
["V163","Sindal Vandværk a.m.b.a. ","Region Nordjylland","Hjørring Kommune",364457,600,9.81,{"$f":"F202+G202*Nøgletal!$C$9","v":1309.7535},{"$f":"H202/Nøgletal!$C$9","v":18.103020041465101}]
["V168"," Skovlund/Ansager Vandværk  ","Region Syddanmark","Varde Kommune",308500,537.5,10,{"$f":"F203+G203*Nøgletal!$C$9","v":1261},{"$f":"H203/Nøgletal!$C$9","v":17.429163787145821}]
["V169"," Skærbæk Vandværk ","Region Syddanmark","Tønder Kommune",677375,552.33000000000004,9.16,{"$f":"F204+G204*Nøgletal!$C$9","v":1215.056},{"$f":"H204/Nøgletal!$C$9","v":16.794139599170698}]
["V170"," Snejbjerg Vandværk A.m.b.a. ","Region Midtjylland","Herning Kommune",260225,587.5,10.63,{"$f":"F205+G205*Nøgletal!$C$9","v":1356.5805},{"$f":"H205/Nøgletal!$C$9","v":18.750248790601244}]
["V177"," Sunds-Vand- og Varmeværk  ","Region Midtjylland","Herning Kommune",271082,912.5,8.1999999999999993,{"$f":"F206+G206*Nøgletal!$C$9","v":1505.77},{"$f":"H206/Nøgletal!$C$9","v":20.812301313061507}]
["V182"," Søndersø Vandværk ","Region Syddanmark","Nordfyns Kommune",233000,375,10.25,{"$f":"F207+G207*Nøgletal!$C$9","v":1116.5875000000001},{"$f":"H207/Nøgletal!$C$9","v":15.43313752591569}]
["V187"," Toftlund Vandværk a.m.b.a.  (SKØN) ","Region Syddanmark","Tønder Kommune",486590,625,9.75,{"$f":"F208+G208*Nøgletal!$C$9","v":1330.4124999999999},{"$f":"H208/Nøgletal!$C$9","v":18.388562543192812}]
["V189"," Tune Vandværk A.m.b.a. ","Region Sjælland","Greve Kommune",212866,562.5,16.559999999999999,{"$f":"F209+G209*Nøgletal!$C$9","v":1760.6159999999998},{"$f":"H209/Nøgletal!$C$9","v":24.33470628887353}]
["V192","Tårs Vandværk a.m.b.a. ","Region Nordjylland","Hjørring Kommune",296275,600,9.25,{"$f":"F210+G210*Nøgletal!$C$9","v":1269.2375},{"$f":"H210/Nøgletal!$C$9","v":17.543020041465102}]
["V195"," Ulsted-Ålebæk Vandværk A.m.b.a. ","Region Nordjylland","Aalborg Kommune",270230,987.5,11.88,{"$f":"F211+G211*Nøgletal!$C$9","v":1847.018},{"$f":"H211/Nøgletal!$C$9","v":25.528928818244648}]
["V196"," Vamdrup Vandværk ","Region Syddanmark","Kolding Kommune",313518,925,11.25,{"$f":"F212+G212*Nøgletal!$C$9","v":1738.9375},{"$f":"H212/Nøgletal!$C$9","v":24.035072563925365}]
["V203"," Vandværket Lyngen ","Region Sjælland","Køge Kommune",295004,641.25,15,{"$f":"F213+G213*Nøgletal!$C$9","v":1726.5},{"$f":"H213/Nøgletal!$C$9","v":23.863165169315828}]
["V211"," Vodskov  ","Region Nordjylland","Aalborg Kommune",200097,522.5,15.44,{"$f":"F214+G214*Nøgletal!$C$9","v":1639.5839999999998},{"$f":"H214/Nøgletal!$C$9","v":22.661838286109191}]
["V215"," Ølgod Vandværk a.m.b.a. ","Region Syddanmark","Varde Kommune",405376,375,10.44,{"$f":"F215+G215*Nøgletal!$C$9","v":1130.3339999999998},{"$f":"H215/Nøgletal!$C$9","v":15.623137525915686}]
["V049","Fensmark Vandværk a.m.b.a. ","Region Sjælland","Næstved Kommune",207511,500,12,{"$f":"F216+G216*Nøgletal!$C$9","v":1368.1999999999998},{"$f":"H216/Nøgletal!$C$9","v":18.910850034554247}]
["V204"," VARDE VANDFORSYNING A/S ","Region Syddanmark","Varde Kommune",1689863,875,11,{"$f":"F217+G217*Nøgletal!$C$9","v":1670.85},{"$f":"H217/Nøgletal!$C$9","v":23.093987560469937}]

{"sheet":"S 2011","index":3,"n_rows":99,"n_cols":18,"rows_kept":99,"cut":false,"hidden":false,"merged":[[0,7,0,8],[0,12,0,13],[0,14,0,15],[0,16,0,17],[0,5,0,6],[0,9,0,11]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Land",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region","Kommune","Debiteret vandmængde","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning ","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["S001","Afløb Ballerup A/S","Region Hovedstaden","Ballerup Kommune",2703561,0,19.63,{"$f":"F3+G3*Nøgletal!$C$9","v":1420.2304999999999},{"$f":"H3/Nøgletal!$C$9","v":19.63},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":1.0016307113683114E-2},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$C$3:$C$99,C3,$H$3:$H$99,\">0\")),\"-\")","v":3.0906376871115405E-2},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$D$3:$D$99,D3,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H3>0,J3*I3,\"-\")","v":0.19662010864159951},{"$f":"IF(H3>0,J3*H3,\"-\")","v":14.225464860219724},{"$f":"IF(H3>0,K3*I3,\"-\")","v":0.60669217797999542},{"$f":"IF(H3>0,K3*H3,\"-\")","v":43.894179076852666},{"$f":"IF(H3>0,L3*I3,\"-\")","v":19.63},{"$f":"IF(H3>0,L3*H3,\"-\")","v":1420.2304999999999}]
["S002","Allerød Spildevand A/S","Region Hovedstaden","Allerød Kommune",1099383,0,41.41,{"$f":"F4+G4*Nøgletal!$C$9","v":2996.0134999999996},{"$f":"H4/Nøgletal!$C$9","v":41.41},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":4.0730568918409026E-3},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$99,$C$3:$C$99,C4,$H$3:$H$99,\">0\")),\"-\")","v":1.2567848598088767E-2},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$99,$D$3:$D$99,D4,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H4>0,J4*I4,\"-\")","v":0.16866528589113175},{"$f":"IF(H4>0,J4*H4,\"-\")","v":12.202933434223382},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.52043461044685579},{"$f":"IF(H4>0,K4*H4,\"-\")","v":37.653444065830016},{"$f":"IF(H4>0,L4*I4,\"-\")","v":41.41},{"$f":"IF(H4>0,L4*H4,\"-\")","v":2996.0134999999996}]
["S003","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",1759913,687,35,{"$f":"F5+G5*Nøgletal!$C$9","v":3219.25},{"$f":"H5/Nøgletal!$C$9","v":44.495507947477542},6.5202261392894E-3,3.0358675990621947E-2,1,0.29012077400010228,20.9902379989074,1.3508247088156144,97.732167682809703,44.495507947477542,3219.25]
["S004","Arwos Spildevand A/S","Region Syddanmark","Aabenraa Kommune",3068492,312.5,32.5,{"$f":"F6+G6*Nøgletal!$C$9","v":2663.875},{"$f":"H6/Nøgletal!$C$9","v":36.81928127159641},1.136832431296343E-2,5.0648161990162859E-2,1,0.41857353046572854,30.283794929195459,1.8648289222051844,134.92037252154509,36.81928127159641,2663.875]
["S006","Assens Spildevand A/S","Region Syddanmark","Assens Kommune",1843200,649,38.35,{"$f":"F7+G7*Nøgletal!$C$9","v":3423.6224999999999},{"$f":"H7/Nøgletal!$C$9","v":47.320283344851418},6.8287925709613045E-3,3.0423638771184081E-2,1,0.32314039936110533,23.37920789377597,1.439655207033838,104.15905422889817,47.320283344851418,3423.6224999999999]
["S007","Billund Spildevand A/S","Region Syddanmark","Billund Kommune",1296682,662.5,36,{"$f":"F8+G8*Nøgletal!$C$9","v":3267.1},{"$f":"H8/Nøgletal!$C$9","v":45.156876295784386},4.8040214889861358E-3,2.1402878021428231E-2,1,0.21693460410043686,15.695218606666604,0.96648711518739705,69.925342783808176,45.156876295784386,3267.1]
["S010","Bornholms Spildevand A/S","Region Hovedstaden","Bornholms Regionskommune",1904441,625,30.75,{"$f":"F9+G9*Nøgletal!$C$9","v":2849.7624999999998},{"$f":"H9/Nøgletal!$C$9","v":39.388562543192812},7.0556817234343084E-3,2.1771053538205312E-2,1,0.27791316084835471,20.107017187378464,0.8575305039207991,62.042331958669813,39.388562543192812,2849.7624999999998]
["S011","Brøndby Kloakforsyning A/S","Region Hovedstaden","Brøndby Kommune",1939607,0,24,{"$f":"F10+G10*Nøgletal!$C$9","v":1736.3999999999999},{"$f":"H10/Nøgletal!$C$9","v":24},7.1859667275306766E-3,2.2173061722614559E-2,1,0.17246320146073624,12.477712625684266,0.53215348134274942,38.501304375147917,24,1736.3999999999999]
["S012","Brønderslev Spildevand A/S","Region Nordjylland","Brønderslev Kommune",1331870,0,33.5,{"$f":"F11+G11*Nøgletal!$C$9","v":2423.7249999999999},{"$f":"H11/Nøgletal!$C$9","v":33.5},4.9343879999382773E-3,4.4861463239482209E-2,1,0.1653019979979323,11.959599555150401,1.502859018522654,108.73184999011401,33.5,2423.7249999999999]
["S013","Egedal Spildevand A/S","Region Hovedstaden","Egedal Kommune",1607185,0,43.85,{"$f":"F12+G12*Nøgletal!$C$9","v":3172.5474999999997},{"$f":"H12/Nøgletal!$C$9","v":43.85},5.9543907270835743E-3,1.8372903482334453E-2,1,0.26110003338261473,18.890587415232172,0.80565181770036576,58.28890901062146,43.85,3172.5474999999997]
["S014","Energi Viborg Spildevand A/S","Region Midtjylland","Viborg Kommune",4020444,0,33.630000000000003,{"$f":"F13+G13*Nøgletal!$C$9","v":2433.1305000000002},{"$f":"H13/Nøgletal!$C$9","v":33.630000000000003},1.4895170420554443E-2,6.9353062756193101E-2,1,0.5009245812432459,36.241893452948844,2.332343500490774,168.74505226050752,33.630000000000003,2433.1305000000002]
["S015","Esbjerg Spildevand A/S","Region Syddanmark","Esbjerg Kommune",6840558,635,21.16,{"$f":"F14+G14*Nøgletal!$C$9","v":2165.9259999999999},{"$f":"H14/Nøgletal!$C$9","v":29.936779543883898},2.5343289741552689E-2,0.11290943228370955,1,0.75869647790963712,54.891690176762246,3.3801447827025002,244.55347502852587,29.936779543883898,2165.9259999999999]
["S016","Fanø Vand A/S","Region Syddanmark","Fanø Kommune",161640,683.75,47.31,{"$f":"F15+G15*Nøgletal!$C$9","v":4106.6284999999998},{"$f":"H15/Nøgletal!$C$9","v":56.760587422252939},5.9885309850813003E-4,2.6680105094261039E-3,1,3.3991253650957766E-2,2.459267201646794,0.15143784376376998,10.956527996308756,56.760587422252939,4106.6284999999998]
["S017","Favrskov Spildevand A/S","Region Midtjylland","Favrskov Kommune",1854263,421,32.65,{"$f":"F16+G16*Nøgletal!$C$9","v":2783.2274999999995},{"$f":"H16/Nøgletal!$C$9","v":38.468935729094675},6.8697794048439781E-3,3.1986222965793551E-2,1,0.26427310239800128,19.120158958495391,1.2304759554876041,89.024935379528159,38.468935729094675,2783.2274999999995]
["S018","Faxe Spildevand A/S","Region Sjælland","Faxe Kommune",1967431,535,28.94,{"$f":"F17+G17*Nøgletal!$C$9","v":2628.8089999999997},{"$f":"H17/Nøgletal!$C$9","v":36.334609536973048},7.2890506709412817E-3,5.753318077562302E-2,1,0.2648448100238629,19.161522005226477,2.0904456589023468,151.24374342158475,36.334609536973048,2628.8089999999997]
["S020","FFV Spildevand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",2387616,687,32.71,{"$f":"F18+G18*Nøgletal!$C$9","v":3053.5684999999999},{"$f":"H18/Nøgletal!$C$9","v":42.205507947477543},8.8457760433530517E-3,3.9409704160318713E-2,1,0.37334047109934365,27.011183084037512,1.6633065821460702,120.34023121826817,42.205507947477543,3053.5684999999999]
["S021","Forsyning Helsingør Spildevand A/S","Region Hovedstaden","Helsingør Kommune",2981381,0,42.25,{"$f":"F19+G19*Nøgletal!$C$9","v":3056.7874999999999},{"$f":"H19/Nøgletal!$C$9","v":42.25},1.1045590507815313E-2,3.4082339840818432E-2,1,0.46667619895519696,33.764022994408499,1.4399788582745787,104.18247039616577,42.25,3056.7874999999999]
["S022","Fredensborg Spildevand A/S","Region Hovedstaden","Fredensborg Kommune",1756308,0,43.56,{"$f":"F20+G20*Nøgletal!$C$9","v":3151.5659999999998},{"$f":"H20/Nøgletal!$C$9","v":43.56},6.5068701295138377E-3,2.0077637216158597E-2,1,0.2834392628416228,20.506830666591405,0.87458187713586855,63.275998810780081,43.56,3151.5659999999998]
["S023","Fredericia Spildevand A/S","Region Syddanmark","Fredericia Kommune",4439222,0,22.5,{"$f":"F21+G21*Nøgletal!$C$9","v":1627.8749999999998},{"$f":"H21/Nøgletal!$C$9","v":22.5},1.6446683059053811E-2,7.3273267444169565E-2,1,0.37005036882871073,26.773144184757218,1.6486485174938152,119.27972024067752,22.5,1627.8749999999998]
["S024","Frederiksberg Kloak A/S","Region Hovedstaden","Frederiksberg Kommune",4880937,0,13.68,{"$f":"F22+G22*Nøgletal!$C$9","v":989.74799999999993},{"$f":"H22/Nøgletal!$C$9","v":13.68},1.8083174004410892E-2,5.5797549382526013E-2,1,0.24737782038034101,17.897785304517672,0.76331047555295584,55.225512906256355,13.68,989.74799999999993]
["S025","Frederikshavn Spildevand A/S","Region Nordjylland","Frederikshavn Kommune",3909685,831.25,39.35,{"$f":"F23+G23*Nøgletal!$C$9","v":3678.2224999999999},{"$f":"H23/Nøgletal!$C$9","v":50.839288182446445},1.4484824155164305E-2,0.13169017239329289,1,0.73639814949645943,53.278406116068837,6.6950346250986703,484.38575512588875,50.839288182446445,3678.2224999999999]
["S026","Frederikssund Spildevand A/S","Region Hovedstaden","Frederikssund Kommune",1987868,650,35,{"$f":"F24+G24*Nøgletal!$C$9","v":3182.25},{"$f":"H24/Nøgletal!$C$9","v":43.984105044920526},7.3647668350974964E-3,2.2724768399170737E-2,1,0.32393267810627518,23.436529260989008,0.9995286003906162,72.31589423826108,43.984105044920526,3182.25]
["S027","Furesø Spildevand A/S","Region Hovedstaden","Furesø Kommune",1759701,0,45.84,{"$f":"F25+G25*Nøgletal!$C$9","v":3316.5239999999999},{"$f":"H25/Nøgletal!$C$9","v":45.84},6.5194407095883131E-3,2.0116425072886704E-2,1,0.29885116212752827,21.621881579926669,0.92213692534112657,66.716606548430505,45.84,3316.5239999999999]
["S028","Gentofte Spildevand A/S","Region Hovedstaden","Gentofte Kommune",3710049,0,26.64,{"$f":"F26+G26*Nøgletal!$C$9","v":1927.404},{"$f":"H26/Nøgletal!$C$9","v":26.64},1.374520130702171E-2,4.241227499742186E-2,1,0.3661721628190584,26.492555979958873,1.1298630059313184,81.745588479130888,26.64,1927.404]
["S029","Gladsaxe Spildevand A/S","Region Hovedstaden","Gladsaxe Kommune",3232267,0,21.9,{"$f":"F27+G27*Nøgletal!$C$9","v":1584.4649999999997},{"$f":"H27/Nøgletal!$C$9","v":21.9},1.197508728133864E-2,3.6950400619800913E-2,1,0.26225441146131623,18.974106669226224,0.80921377357363999,58.546616518052844,21.9,1584.4649999999997]
["S030","Glostrup Spildevand a/s","Region Hovedstaden","Glostrup Kommune",1345703,0,20.23,{"$f":"F28+G28*Nøgletal!$C$9","v":1463.6405},{"$f":"H28/Nøgletal!$C$9","v":20.23},4.9856372879342123E-3,1.5383712102146249E-2,1,0.10085944233490912,7.297180652930674,0.31121249582641863,22.516224073041386,20.23,1463.6405]
["S031","Greve Spildevand A/S","Region Sjælland","Greve Kommune",2201360,0,30.08,{"$f":"F29+G29*Nøgletal!$C$9","v":2176.2879999999996},{"$f":"H29/Nøgletal!$C$9","v":30.079999999999995},8.1557241829488814E-3,6.4373918491792331E-2,1,0.2453241834231023,17.749204670661452,1.9363674682331129,140.09618632666573,30.079999999999995,2176.2879999999996]
["S032","Gribvand Spildevand A/S","Region Hovedstaden","Gribskov Kommune",1768713,640,43.38,{"$f":"F30+G30*Nøgletal!$C$9","v":3778.5430000000001},{"$f":"H30/Nøgletal!$C$9","v":52.225888044229443},6.552828881598677E-3,2.0219447815248533E-2,1,0.34222730754336572,24.760145700762511,1.0559786179153094,76.400053006172641,52.225888044229443,3778.5430000000001]
["S033","Guldborgsund Spildevand A/S","Region Sjælland","Guldborgsund Kommune",2597398,719.99,34.380000000000003,{"$f":"F31+G31*Nøgletal!$C$9","v":3207.3829999999998},{"$f":"H31/Nøgletal!$C$9","v":44.33148583275743},9.6229883714354109E-3,7.5955176410375608E-2,1,0.42660137265707843,30.864609311739621,3.3672058269611576,243.61734158063973,44.33148583275743,3207.3829999999998]
["S034","Haderslev Spildevand A/S","Region Syddanmark","Haderslev Kommune",2318789,687,42.65,{"$f":"F32+G32*Nøgletal!$C$9","v":3772.7274999999995},{"$f":"H32/Nøgletal!$C$9","v":52.14550794747754},8.5907818450666196E-3,3.8273653929359351E-2,1,0.44797068297696718,32.41067891338357,1.995799125152413,144.39606670477707,52.14550794747754,3772.7274999999995]
["S035","Halsnaes Forsyning A/S","Region Hovedstaden","Halsnæs Kommune",1392858,525,48.75,{"$f":"F33+G33*Nøgletal!$C$9","v":4052.0624999999995},{"$f":"H33/Nøgletal!$C$9","v":56.006392536281957},5.1603398235698893E-3,1.5922775286353094E-2,1,0.28901201777946323,20.910019486344162,0.89177720295450069,64.520080633758127,56.006392536281957,4052.0624999999995]
["S036","Hedensted Spildevand","Region Midtjylland","Hedensted Kommune",1839505,759,43.75,{"$f":"F34+G34*Nøgletal!$C$9","v":3924.3124999999995},{"$f":"H34/Nøgletal!$C$9","v":54.24067035245335},6.8151031240484888E-3,3.1731645983710005E-2,1,0.36965576196948907,26.744594378492533,1.7211457495431648,124.52489497944795,54.24067035245335,3924.3124999999995]
["S038","Herning Vand A/S","Region Midtjylland","Herning Kommune",4240352,0,25.63,{"$f":"F35+G35*Nøgletal!$C$9","v":1854.3304999999998},{"$f":"H35/Nøgletal!$C$9","v":25.63},1.5709898131434953E-2,7.3146497840623798E-2,1,0.40264468910867784,29.131343257012841,1.874744739655188,135.63778191405282,25.63,1854.3304999999998]
["S039","Hillerød Spildevand A/S","Region Hovedstaden","Hillerød Kommune",2287971,0,43.95,{"$f":"F36+G36*Nøgletal!$C$9","v":3179.7824999999998},{"$f":"H36/Nøgletal!$C$9","v":43.95},8.4766055595566978E-3,2.6155464587698515E-2,1,0.37254681434251691,26.953762017681093,1.1495326686293499,83.168688575333448,43.95,3179.7824999999998]
["S040","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3379300,802.5,27.94,{"$f":"F37+G37*Nøgletal!$C$9","v":2823.9589999999998},{"$f":"H37/Nøgletal!$C$9","v":39.031914305459573},1.2519823532470451E-2,0.11382518017913328,1,0.48867267923886282,35.355468342931722,4.4428146785554254,321.43764199348499,39.031914305459573,2823.9589999999998]
["S041","HOFOR Spildevand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1372721,0,27.68,{"$f":"F38+G38*Nøgletal!$C$9","v":2002.6479999999999},{"$f":"H38/Nøgletal!$C$9","v":27.68},5.0857351165378541E-3,1.5692574558108515E-2,1,0.14077314802576779,10.1849372596643,0.43437046376844368,31.4267030536469,27.68,2002.6479999999999]
["S042","HOFOR Spildevand Dragør A/S","Region Hovedstaden","Dragør Kommune",655554,0,37.5,{"$f":"F39+G39*Nøgletal!$C$9","v":2713.125},{"$f":"H39/Nøgletal!$C$9","v":37.5},2.4287338786154332E-3,7.4941157175174473E-3,1,9.107752044807875E-2,6.5894586044184971,0.28102933940690428,20.332472706089526,37.5,2713.125]
["S043","HOFOR Spildevand Herlev A/S","Region Hovedstaden","Herlev Kommune",1478340,0,33.61,{"$f":"F40+G40*Nøgletal!$C$9","v":2431.6834999999996},{"$f":"H40/Nøgletal!$C$9","v":33.61},5.4770384165337103E-3,1.6899982350553493E-2,1,0.184083261179698,13.318423946351148,0.56800840680210285,41.095408232132137,33.61,2431.6834999999996]
["S044","HOFOR Spildevand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",2922372,0,28.25,{"$f":"F41+G41*Nøgletal!$C$9","v":2043.8874999999998},{"$f":"H41/Nøgletal!$C$9","v":28.25},1.0826970596346207E-2,3.3407764940238178E-2,1,0.30586191934678036,22.129109864739554,0.94376935956172858,68.281713164291048,28.25,2043.8874999999998]
["S045","HOFOR Spildevand København A/S","Region Hovedstaden","Københavns Kommune",30105989,0,17.55,{"$f":"F42+G42*Nøgletal!$C$9","v":1269.7425000000001},{"$f":"H42/Nøgletal!$C$9","v":17.55},0.11153838651510566,0.34416350957557634,1,1.9574986833401042,141.62502973965655,6.0400695930513653,436.99903505726627,17.55,1269.7425000000001]
["S046","HOFOR Spildevand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1696623,0,18.34,{"$f":"F43+G43*Nøgletal!$C$9","v":1326.8989999999999},{"$f":"H43/Nøgletal!$C$9","v":18.34},6.2857457346582471E-3,1.9395334466728302E-2,1,0.11528057677363225,8.3405497295722935,0.35571043411979708,25.735649908567314,18.34,1326.8989999999999]
["S047","Holbæk Spildevand A/S","Region Sjælland","Holbæk Kommune",3075173,0,30.5,{"$f":"F44+G44*Nøgletal!$C$9","v":2206.6749999999997},{"$f":"H44/Nøgletal!$C$9","v":30.5},1.1393076463118917E-2,8.9926652637533397E-2,1,0.34748883212512693,25.140817004252934,2.7427629054447684,198.43889620892898,30.5,2206.6749999999997]
["S048","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",4617371,663.75,23.85,{"$f":"F45+G45*Nøgletal!$C$9","v":2389.2974999999997},{"$f":"H45/Nøgletal!$C$9","v":33.024153420870768},1.7106699643105561E-2,7.9650113453047997E-2,1,0.56493427353867331,40.872994690523008,2.6303775666632196,190.30781694808391,33.024153420870768,2389.2974999999997]
["S049","HTK Kloak A/S","Region Hovedstaden","Høje-Taastrup Kommune",2354624,0,23.1,{"$f":"F46+G46*Nøgletal!$C$9","v":1671.2850000000001},{"$f":"H46/Nøgletal!$C$9","v":23.1},8.7235453985499076E-3,2.6917423625275421E-2,1,0.20151389870650288,14.579530571415482,0.62179248574386226,44.986686343568437,23.1,1671.2850000000001]
["S051","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1216288,0,32.78,{"$f":"F47+G47*Nøgletal!$C$9","v":2371.6329999999998},{"$f":"H47/Nøgletal!$C$9","v":32.78},4.5061732088484069E-3,1.3904274884796465E-2,1,0.1477123577860508,10.686989085820773,0.45578213072362811,32.975837157854492,32.78,2371.6329999999998]
["S052","Ikast-Brande Spildevand A/S","Region Midtjylland","Ikast-Brande Kommune",1783713,500,33.86,{"$f":"F48+G48*Nøgletal!$C$9","v":2949.7709999999997},{"$f":"H48/Nøgletal!$C$9","v":40.77085003455425},6.6084017378076716E-3,3.0769228380755326E-2,1,0.2694301562202443,19.493271802534672,1.2544875959907258,90.762177569929008,40.77085003455425,2949.7709999999997]
["S053","Ishøj Spildevand A/S","Region Hovedstaden","Ishøj Kommune",1037569,0,33.68,{"$f":"F49+G49*Nøgletal!$C$9","v":2436.7479999999996},{"$f":"H49/Nøgletal!$C$9","v":33.68},3.8440448562607147E-3,1.186120769747246E-2,1,0.12946743075886086,9.3669686154035823,0.39948547525087247,28.902774134400619,33.68,2436.7479999999996]
["S054","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",1881484,687,23.55,{"$f":"F50+G50*Nøgletal!$C$9","v":2390.8424999999997},{"$f":"H50/Nøgletal!$C$9","v":33.045507947477539},6.9706293194349818E-3,6.3374147102700673E-2,1,0.23034798657430863,16.665676828651229,2.0942308817469057,151.5176042943886,33.045507947477539,2390.8424999999997]
["S056","Kalundborg Spildevandsanlæg A/S","Region Sjælland","Kalundborg Kommune",1795118,0,36.69,{"$f":"F51+G51*Nøgletal!$C$9","v":2654.5214999999998},{"$f":"H51/Nøgletal!$C$9","v":36.69},6.6506556328119115E-3,5.2494267096317403E-2,1,0.24401255516786902,17.654308366395323,1.9260146597638854,139.3471606339171,36.69,2654.5214999999998]
["S057","Kerteminde Forsyning - Spildevand A/S","Region Syddanmark","Kerteminde Kommune",1074785,0,32.799999999999997,{"$f":"F52+G52*Nøgletal!$C$9","v":2373.0799999999995},{"$f":"H52/Nøgletal!$C$9","v":32.799999999999997},3.9819248173723117E-3,1.7740272676154016E-2,1,0.1306071340098118,9.449426145609884,0.58188094377785171,42.099086282327562,32.799999999999997,2373.0799999999995]
["S058","Kolding Spildevand A/S","Region Syddanmark","Kolding Kommune",4297558,570,33.75,{"$f":"F53+G53*Nøgletal!$C$9","v":3011.8125},{"$f":"H53/Nøgletal!$C$9","v":41.628369039391849},1.592183818558774E-2,7.0934978401807902E-2,1,0.66280015577512763,47.953591270330477,2.9529074587117496,213.64285463779507,41.628369039391849,3011.8125]
["S059","Køge Afløb A/S","Region Sjælland","Køge Kommune",2625920,0,34.799999999999997,{"$f":"F54+G54*Nøgletal!$C$9","v":2517.7799999999997},{"$f":"H54/Nøgletal!$C$9","v":34.799999999999997},9.7286583050882752E-3,7.6789239400174139E-2,1,0.33855730901707193,24.494621307385156,2.6722655311260599,193.33841117697042,34.799999999999997,2517.7799999999997]
["S060","Langeland Spildevand ApS","Region Syddanmark","Langeland Kommune",617486,687.5,29.3,{"$f":"F55+G55*Nøgletal!$C$9","v":2807.355},{"$f":"H55/Nøgletal!$C$9","v":38.802418797512097},2.2876973792711652E-3,1.0192150070672402E-2,1,8.8768191792450629E-2,6.4223786761838024,0.39548007548932307,28.612983461652522,38.802418797512097,2807.355]
["S061","Lejre Spildevand A/S","Region Sjælland","Lejre Kommune",1029384,675,43.1,{"$f":"F56+G56*Nøgletal!$C$9","v":3793.2849999999999},{"$f":"H56/Nøgletal!$C$9","v":52.429647546648241},3.8137206010560067E-3,3.0102064956551933E-2,1,0.19995202695475792,14.466529150176733,1.5782406560983291,114.18571146871409,52.429647546648241,3793.2849999999999]
["S062","Lemvig Vand og Spildevand A/S","Region Midtjylland","Lemvig Kommune",1267528,687.5,29.44,{"$f":"F57+G57*Nøgletal!$C$9","v":2817.4839999999999},{"$f":"H57/Nøgletal!$C$9","v":38.942418797512097},4.6960100856583333E-3,2.1864985292478125E-2,1,0.18287399143304747,13.230933280180983,0.85147541426112572,61.604246221792437,38.942418797512097,2817.4839999999999]
["S063","Lolland Spildevand A/S","Region Sjælland","Lolland Kommune",1806540,687,47.35,{"$f":"F58+G58*Nøgletal!$C$9","v":4112.7725},{"$f":"H58/Nøgletal!$C$9","v":56.845507947477543},6.6929725103865205E-3,5.2828278297126559E-2,1,0.38046542203142569,27.526673283973647,3.0030503137908631,217.27069020276895,56.845507947477543,4112.7725]
["S064","Lyngby-Taarbæk Spildevand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2737117,0,27.11,{"$f":"F59+G59*Nøgletal!$C$9","v":1961.4084999999998},{"$f":"H59/Nøgletal!$C$9","v":27.11},1.0140627297879717E-2,3.1289979971724988E-2,1,0.27491240604551909,19.889912577393307,0.84827135703346435,61.372432681371144,27.11,1961.4084999999998]
["S065","Læsø Vand A/S","Region Nordjylland","Læsø Kommune",188798,353.75,22.43,{"$f":"F60+G60*Nøgletal!$C$9","v":1976.5604999999998},{"$f":"H60/Nøgletal!$C$9","v":27.319426399447131},6.9946960710305574E-4,6.3592952290296816E-3,1,1.9109108449902133E-2,1.3825439963504194,0.17373229796183168,12.56953175753852,27.319426399447131,1976.5604999999998]
["S066","Mariagerfjord Vand A/S","Region Nordjylland","Mariagerfjord Kommune",2037171,0,35.200000000000003,{"$f":"F61+G61*Nøgletal!$C$9","v":2546.7199999999998},{"$f":"H61/Nøgletal!$C$9","v":35.200000000000003},7.5474274037423024E-3,6.8618162379991451E-2,1,0.26566944461172909,19.221184317658594,2.4153593157756994,174.75124649637181,35.200000000000003,2546.7199999999998]
["S067","Middelfart Spildevand A/S","Region Syddanmark","Middelfart Kommune",1593248,0,50,{"$f":"F62+G62*Nøgletal!$C$9","v":3617.4999999999995},{"$f":"H62/Nøgletal!$C$9","v":50},5.9027561339512567E-3,2.6297960951015349E-2,1,0.29513780669756284,21.353220314568667,1.3148980475507674,95.13287374029801,50,3617.4999999999995]
["S068","Morsø Forsyning A/S","Region Nordjylland","Morsø Kommune",857116,603.54,40.630000000000003,{"$f":"F63+G63*Nøgletal!$C$9","v":3543.1205},{"$f":"H63/Nøgletal!$C$9","v":48.971948859709748},3.1754922814952631E-3,2.8870293591695913E-2,1,0.15551004561378906,11.251151800157638,1.4138345413373383,102.29092906575642,48.971948859709748,3543.1205]
["S071","NFS Spildevand A/S","Region Syddanmark","Nyborg Kommune",1380946,500,40,{"$f":"F64+G64*Nøgletal!$C$9","v":3394},{"$f":"H64/Nøgletal!$C$9","v":46.910850034554251},5.1162075660257864E-3,2.2793729528272338E-2,1,0.24000564587548748,17.364408479091519,1.0692732276289747,77.361918018956317,46.910850034554251,3394]
["S072","NK-Spildevand A/S","Region Sjælland","Næstved Kommune",2948705,823.75,36.81,{"$f":"F65+G65*Nøgletal!$C$9","v":3486.9535000000001},{"$f":"H65/Nøgletal!$C$9","v":48.195625431928129},1.0924530597849638E-2,8.6228374880228817E-2,1,0.52651458471359902,38.093330204028888,4.1558304573313887,300.67433358792596,48.195625431928129,3486.9535000000001]
["S073","Odder Spildevand A/S","Region Midtjylland","Odder Kommune",918626,312.5,26.88,{"$f":"F66+G66*Nøgletal!$C$9","v":2257.268},{"$f":"H66/Nøgletal!$C$9","v":31.199281271596409},3.4033780405229486E-3,1.5846390753725372E-2,1,0.10618294875985011,7.6823363427751552,0.4943960022651025,35.769550763880162,31.199281271596409,2257.268]
["S074","Odsherred Spildevand A/S","Region Sjælland","Odsherred Kommune",1164004,685,40,{"$f":"F67+G67*Nøgletal!$C$9","v":3579},{"$f":"H67/Nøgletal!$C$9","v":49.467864547339325},4.3124684612463335E-3,3.4038729976069451E-2,1,0.21332860570560647,15.434324622800627,1.6838232838196623,121.82461458435256,49.467864547339325,3579]
["S075","Randers Spildevand A/S","Region Midtjylland","Randers Kommune",4085285,0,36.369999999999997,{"$f":"F68+G68*Nøgletal!$C$9","v":2631.3694999999998},{"$f":"H68/Nøgletal!$C$9","v":36.369999999999997},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":1.5135397058517606E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$99,$C$3:$C$99,C68,$H$3:$H$99,\">0\")),\"-\")","v":7.0471576517900592E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$99,$D$3:$D$99,D68,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.55047439101828533},{"$f":"IF(H68>0,J68*H68,\"-\")","v":39.82682219017294},{"$f":"IF(H68>0,K68*I68,\"-\")","v":2.5630512379560444},{"$f":"IF(H68>0,K68*H68,\"-\")","v":185.43675706611981},{"$f":"IF(H68>0,L68*I68,\"-\")","v":36.369999999999997},{"$f":"IF(H68>0,L68*H68,\"-\")","v":2631.3694999999998}]
["S076","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",1140685,0,37.5,{"$f":"F69+G69*Nøgletal!$C$9","v":2713.125},{"$f":"H69/Nøgletal!$C$9","v":37.5},4.2260748989838299E-3,3.8421766535269034E-2,1,0.15847780871189363,11.465869460305504,1.4408162450725888,104.2430553310018,37.5,2713.125]
["S077","Ringkøbing-Skjern Spildevand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",2255416,787.5,35.880000000000003,{"$f":"F70+G70*Nøgletal!$C$9","v":3383.4180000000001},{"$f":"H70/Nøgletal!$C$9","v":46.764588804422949},8.3559939372977766E-3,3.8906152501893325E-2,1,0.39076462052998162,28.27182029534417,1.8194302237132125,131.63577668565091,46.764588804422949,3383.4180000000001]
["S079","Ringsted Spildevand A/S","Region Sjælland","Ringsted Kommune",1341830,0,{"$f":"29.79+4.98","v":34.769999999999996},{"$f":"F71+G71*Nøgletal!$C$9","v":2515.6094999999996},{"$f":"H71/Nøgletal!$C$9","v":34.769999999999996},4.9712883764610498E-3,3.9238859182433458E-2,1,0.17285169684955068,12.505820267064991,1.3643351337732113,98.709646928491821,34.769999999999996,2515.6094999999996]
["S080","Roskilde Spildevand A/S","Region Sjælland","Roskilde Kommune",3804724,0,29.59,{"$f":"F72+G72*Nøgletal!$C$9","v":2140.8364999999999},{"$f":"H72/Nøgletal!$C$9","v":29.59},1.4095958651127484E-2,0.11126076273747415,1,0.41709941648686227,30.177142782824482,3.2922059694018602,238.19110188622457,29.59,2140.8364999999999]
["S081","Rudersdal Forsyning A/S","Region Hovedstaden","Rudersdal Kommune",2808431,0,27.69,{"$f":"F73+G73*Nøgletal!$C$9","v":2003.3715},{"$f":"H73/Nøgletal!$C$9","v":27.69},1.0404835475725601E-2,3.2105222298488369E-2,1,0.2881098943228419,20.844750854257612,0.88899360544514294,64.318687353956093,27.69,2003.3715]
["S083","Silkeborg Spildevand A/S","Region Midtjylland","Silkeborg Kommune",3774657,656.25,30,{"$f":"F74+G74*Nøgletal!$C$9","v":2826.75},{"$f":"H74/Nøgletal!$C$9","v":39.070490670352456},1.3984564713285094E-2,6.5113212322843839E-2,1,0.54638380515934537,39.530868303278638,2.5440051545763489,184.05877293359882,39.070490670352456,2826.75]
["S084","SK Spildevand A/S","Region Sjælland","Slagelse Kommune",3441193,683.75,35.630000000000003,{"$f":"F75+G75*Nøgletal!$C$9","v":3261.5805},{"$f":"H75/Nøgletal!$C$9","v":45.08058742225294},1.2749128251760005E-2,0.10063010034548023,1,0.57473819071098176,41.582308097939524,4.5364640359345074,328.21317299986157,45.08058742225294,3261.5805]
["S085","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",2307680,0,44.59,{"$f":"F76+G76*Nøgletal!$C$9","v":3226.0864999999999},{"$f":"H76/Nøgletal!$C$9","v":44.59},8.5496245877582366E-3,3.9807711750545885E-2,1,0.38122776036813982,27.581828462634913,1.7750258669568411,128.42312147432744,44.59,3226.0864999999999]
["S086","Skive Vand A/S","Region Midtjylland","Skive Kommune",1945733,625,30.63,{"$f":"F77+G77*Nøgletal!$C$9","v":2841.0804999999996},{"$f":"H77/Nøgletal!$C$9","v":39.268562543192807},7.2086626820064299E-3,3.3564089651738932E-2,1,0.2830738213811495,20.480390976926167,1.3180135536946407,95.358280609807252,39.268562543192807,2841.0804999999996]
["S087","Solrød Spildevand A/S","Region Sjælland","Solrød Kommune",864384,0,25.85,{"$f":"F78+G78*Nøgletal!$C$9","v":1870.2474999999999},{"$f":"H78/Nøgletal!$C$9","v":25.85},3.2024191827570618E-3,2.5277003834724636E-2,1,8.278253587427005E-2,5.9893164705034376,0.65341054912763186,47.274253229384165,25.85,1870.2474999999999]
["S088","Sorø Spildevand A/S","Region Sjælland","Sorø Kommune",1017863,562.5,47,{"$f":"F79+G79*Nøgletal!$C$9","v":3962.95},{"$f":"H79/Nøgletal!$C$9","v":54.774706288873531},3.7710369426304179E-3,2.9765158719069675E-2,1,0.20655744093707276,14.944430851797215,1.6303778264787445,117.95783574573717,54.774706288873531,3962.95]
["S089","Stevns Spildevand A/S","Region Sjælland","Stevns Kommune",821646,680,59.88,{"$f":"F80+G80*Nøgletal!$C$9","v":5012.3180000000002},{"$f":"H80/Nøgletal!$C$9","v":69.278756046993792},3.044081000846393E-3,2.4027225275787333E-2,1,0.21089014504492595,15.257901994000392,1.6645762783674338,120.43209373988383,69.278756046993792,5012.3180000000002]
["S090","Struer Forsyning Spildevand A/S","Region Midtjylland","Struer Kommune",1115887,0,22.5,{"$f":"F81+G81*Nøgletal!$C$9","v":1627.8749999999998},{"$f":"H81/Nøgletal!$C$9","v":22.5},4.1342018530991197E-3,1.924916281381361E-2,1,9.3019541694730187E-2,6.7299638416137286,0.43310616331080626,31.335230915536826,22.5,1627.8749999999998]
["S091","Svendborg Spildevand A/S","Region Syddanmark","Svendborg Kommune",2737533,0,35.51,{"$f":"F82+G82*Nøgletal!$C$9","v":2569.1484999999998},{"$f":"H82/Nøgletal!$C$9","v":35.51},1.0142168518425245E-2,4.518539231564446E-2,1,0.36014840408928045,26.056737035859438,1.6045332811285347,116.08798288964948,35.51,2569.1484999999998]
["S092","Syddjurs Spildevand A/S","Region Midtjylland","Syddjurs Kommune",1657432,758.73,39.630000000000003,{"$f":"F83+G83*Nøgletal!$C$9","v":3625.9605000000001},{"$f":"H83/Nøgletal!$C$9","v":50.116938493434695},6.1405486808124654E-3,2.8590868448888394E-2,1,0.30774550055221989,22.265386964953109,1.4328867955268223,103.66935965636559,50.116938493434695,3625.9605000000001]
["S093","Sønderborg Spildevandsforsyning A/S","Region Syddanmark","Sønderborg Kommune",3480643,0,41.13,{"$f":"F84+G84*Nøgletal!$C$9","v":2975.7554999999998},{"$f":"H84/Nøgletal!$C$9","v":41.13},1.2895284863589663E-2,5.7451077106906723E-2,1,0.53038306643944289,38.373214856893689,2.3629628014070736,170.96035868180175,41.13,2975.7554999999998]
["S095","Thisted Spildevand Transport A/S","Region Nordjylland","Thisted Kommune",2430339,758.34,25.28,{"$f":"F85+G85*Nøgletal!$C$9","v":2587.348},{"$f":"H85/Nøgletal!$C$9","v":35.761548030407745},9.0040586524075122E-3,8.1861265519893048E-2,1,0.3219990759666797,23.296633146189272,2.9274855787196166,211.80358162036424,35.761548030407745,2587.348]
["S096","Tønder Spildevand A/S","Region Syddanmark","Tønder Kommune",2031963,555,28.75,{"$f":"F86+G86*Nøgletal!$C$9","v":2635.0625},{"$f":"H86/Nøgletal!$C$9","v":36.421043538355221},7.5281325080665392E-3,3.3539338274962846E-2,1,0.2741824418387987,19.837099667037084,1.2215376995600455,88.378252563169283,36.421043538355221,2635.0625]
["S097","TÅRNBYFORSYNING Spildevand","Region Hovedstaden","Tårnby Kommune",2071877,0,28.85,{"$f":"F87+G87*Nøgletal!$C$9","v":2087.2975000000001},{"$f":"H87/Nøgletal!$C$9","v":28.850000000000005},7.6760081735815942E-3,2.3685136526453803E-2,1,0.22145283580782904,16.02211267069643,0.68331618878819234,49.437926258825712,28.850000000000005,2087.2975000000001]
["S098","Vallensbæk Kloakforsyning A/S","Region Hovedstaden","Vallensbæk Kommune",660393,0,39.340000000000003,{"$f":"F88+G88*Nøgletal!$C$9","v":2846.2489999999998},{"$f":"H88/Nøgletal!$C$9","v":39.340000000000003},2.4466616820284551E-3,7.5494338544780442E-3,1,9.625167057099944E-2,6.9638083658118077,0.29699472783516628,21.487568558874276,39.340000000000003,2846.2489999999998]
["S099","Vandcenter Syd A/S 1","Region Syddanmark","Nordfyns Kommune",1451129.1892479537,312.5,28,{"$f":"F89+G89*Nøgletal!$C$9","v":2338.2999999999997},{"$f":"H89/Nøgletal!$C$9","v":32.319281271596402},5.3762262516501343E-3,2.3952164856771357E-2,1,0.17375576840682111,12.571229844233507,0.77411675306964001,56.00734708458846,32.319281271596402,2338.2999999999997]
["S099","Vandcenter Syd A/S 2","Region Syddanmark","Odense Kommune",10022892.810752045,312.5,28,{"$f":"F90+G90*Nøgletal!$C$9","v":2338.2999999999997},{"$f":"H90/Nøgletal!$C$9","v":32.319281271596402},3.7133385398006202E-2,0.16543667009365132,1,1.2001243272447533,86.828995076157895,5.3467942733930176,386.84056567998482,32.319281271596402,2338.2999999999997]
["S100","VARDE KLOAK OG SPILDEVAND A/S","Region Syddanmark","Varde Kommune",2356475,686.25,28.83,{"$f":"F91+G91*Nøgletal!$C$9","v":2772.1004999999996},{"$f":"H91/Nøgletal!$C$9","v":38.315141672425703},8.7304030890060971E-3,3.8895694538479818E-2,1,0.33450663121265162,24.201554768235344,1.4902940466892489,107.82277427796716,38.315141672425703,2772.1004999999996]
["S102","Vejen Spildevand A/S","Region Syddanmark","Vejen Kommune",1842197,700,36.380000000000003,{"$f":"F92+G92*Nøgletal!$C$9","v":3332.0929999999998},{"$f":"H92/Nøgletal!$C$9","v":46.055190048375948},6.8250765993094625E-3,3.0407083373133137E-2,1,0.3143301998759207,22.741789961022864,1.4004040035664591,101.31922965803331,46.055190048375948,3332.0929999999998]
["S103","Vejle Spildevand a/s","Region Syddanmark","Vejle Kommune",5074261,0,38.81,{"$f":"F93+G93*Nøgletal!$C$9","v":2807.9034999999999},{"$f":"H93/Nøgletal!$C$9","v":38.81},1.8799411794660742E-2,8.3755145233673667E-2,1,0.72960517175078343,52.786934176169176,3.250537186518875,235.1763654446406,38.81,2807.9034999999999]
["S104","Vestforsyning Spildevand A/S","Region Midtjylland","Holstebro Kommune",3445474,672.5,23.87,{"$f":"F94+G94*Nøgletal!$C$9","v":2399.4944999999998},{"$f":"H94/Nøgletal!$C$9","v":33.165093296475469},1.2764988744922054E-2,5.9434772514386884E-2,1,0.42335204265379922,30.629520286002368,1.971159775494437,142.61340975702248,33.165093296475469,2399.4944999999998]
["S105","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",2116212,561.42999999999995,25.74,{"$f":"F95+G95*Nøgletal!$C$9","v":2423.7189999999996},{"$f":"H95/Nøgletal!$C$9","v":33.499917069799579},7.8402630122499806E-3,7.1280505488486953E-2,1,0.26264816071579139,19.002594427787507,2.3878910225577066,172.76391548205009,33.499917069799579,2423.7189999999996]
["S107","Vordingborg Spildevand A/S","Region Sjælland","Vordingborg Kommune",1693785,0,52.5,{"$f":"F96+G96*Nøgletal!$C$9","v":3798.3749999999995},{"$f":"H96/Nøgletal!$C$9","v":52.5},6.2752313502635049E-3,4.9531006983237855E-2,1,0.32944964588883402,23.835681880057138,2.6003778666199873,188.13733864995606,52.5,3798.3749999999995]
["S108","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",267153,758.75,71.45,{"$f":"F97+G97*Nøgletal!$C$9","v":5928.1574999999993},{"$f":"H97/Nøgletal!$C$9","v":81.937214927436074},9.8976368365344251E-4,4.4095954690962138E-3,1,8.109847967488297E-2,5.8674750044777824,0.36130997169438478,26.140776452088733,81.937214927436074,5928.1574999999993]
["S109","Aalborg Forsyning, Kloak A/S","Region Nordjylland","Aalborg Kommune",10415850,687.5,26.25,{"$f":"F98+G98*Nøgletal!$C$9","v":2586.6875},{"$f":"H98/Nøgletal!$C$9","v":35.7524187975121},3.8589235622964027E-2,0.35083774834102488,1,1.3796585130680825,99.818293420475769,12.543298108664477,907.5076181618748,35.7524187975121,2586.6875]
["S110","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",15081398,0,28.77,{"$f":"F99+G99*Nøgletal!$C$9","v":2081.5094999999997},{"$f":"H99/Nøgletal!$C$9","v":28.769999999999996},5.5874424165641638E-2,0.26015563006103931,1,1.6075071832455097,116.30314470781262,7.4846774768561,541.51641545053883,28.769999999999996,2081.5094999999997]

{"sheet":"V 2012","index":4,"n_rows":217,"n_cols":18,"rows_kept":217,"cut":false,"hidden":false,"merged":[[163,0,163,6],[0,16,0,17],[0,5,0,6],[0,9,0,11],[0,7,0,8],[0,12,0,13],[0,14,0,15]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Land",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region","Kommune","Debiteret vandmængde","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["V002","Andelsselskabet Gram Vandværk","Region Syddanmark","Haderslev Kommune",262986,656.25,12.38,{"$f":"F3+G3*Nøgletal!$C$9","v":1551.943},{"$f":"H3/Nøgletal!$C$9","v":21.450490670352455},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":1.0519423547621573E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$C$3:$C$163,C3,$I$3:$I$163,\">0\")),\"-\")","v":6.1525197734498228E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$D$3:$D$163,D3,$I$3:$I$163,\">0\")),\"-\")","v":0.13553764668350585},{"$f":"IF(H3>0,J3*I3,\"-\")","v":2.2564679666574248E-2},{"$f":"IF(H3>0,J3*H3,\"-\")","v":1.6325545738766467},{"$f":"IF(H3>0,K3*I3,\"-\")","v":0.13197456799954443},{"$f":"IF(H3>0,K3*H3,\"-\")","v":9.5483599947670381},{"$f":"IF(H3>0,L3*I3,\"-\")","v":2.9073490256660697},{"$f":"IF(H3>0,L3*H3,\"-\")","v":210.34670200694012}]
["V003","Andelsselskabet Gørlev Vandforsyning","Region Sjælland","Kalundborg Kommune",656281,375,9.8800000000000008,{"$f":"F4+G4*Nøgletal!$C$9","v":1089.818},{"$f":"H4/Nøgletal!$C$9","v":15.063137525915689},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":2.6251198943124856E-3},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$C$3:$C$163,C4,$I$3:$I$163,\">0\")),\"-\")","v":2.1967945753837672E-2},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$D$3:$D$163,D4,$I$3:$I$163,\">0\")),\"-\")","v":0.17800173368889505},{"$f":"IF(H4>0,J4*I4,\"-\")","v":3.9542541990046226E-2},{"$f":"IF(H4>0,J4*H4,\"-\")","v":2.8609029129798444},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.33090618805191246},{"$f":"IF(H4>0,K4*H4,\"-\")","v":23.941062705555865},{"$f":"IF(H4>0,L4*I4,\"-\")","v":2.6812645944072457},{"$f":"IF(H4>0,L4*H4,\"-\")","v":193.98949340536421}]
["V006","Andelsselskabet Klinting Vandværk","Region Syddanmark","Varde Kommune",417221,587.5,9.57,{"$f":"F5+G5*Nøgletal!$C$9","v":1279.8895},{"$f":"H5/Nøgletal!$C$9","v":17.690248790601245},1.6688813898695064E-3,9.7608254903246133E-3,0.30328809683213648,2.952292698879596E-2,2.1359837676393876,0.17267143132548479,12.492778056398825,5.3652418881884554,388.17525061043472]
["V007","Andelsselskabet Marielyst Vandværk","Region Sjælland","Guldborgsund Kommune",221860,532.5,15.21,{"$f":"F6+G6*Nøgletal!$C$9","v":1632.9435000000001},{"$f":"H6/Nøgletal!$C$9","v":22.57005528680028},8.8743861204601082E-4,7.4264049164099316E-3,0.12169955908182822,2.0029538537519768E-2,1.4491371131895552,0.16761436954553757,12.126899636619642,2.7467657768560803,198.72850395553738]
["V008","Andelsselskabet Stenløse Vandværk","Region Hovedstaden","Egedal Kommune",274116,0,15.71,{"$f":"F7+G7*Nøgletal!$C$9","v":1136.6185},{"$f":"H7/Nøgletal!$C$9","v":15.710000000000003},1.0964622851329861E-3,2.6603335595698011E-3,0.3056972803340281,1.7225422499439213E-2,1.246259317834427,4.179384022084158E-2,3.0237843399778881,4.8025042740475818,347.46118422734253]
["V010","Andelsselskabet Vejgaard Vandværk","Region Nordjylland","Aalborg Kommune",505463,687.5,10.51,{"$f":"F8+G8*Nøgletal!$C$9","v":1447.8984999999998},{"$f":"H8/Nøgletal!$C$9","v":20.012418797512094},2.0218488378284179E-3,2.0365102304156675E-2,6.71939238952836E-2,4.046208568788541E-2,2.9274318995185089,0.4075549561649619,29.486601078534989,1.3447129456405706,97.289981617095265]
["V012","Andelsselskabet Ørbæk Vandværk","Region Syddanmark","Nyborg Kommune",258185,1075,11.31,{"$f":"F9+G9*Nøgletal!$C$9","v":1893.2784999999999},{"$f":"H9/Nøgletal!$C$9","v":26.168327574291638},1.0327383847971662E-3,6.0402010666276628E-3,0.17431175936828233,2.7025036351917091E-2,1.9552613800612015,0.15806196012609844,11.43578281512322,4.5614472192003115,330.0207063091425]
["V013","Andelsvandværket Helle Vest a.m.b.a.","Region Syddanmark","Varde Kommune",511721,437.5,8.6300000000000008,{"$f":"F10+G10*Nøgletal!$C$9","v":1061.8805},{"$f":"H10/Nøgletal!$C$9","v":14.676993780234969},2.0468807986784312E-3,1.1971639444645406E-2,0.37198244623122445,3.0042056751085722E-2,2.173542805941052,0.17570767766827625,12.712450479299786,5.4595840496922703,395.00090599523571]
["V014","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",178926,639.38,16.510000000000002,{"$f":"F11+G11*Nøgletal!$C$9","v":1833.8784999999998},{"$f":"H11/Nøgletal!$C$9","v":25.347318590186593},7.1570288064069473E-4,3.6129728028316097E-3,0.1059406984083376,1.8141148931513976E-2,1.3125121251950362,9.1579172691052216E-2,6.6257531441976276,2.6853126342230067,194.28236908603452]
["V015","Arwos Vand A/S","Region Syddanmark","Aabenraa Kommune",1209424,562.5,15.06,{"$f":"F12+G12*Nøgletal!$C$9","v":1652.0909999999999},{"$f":"H12/Nøgletal!$C$9","v":22.83470628887353},4.8376884338552899E-3,2.8294301120534091E-2,0.44701710525391758,0.11046719450416613,7.9923015223764189,0.64609205573634121,46.744760232524285,10.207504304575673,738.51293643604993]
["V017","Assens Vandværk A/S","Region Syddanmark","Assens Kommune",665461,575,14.78,{"$f":"F13+G13*Nøgletal!$C$9","v":1644.3329999999999},{"$f":"H13/Nøgletal!$C$9","v":22.727477539737386},2.6618398368824956E-3,1.5568364707473754E-2,0.67038295163087391,6.0496905107125146E-2,4.3769510845005044,0.35382965921954995,25.599575844534439,15.236113476213541,1102.3328100040496]
["V018","Aulum Vandværk a.m.b.a.","Region Midtjylland","Herning Kommune",305412,343.75,8.94,{"$f":"F14+G14*Nøgletal!$C$9","v":990.55899999999997},{"$f":"H14/Nøgletal!$C$9","v":13.691209398756047},1.2216460893455165E-3,6.1670481073650982E-3,7.7634591842129883E-2,1.6725812420400905E-2,1.2101125286160055,8.4434347010137731E-2,6.1088250061834639,1.0629114534975581,76.901643660548331]
["V019","Baunehøj Vandværk A.m.b.A.","Region Hovedstaden","Gribskov Kommune",273818,800,18.38,{"$f":"F15+G15*Nøgletal!$C$9","v":2129.7929999999997},{"$f":"H15/Nøgletal!$C$9","v":29.437360055286799},1.0952702869972712E-3,2.6574414284984598E-3,0.19186525189943221,3.2241865796195979E-2,2.3326989903547788,7.8228060156544849E-2,5.6598001523260191,5.6480065022618851,408.63327043864734]
["V020","Billund Drikkevand A/S","Region Syddanmark","Billund Kommune",684693,575.45000000000005,11.84,{"$f":"F16+G16*Nøgletal!$C$9","v":1432.0740000000001},{"$f":"H16/Nøgletal!$C$9","v":19.793697304768489},2.7387677165672916E-3,1.6018294590748858E-2,0.38135427545010236,5.4210339169804951E-2,3.9221180389353876,0.31706127446789334,22.939383207752083,7.5484110941386309,546.12754266092998]
["V021","Birkerød Vandforsyning a.m.b.a.","Region Hovedstaden","Rudersdal Kommune",1142443,425,14.04,{"$f":"F17+G17*Nøgletal!$C$9","v":1440.7939999999999},{"$f":"H17/Nøgletal!$C$9","v":19.914222529371113},4.5697648528877704E-3,1.1087566770256397E-2,0.40565790520233841,9.1003314187305909E-2,6.5840897814515813,0.22080027197214644,15.974899677184794,8.0783617949978979,584.4694758680979]
["V022","Bjerringbro Fællesvandværk","Region Midtjylland","Viborg Kommune",525726,300,9.06,{"$f":"F18+G18*Nøgletal!$C$9","v":955.49099999999999},{"$f":"H18/Nøgletal!$C$9","v":13.206510020732551},2.1029007110632881E-3,1.0615750308739094E-2,0.1906131733765325,2.7771979313262921E-2,2.0093027033145723,0.1401970128299575,10.143253878247425,2.5173347842808078,182.12917164271641]
["V024","Bogense Forsyningsselskab a.m.b.a.","Region Syddanmark","Nordfyns Kommune",235087,1125,14.26,{"$f":"F19+G19*Nøgletal!$C$9","v":2156.7110000000002},{"$f":"H19/Nøgletal!$C$9","v":29.809412577747068},9.4034652929802826E-4,5.4998266675070099E-3,0.43980296635536398,2.8031177657897446E-2,2.0280557035488802,0.16394660223781221,11.861536671905712,13.110268077004058,948.52789537124352]
["V025","Bolderslev Vandværk","Region Syddanmark","Aabenraa Kommune",265973,668.75,3.56,{"$f":"F20+G20*Nøgletal!$C$9","v":926.31600000000003},{"$f":"H20/Nøgletal!$C$9","v":12.803261921216311},1.0638903360755145E-3,6.2224002102916872E-3,9.8306698507471507E-2,1.3621266628225659E-2,0.98549864055212633,7.9667019670995931E-2,5.7639088731965549,1.2586464096012022,91.063067734646978]
["V026","Bording Vandværk a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",269054,500,9.8800000000000008,{"$f":"F21+G21*Nøgletal!$C$9","v":1214.818},{"$f":"H21/Nøgletal!$C$9","v":16.79085003455425},1.0762143168008087E-3,5.432887252233079E-3,0.14161817612396735,1.8070553198442637E-2,1.3074045239073249,9.1222795106887133E-2,6.5999692259832843,2.377889557464627,172.04030948256576]
["V027","Bornholms Vand A/S","Region Hovedstaden","Bornholms Regionskommune",1287323,1084.25,15.68,{"$f":"F22+G22*Nøgletal!$C$9","v":2218.6979999999999},{"$f":"H22/Nøgletal!$C$9","v":30.666178299930891},5.1492839465199086E-3,1.2493647138095094E-2,0.52175543065028385,0.15790885962095133,11.424705993575827,0.38313241075324544,27.71962991799731,16.000245065278833,1157.6177304729233]
["V028","Borup Vandværk","Region Sjælland","Køge Kommune",239162,500,12.38,{"$f":"F23+G23*Nøgletal!$C$9","v":1395.693},{"$f":"H23/Nøgletal!$C$9","v":19.29085003455425},9.5664650380486817E-4,8.0055614018679881E-3,0.11438237810625955,1.8454524240980343E-2,1.335184828834928,0.15443408444585124,11.173306009657338,2.2065333026435345,159.64268444625972]
["V030","Brande Vandværk a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",719121,650,10.92,{"$f":"F24+G24*Nøgletal!$C$9","v":1440.0619999999999},{"$f":"H24/Nøgletal!$C$9","v":19.904105044920524},2.8764795011860605E-3,1.4520889166164057E-2,0.37851362340810218,5.7253750151167938E-2,4.1423088234370002,0.2890253033089778,20.910980694404543,7.5339749212483538,545.08308555231838]
["V035","Brønderslev Vand A/S","Region Nordjylland","Brønderslev Kommune",907574,500,19.27,{"$f":"F25+G25*Nøgletal!$C$9","v":1894.1844999999998},{"$f":"H25/Nøgletal!$C$9","v":26.180850034554251},3.6302903222259365E-3,3.6566152930269255E-2,0.7094506758969813,9.5044086508090875E-2,6.8764396588603738,0.95733296620795583,69.263040105145592,18.574021752572019,1343.8304737985854]
["V041","Egedal Vandforsyning A/S","Region Hovedstaden","Egedal Kommune",622575,330,15.01,{"$f":"F26+G26*Nøgletal!$C$9","v":1415.9734999999998},{"$f":"H26/Nøgletal!$C$9","v":19.571161022805803},2.4902961051768919E-3,6.0421761803366785E-3,0.6943027196659719,4.8737986068883091E-2,3.5261932920836911,0.11825240295353086,8.5555613536879562,13.588310325154733,983.1142520249449]
["V043","Energi Viborg Vand A/S","Region Midtjylland","Viborg Kommune",2232352,565,16.13,{"$f":"F27+G27*Nøgletal!$C$9","v":1732.0054999999998},{"$f":"H27/Nøgletal!$C$9","v":23.939260539046302},8.9293940344277317E-3,4.5076886882547809E-2,0.8093868266234675,0.21376309024597126,15.465759579296018,1.0791073393704307,78.073416003450646,19.376122119411086,1401.8624353393921]
["V044","Esbjerg Vand A/S","Region Syddanmark","Esbjerg Kommune",6846631,1055,14.33,{"$f":"F28+G28*Nøgletal!$C$9","v":2091.7754999999997},{"$f":"H28/Nøgletal!$C$9","v":28.911893572909467},2.7386481167543456E-2,0.16017595084534741,1,0.79179502885250574,57.286370337478786,4.6309900437802627,335.05212966750196,28.911893572909467,2091.7754999999997]
["V045","Fanø Vand A/S ","Region Syddanmark","Fanø Kommune",225208,655.63,11,{"$f":"F29+G29*Nøgletal!$C$9","v":1451.48},{"$f":"H29/Nøgletal!$C$9","v":20.061921216309607},9.0083059110095565E-4,5.2687088785680139E-3,1,1.8072392347908986E-2,1.3075375863712151,0.10570042243350243,7.6474255630639005,20.061921216309607,1451.48]
["V047","Faxe Vandforsyning A/S","Region Sjælland","Faxe Kommune",1310385,125,19.79,{"$f":"F30+G30*Nøgletal!$C$9","v":1556.8064999999999},{"$f":"H30/Nøgletal!$C$9","v":21.517712508638564},5.2415318022442621E-3,4.3863019951274805E-2,1,0.11278577442557819,8.1600507796905806,0.94383185307220874,68.286234569774294,21.517712508638564,1556.8064999999999]
["V050","FFV Vand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",729460,468.75,17.38,{"$f":"F31+G31*Nøgletal!$C$9","v":1726.1929999999998},{"$f":"H31/Nøgletal!$C$9","v":23.85892190739461},2.9178354365053775E-3,1.7065612138823769E-2,0.31154864610916544,6.9616407818210463E-2,5.0367471056475264,0.40716710732208183,29.458540214752613,7.4332148178730977,537.79309207311849]
["V051","Fjerritslev Vand a.m.b.a.","Region Nordjylland","Jammerbugt Kommune",220465,281.25,9.26,{"$f":"F32+G32*Nøgletal!$C$9","v":951.2109999999999},{"$f":"H32/Nøgletal!$C$9","v":13.147353144436766},8.8185862077311717E-4,8.8825339925689938E-3,0.16533552315814734,1.1594106710770111E-2,0.8388336205242175,0.11678181121776841,8.4491640416055436,2.173724510280366,157.26896831878446]
["V052","Fonden Djurs Vand","Region Midtjylland","Syddjurs Kommune",322565,812.5,15.34,{"$f":"F33+G33*Nøgletal!$C$9","v":1922.3489999999999},{"$f":"H33/Nøgletal!$C$9","v":26.570131306150657},1.2902579820365163E-3,6.5134109751817972E-3,0.61501516731714856,3.4282324001519211E-2,2.4803261415099151,0.17306218486150315,12.521049074729753,16.341033750890855,1182.2737918769533]
["V053","Forsyning Helsingør Vand A/S","Region Hovedstaden","Helsingør Kommune",2888126,550,20.49,{"$f":"F34+G34*Nøgletal!$C$9","v":2032.4514999999997},{"$f":"H34/Nøgletal!$C$9","v":28.091935038009673},1.1552485931912004E-2,2.80296608810361E-2,1,0.32453168432679264,23.479867361043446,0.78740741260750713,56.968926302153136,28.091935038009673,2032.4514999999997]
["V054","Fredensborg Vand A/S","Region Hovedstaden","Fredensborg Kommune",1701943,254.01,23.53,{"$f":"F35+G35*Nøgletal!$C$9","v":1956.4054999999998},{"$f":"H35/Nøgletal!$C$9","v":27.04085003455425},6.8077613526612455E-3,1.6517591382388865E-2,1,0.18408765380834693,13.318741753033899,0.44664971150322291,32.315106627258174,27.04085003455425,1956.4054999999998]
["V055","Frederiksberg Vand A/S","Region Hovedstaden","Frederiksberg Kommune",5111838,370,21.93,{"$f":"F36+G36*Nøgletal!$C$9","v":1956.6354999999999},{"$f":"H36/Nøgletal!$C$9","v":27.044029025570147},2.0447320020391492E-2,4.9611092320346765E-2,1,0.55297791612658909,40.007952231758715,1.3416838207016981,97.070824427767846,27.044029025570147,1956.6354999999999]
["V056","Frederiksberg Vandværk","Region Sjælland","Sorø Kommune",200813,625,17.13,{"$f":"F37+G37*Nøgletal!$C$9","v":1864.3554999999999},{"$f":"H37/Nøgletal!$C$9","v":25.768562543192814},8.0325074371583689E-4,6.7218906088480461E-3,0.20185558409183432,2.0698617027307686E-2,1.4975449419257107,0.17321345856260131,12.531993727004203,5.2015282433631489,376.33056840732382]
["V057","Frederikshavn Vand A/S","Region Nordjylland","Frederikshavn Kommune",4281176,1312.5,14.89,{"$f":"F38+G38*Nøgletal!$C$9","v":2389.7915000000003},{"$f":"H38/Nøgletal!$C$9","v":33.030981340704912},1.7124677217004836E-2,0.17248856438967888,1,0.5656448936204812,40.924408053441816,5.6974665518404608,412.21170502565735,33.030981340704912,2389.7915000000003]
["V058","Frederikssund Vand A/S","Region Hovedstaden","Frederikssund Kommune",1307873,825,17.38,{"$f":"F39+G39*Nøgletal!$C$9","v":2082.4429999999998},{"$f":"H39/Nøgletal!$C$9","v":28.782902557014513},5.2314838179593091E-3,1.2693087720363767E-2,0.80373206329697344,0.15057728896092104,10.894266856322636,0.36534390700286778,26.432631671657482,23.133741659825006,1673.7262090883391]
["V059","Furesø Vandforsyning a.m.b.a.","Region Hovedstaden","Furesø Kommune",1692069,375,13,{"$f":"F40+G40*Nøgletal!$C$9","v":1315.55},{"$f":"H40/Nøgletal!$C$9","v":18.18313752591569},6.7682654144328924E-3,1.6421762851521669E-2,1,0.12306830084253204,8.9039915659571918,0.29859917234719191,21.60365011931933,18.18313752591569,1315.55]
["V060","Galten Vandværk","Region Midtjylland","Skanderborg Kommune",271606,750,11.13,{"$f":"F41+G41*Nøgletal!$C$9","v":1555.2555},{"$f":"H41/Nøgletal!$C$9","v":21.496275051831375},1.0864223008355217E-3,5.4844186484126521E-3,0.21769266898460957,2.3354032601203868E-2,1.6896642586970998,0.11789457176567164,8.5296722672463439,4.6795814892604488,338.56772074799346]
["V061","Gentofte Vand A/S","Region Hovedstaden","Gentofte Kommune",3699270,0,20.149999999999999,{"$f":"F42+G42*Nøgletal!$C$9","v":1457.8524999999997},{"$f":"H42/Nøgletal!$C$9","v":20.149999999999999},1.4797056857403077E-2,3.590192519557333E-2,1,0.29816069567667197,21.571926332207216,0.72342379269080259,52.339711401179557,20.149999999999999,1457.8524999999997]
["V062","Gilleleje Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",418027,887.5,15.5,{"$f":"F43+G43*Nøgletal!$C$9","v":2008.925},{"$f":"H43/Nøgletal!$C$9","v":27.766758811333794},1.6721053848271783E-3,4.0570096488577291E-3,0.29291301395731456,4.6428946927628736E-2,3.359134310213939,0.11265000841508657,8.1502281088315129,8.133245011253603,588.44027656419814]
["V063","Give Vandværk a.m.b.a.","Region Syddanmark","Vejle Kommune",279324,691.25,13.63,{"$f":"F44+G44*Nøgletal!$C$9","v":1677.3805},{"$f":"H44/Nøgletal!$C$9","v":23.184250172771254},1.1172942525517892E-3,6.5347449415523954E-3,1,2.5903629467760148E-2,1.8741275919924463,0.15150316154020219,10.961253737433628,23.184250172771254,1677.3805]
["V065","Gladsaxe Vand A/S","Region Hovedstaden","Gladsaxe Kommune",3470154,0,20.75,{"$f":"F45+G45*Nøgletal!$C$9","v":1501.2624999999998},{"$f":"H45/Nøgletal!$C$9","v":20.75},1.3880594290750531E-2,3.3678322838051715E-2,1,0.28802233153307349,20.838415686417868,0.69882519888957306,50.560003139660608,20.75,1501.2624999999998]
["V067","Glostrup Vand a/s","Region Hovedstaden","Glostrup Kommune",1249063,213.75,23.46,{"$f":"F46+G46*Nøgletal!$C$9","v":1911.0809999999999},{"$f":"H46/Nøgletal!$C$9","v":26.414388389771943},4.9962441858740943E-3,1.2122328564975903E-2,1,0.13197273441581825,9.5482273349844498,0.32020389490370027,23.166751796282711,26.414388389771943,1911.0809999999999]
["V068","Greve Vandværk A.m.b.a.","Region Sjælland","Greve Kommune",1909583,437.5,16.28,{"$f":"F47+G47*Nøgletal!$C$9","v":1615.3579999999999},{"$f":"H47/Nøgletal!$C$9","v":22.326993780234972},7.6383200536674373E-3,6.3920204541119741E-2,1,0.17054072432967693,12.338621405252123,1.4271460092209276,103.2540137671341,22.326993780234972,1615.3579999999999]
["V069","Grindsted Vandværk A.m.b.a.","Region Syddanmark","Billund Kommune",1110732,675,10.09,{"$f":"F48+G48*Nøgletal!$C$9","v":1405.0115000000001},{"$f":"H48/Nøgletal!$C$9","v":19.419647546648239},4.4429210512714765E-3,2.5985415927096762E-2,0.61864572454989764,8.6279960893275942E-2,6.2423551706285147,0.50462761865727868,36.509808209854114,12.013881926999842,869.20435741843858]
["V070","Guldborgsund Vand A/S","Region Sjælland","Guldborgsund Kommune",1404634,887,17.79,{"$f":"F49+G49*Nøgletal!$C$9","v":2174.1064999999999},{"$f":"H49/Nøgletal!$C$9","v":30.049847961299239},5.6185272126234405E-3,4.7017852895323842E-2,0.77050093965268507,0.16883588850575679,12.215276533391503,1.4128793309712147,102.22181959576737,23.153436090601385,1675.1511011550103]
["V071","Haderslev Vand A/S","Region Syddanmark","Haderslev Kommune",1677331,825,17.489999999999998,{"$f":"F50+G50*Nøgletal!$C$9","v":2090.4014999999999},{"$f":"H50/Nøgletal!$C$9","v":28.892902557014516},6.7093135066336766E-3,3.9240918315501069E-2,0.86446235331649413,0.19385154137162819,14.025159018237296,1.1337840291375385,82.029274508100912,24.976826538580919,1807.0734000663292]
["V072","Hadsten Vandværk a.m.b.a.","Region Midtjylland","Favrskov Kommune",327270,618.75,15.19,{"$f":"F51+G51*Nøgletal!$C$9","v":1717.7465},{"$f":"H51/Nøgletal!$C$9","v":23.742176917760887},1.3090779526020824E-3,6.608416938749544E-3,1,3.1080360349818838E-2,2.2486640713093928,0.15689820410611949,11.351585067077744,23.742176917760887,1717.7465]
["V073","Hadsund Vandværk a.m.b.a ","Region Nordjylland","Mariagerfjord Kommune",369823,412.5,10.56,{"$f":"F52+G52*Nøgletal!$C$9","v":1176.5160000000001},{"$f":"H52/Nøgletal!$C$9","v":16.261451278507259},1.4792896863909306E-3,1.4900167231686858E-2,0.20053758951239536,2.4055397162044401E-2,1.7404079846739122,0.24229834347968623,17.530285150755297,3.2610322413651054,235.93568266276537]
["V074","Halsnaes Forsyning A/S","Region Hovedstaden","Halsnæs Kommune",595911,525,21.04,{"$f":"F53+G53*Nøgletal!$C$9","v":2047.2439999999999},{"$f":"H53/Nøgletal!$C$9","v":28.296392536281964},2.3836402719866149E-3,5.7833983854163919E-3,1,6.7448420801423159E-2,4.8798932449829655,0.16364931090744156,11.840027644153395,28.296392536281964,2047.2439999999999]
["V079","Helsinge Vandværk","Region Hovedstaden","Gribskov Kommune",417282,762.5,17.059999999999999,{"$f":"F54+G54*Nøgletal!$C$9","v":1996.7909999999997},{"$f":"H54/Nøgletal!$C$9","v":27.599046302695228},1.669125389487891E-3,4.0497793211793755E-3,0.292390989792851,4.6066268909480512E-2,3.3328945556009146,0.11177004700092724,8.0865629005170856,8.0697124657837822,583.84369689945663]
["V080","Herning Vand A/S","Region Midtjylland","Herning Kommune",3130299,625,14.81,{"$f":"F55+G55*Nøgletal!$C$9","v":1696.5035},{"$f":"H55/Nøgletal!$C$9","v":23.448562543192814},1.2521176416880086E-2,6.3208729596207283E-2,0.79571033623049303,0.2936035883255636,21.242219615354525,1.4821538492124291,107.23383099051924,18.658263585365699,1349.9253704012083]
["V081","Hillerød Vand A/S","Region Hovedstaden","Hillerød Kommune",1447677,406.25,16.809999999999999,{"$f":"F56+G56*Nøgletal!$C$9","v":1622.4534999999998},{"$f":"H56/Nøgletal!$C$9","v":22.425065653075329},5.7906989433468533E-3,1.4049904808611431E-2,0.8490878773286944,0.12985680398174712,9.3951397680794031,0.31507003775257014,22.795317231398446,19.040851394326342,1377.6055983795106]
["V085","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3413448,937.5,14.75,{"$f":"F57+G57*Nøgletal!$C$9","v":2004.6624999999999},{"$f":"H57/Nøgletal!$C$9","v":27.707843814789221},1.3653770645502713E-2,0.13752780664444084,1,0.37831654452854296,27.371201996640082,3.8105989866946981,275.69683668736138,27.707843814789221,2004.6624999999999]
["V086","HOFOR Vand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1333976,75,21.36,{"$f":"F58+G58*Nøgletal!$C$9","v":1620.3959999999997},{"$f":"H58/Nøgletal!$C$9","v":22.396627505183137},5.3358956546591969E-3,1.2946420932965186E-2,1,0.11950606738392734,8.6462639752271429,0.28995616716092681,20.978328694093051,22.396627505183137,1620.3959999999997]
["V087","HOFOR Vand Brøndby A/S","Region Hovedstaden","Brøndby Kommune",1858688,125,24,{"$f":"F59+G59*Nøgletal!$C$9","v":1861.3999999999999},{"$f":"H59/Nøgletal!$C$9","v":25.727712508638561},7.434740372066059E-3,1.8038823210500935E-2,1,0.19127886286888404,13.839025728563762,0.46409765755392451,33.577465524026437,25.727712508638561,1861.3999999999999]
["V088","HOFOR Vand Dragør A/S","Region Hovedstaden","Dragør Kommune",626066,441.15,17.64,{"$f":"F60+G60*Nøgletal!$C$9","v":1717.404},{"$f":"H60/Nøgletal!$C$9","v":23.737442985487217},2.5042600833372298E-3,6.0760568164777949E-3,1,5.9444730949048959E-2,4.3008262841636915,0.14423005225772262,10.435044280846231,23.737442985487217,1717.404]
["V089","HOFOR Vand Herlev A/S","Region Hovedstaden","Herlev Kommune",1497644,0,22.79,{"$f":"F61+G61*Nøgletal!$C$9","v":1648.8564999999999},{"$f":"H61/Nøgletal!$C$9","v":22.79},5.9905666307537905E-3,1.4534841430227916E-2,1,0.13652501351487889,9.8775847278014872,0.33124903619489421,23.965867768700594,22.79,1648.8564999999999]
["V090","HOFOR Vand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",2930539,0,20.8,{"$f":"F62+G62*Nøgletal!$C$9","v":1504.8799999999999},{"$f":"H62/Nøgletal!$C$9","v":20.8},1.172213766657669E-2,2.844128489153543E-2,1,0.24382046346479516,17.640410531677929,0.591578725743937,42.800720807573832,20.8,1504.8799999999999]
["V091","HOFOR Vand København A/S","Region Hovedstaden","Københavns Kommune",47971981,475,18.59,{"$f":"F63+G63*Nøgletal!$C$9","v":1819.9865},{"$f":"H63/Nøgletal!$C$9","v":25.155307532826541},0.19188762388775626,0.46557468726139617,1,4.826992190639861,349.23288499279391,11.71167443755996,847.33964555746297,25.155307532826541,1819.9865]
["V092","HOFOR Vand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1749997,0,23.65,{"$f":"F64+G64*Nøgletal!$C$9","v":1711.0774999999999},{"$f":"H64/Nøgletal!$C$9","v":23.65},6.9999770520358913E-3,1.6983962075349388E-2,1,0.16554945728064882,11.977503234254941,0.40167070308201303,29.060875367983641,23.65,1711.0774999999999]
["V093","HOFOR Vand Vallensbæk A/S","Region Hovedstaden","Vallensbæk Kommune",417944,125,24.66,{"$f":"F65+G65*Nøgletal!$C$9","v":1909.1509999999998},{"$f":"H65/Nøgletal!$C$9","v":26.387712508638561},1.6717733853464254E-3,4.0562041224183956E-3,1,4.4114275472114904E-2,3.1916678304075132,0.10703394825873119,7.743906156519202,26.387712508638561,1909.1509999999998]
["V094","Holbæk Vand A/S","Region Sjælland","Holbæk Kommune",1676001,0,17.510000000000002,{"$f":"F66+G66*Nøgletal!$C$9","v":1266.8485000000001},{"$f":"H66/Nøgletal!$C$9","v":17.510000000000002},6.7039935149541437E-3,5.6101424620517266E-2,0.61461814853360852,0.11738692644684706,8.4929441284293841,0.98233594510525746,71.072005628365375,10.761963780823486,778.62807954257914]
["V097","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",3848455,340,13.59,{"$f":"F67+G67*Nøgletal!$C$9","v":1323.2365},{"$f":"H67/Nøgletal!$C$9","v":18.289378023496891},1.5393795924103176E-2,7.7710132948377114E-2,1,0.28154295287248865,20.369632640324554,1.4212699977490699,102.82888433714521,18.289378023496891,1323.2365]
["V098","HTK Vand A/S","Region Hovedstaden","Høje-Taastrup Kommune",2181146,0,23.38,{"$f":"F68+G68*Nøgletal!$C$9","v":1691.5429999999999},{"$f":"H68/Nøgletal!$C$9","v":23.38},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":8.7245703547719662E-3},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$C$3:$C$163,C68,$I$3:$I$163,\">0\")),\"-\")","v":2.1168322542724369E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$D$3:$D$163,D68,$I$3:$I$163,\">0\")),\"-\")","v":1},{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.20398045489456856},{"$f":"IF(H68>0,J68*H68,\"-\")","v":14.757985911622034},{"$f":"IF(H68>0,K68*I68,\"-\")","v":0.49491538104889571},{"$f":"IF(H68>0,K68*H68,\"-\")","v":35.807127818887608},{"$f":"IF(H68>0,L68*I68,\"-\")","v":23.38},{"$f":"IF(H68>0,L68*H68,\"-\")","v":1691.5429999999999}]
["V101","Høng Vandværk a.m.b.a.","Region Sjælland","Kalundborg Kommune",253668,812.5,13.63,{"$f":"F69+G69*Nøgletal!$C$9","v":1798.6305},{"$f":"H69/Nøgletal!$C$9","v":24.860131306150659},1.014670413055474E-3,8.4911263063908518E-3,6.8801845217817723E-2,2.5224839701025209E-2,1.8250171523691738,0.21109051491398664,15.272398754026931,1.7104229062204024,123.7490972650461]
["V102","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1261306,0,24.8,{"$f":"F70+G70*Nøgletal!$C$9","v":1794.28},{"$f":"H70/Nøgletal!$C$9","v":24.8},5.0452161092820053E-3,1.2241148567346479E-2,1,0.12512135951019374,9.0525303605625158,0.3035804844701927,21.964048051418441,24.8,1794.28]
["V103","Haarby Vandværk","Region Syddanmark","Assens Kommune",327197,1000,13,{"$f":"F71+G71*Nøgletal!$C$9","v":1940.55},{"$f":"H71/Nøgletal!$C$9","v":26.821700069108502},1.3087859530587695E-3,7.6547269144116485E-3,0.32961704836912614,3.5103864287604633E-2,2.5397645812081953,0.20531278940928163,14.854380313761524,8.8408896090215308,639.63836321270776]
["V106","Ikast Vandforsyning a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",911680,687.5,13.63,{"$f":"F72+G72*Nøgletal!$C$9","v":1673.6305},{"$f":"H72/Nøgletal!$C$9","v":23.132418797512095},3.6467142965388405E-3,1.8409147048978471E-2,0.47986820046793044,8.4357322342411167E-2,6.1032522714734476,0.42584809924195388,30.810109980155364,11.100512180832656,803.12205628324261]
["V107","Ishøj Vand A/S","Region Hovedstaden","Ishøj Kommune",1042101,222.5,25.63,{"$f":"F73+G73*Nøgletal!$C$9","v":2076.8305},{"$f":"H73/Nøgletal!$C$9","v":28.705328265376643},4.1683974806263407E-3,1.0113733830791524E-2,1,0.11965521802194809,8.6570550238879438,0.29031804960151592,21.004510888669675,28.705328265376643,2076.8305]
["V108","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",139101,724,12.44,{"$f":"F74+G74*Nøgletal!$C$9","v":1624.0339999999999},{"$f":"H74/Nøgletal!$C$9","v":22.446910850034556},5.5640312978550506E-4,5.6043787490093191E-3,0.10431740460763139,1.2489531450975439E-2,0.90361760047807282,0.12580099014884039,9.101701637268599,2.3416034813344857,169.41501187455003]
["V110","Jyllinge Vandværk a.m.b.a.","Region Sjælland","Roskilde Kommune",240138,950,18.13,{"$f":"F75+G75*Nøgletal!$C$9","v":2261.7055},{"$f":"H75/Nøgletal!$C$9","v":31.260615065653077},9.6055049769902176E-4,8.0382314243975846E-3,7.4413724417164068E-2,3.00273993596906E-2,2.1724823436736149,0.25128005836672912,18.18011222283285,2.3262187946065551,168.30192978978428]
["V112","Kalundborg Vandforsyning A/S","Region Sjælland","Kalundborg Kommune",2776987,0,19.63,{"$f":"F76+G76*Nøgletal!$C$9","v":1420.2304999999999},{"$f":"H76/Nøgletal!$C$9","v":19.63},1.11079306271965E-2,9.2955151490158053E-2,0.75319642109328722,0.21804867821186727,15.775821868628597,1.8247096237518026,132.01774127844291,14.785245746061227,1069.7125297275297]
["V113","Kerteminde Forsyning - Vand A/S","Region Syddanmark","Kerteminde Kommune",883344,424.24,19.03,{"$f":"F77+G77*Nøgletal!$C$9","v":1801.0605},{"$f":"H77/Nøgletal!$C$9","v":24.893718037318592},3.5333704738085793E-3,2.0665706261011083E-2,0.73817828712393052,8.7958728296377575E-2,6.3638139922429167,0.51444626470365939,37.220187251309753,18.376002140933931,1329.5037548965699]
["V114","Klemensker Vandværk","Region Hovedstaden","Bornholms Regionskommune",252063,562.5,12.38,{"$f":"F78+G78*Nøgletal!$C$9","v":1458.193},{"$f":"H78/Nøgletal!$C$9","v":20.154706288873534},1.0082504230963384E-3,2.4463061551527193E-3,0.10216180330499998,2.0320991143139174E-2,1.470223709206119,4.9304582049766545E-2,3.5671865113006094,2.0590411395539441,148.97162644672784]
["V115","Kvarmløse-Tølløse Vandværk","Region Sjælland","Holbæk Kommune",213363,625,11.8,{"$f":"F79+G79*Nøgletal!$C$9","v":1478.73},{"$f":"H79/Nøgletal!$C$9","v":20.438562543192816},8.5345066520315976E-4,7.1419815747767613E-3,7.8243850705086881E-2,1.7443304798284293E-2,1.2620231021558685,0.14597183709840555,10.561062414069641,1.5991918362561595,115.70152935313313]
["V116","Køge Vand A/S","Region Sjælland","Køge Kommune",1851737,239.43,20.28,{"$f":"F80+G80*Nøgletal!$C$9","v":1706.6880000000001},{"$f":"H80/Nøgletal!$C$9","v":23.589329647546652},7.4069364155514468E-3,6.1983903185333894E-2,0.88561762189374049,0.17472466478486068,12.641329497184669,1.4621587250804582,105.78718375957114,20.891126024527775,1511.4729678745844]
["V117","Langeland Vand ApS","Region Syddanmark","Langeland Kommune",834243,1040,13.8,{"$f":"F81+G81*Nøgletal!$C$9","v":2038.4299999999998},{"$f":"H81/Nøgletal!$C$9","v":28.174568071872841},3.3369667809839548E-3,1.9516995404173988E-2,1,9.4017597724410831E-2,6.8021731953611226,0.54988291557332947,39.784028941730377,28.174568071872841,2038.4299999999998]
["V118","Langeskov Vandværk","Region Syddanmark","Kerteminde Kommune",313310,287.5,13,{"$f":"F82+G82*Nøgletal!$C$9","v":1228.05},{"$f":"H82/Nøgletal!$C$9","v":16.973738769868696},1.2532380399357056E-3,7.3298425399814593E-3,0.26182171287606942,2.1272135106330938E-2,1.5390389749430433,0.12441483249791613,9.0014131312242309,4.4440933586379696,321.53015449745703]
["V119","Lejre Vand A/S","Region Sjælland","Lejre Kommune",207304,577,13.49,{"$f":"F83+G83*Nøgletal!$C$9","v":1553.0014999999999},{"$f":"H83/Nøgletal!$C$9","v":21.465120939875604},8.2921470310820446E-4,6.939166342700101E-3,1,1.779919388734065E-2,1.2877716777490962,0.14895004476797194,10.776535738962769,21.465120939875604,1553.0014999999999]
["V120","Lemvig Vand og Spildevand A/S","Region Midtjylland","Lemvig Kommune",1708474,660,12.69,{"$f":"F84+G84*Nøgletal!$C$9","v":1578.1214999999997},{"$f":"H84/Nøgletal!$C$9","v":21.812322045611609},6.8338853118033735E-3,3.4498452412421513E-2,1,0.14906290724383009,10.784701339091106,0.75249135409494472,54.44274946876925,21.812322045611609,1578.1214999999997]
["V122","Lille Skensved Vandværk a.m.b.a.","Region Sjælland","Næstved Kommune",370844,375,10.81,{"$f":"F85+G85*Nøgletal!$C$9","v":1157.1034999999999},{"$f":"H85/Nøgletal!$C$9","v":15.993137525915689},1.4833736800035646E-3,1.2413403519431734E-2,0.14760512433101974,2.372379926662066E-2,1.7164168769400046,0.19852926965095755,14.363592659246777,2.3606690529558829,170.7944059813581]
["V123","Lillerød Andelsvandværk a.m.b.a","Region Hovedstaden","Allerød Kommune",596086,375,12.38,{"$f":"F86+G86*Nøgletal!$C$9","v":1270.693},{"$f":"H86/Nøgletal!$C$9","v":17.563137525915689},2.3843402708918168E-3,5.7850967845354687E-3,1,4.1876496086252046E-2,3.0297644918403352,0.10160445042752908,7.3510819884317282,17.563137525915689,1270.693]
["V124","Lindholm Vandværk a.m.b.a","Region Nordjylland","Aalborg Kommune",500273,462.5,12.5,{"$f":"F87+G87*Nøgletal!$C$9","v":1366.875},{"$f":"H87/Nøgletal!$C$9","v":18.892536281962684},2.001088870297007E-3,2.0155997224341589E-2,6.6503989191820587E-2,3.7805644085517925E-2,2.7352383495872217,0.38079790886001263,27.550728706021911,1.2564290287017246,90.902640226569758]
["V125","Lolland Vand A/S","Region Sjælland","Lolland Kommune",1741446,767.25,28.55,{"$f":"F88+G88*Nøgletal!$C$9","v":2832.8424999999997},{"$f":"H88/Nøgletal!$C$9","v":39.154699378023494},6.9657731055308642E-3,5.8292090219338365E-2,1,0.27274275188258212,19.732938098704814,2.2824092686548174,165.13231058717602,39.154699378023494,2832.8424999999997]
["V126","Lyngby-Taarbæk Vand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2731565,0,22.99,{"$f":"F89+G89*Nøgletal!$C$9","v":1663.3264999999997},{"$f":"H89/Nøgletal!$C$9","v":22.99},1.0926242911356089E-2,2.6510214798283513E-2,1,0.25119432453207646,18.173909379895729,0.60946983821253797,44.095142794677116,22.99,1663.3264999999997]
["V127","Læsø Vand A/S ","Region Nordjylland","Læsø Kommune",195340,1070,10,{"$f":"F90+G90*Nøgletal!$C$9","v":1793.5},{"$f":"H90/Nøgletal!$C$9","v":24.789219073946096},7.8135877795487132E-4,7.8702478402849756E-3,1,1.9369273922074107E-2,1.4013669682620618,0.1950972978790754,14.115289501551104,24.789219073946096,1793.5]
["V128","Løgstør Vand a.m.b.a.","Region Nordjylland","Vesthimmerlands Kommune",412761,897.5,12.5,{"$f":"F91+G91*Nøgletal!$C$9","v":1801.875},{"$f":"H91/Nøgletal!$C$9","v":24.90497581202488},1.6510414177712228E-3,1.6630139084692675E-2,0.35741060643451833,4.1119146574243565E-2,2.974970254646522,0.41417321165488064,29.965431863230613,8.9013025082128223,644.00923646919773]
["V131","Mariager Vand a.m.b.a.","Region Nordjylland","Mariagerfjord Kommune",213913,543.75,10.5,{"$f":"F92+G92*Nøgletal!$C$9","v":1303.425},{"$f":"H92/Nøgletal!$C$9","v":18.015549412577748},8.5565066176236508E-4,8.6185539380509886E-3,0.11599494186506797,1.5415016776884737E-2,1.1152764638076107,0.15526798433592412,11.23363866670411,2.0897126067792153,151.1907071004762]
["V132","Mariagerfjord Vand a/s","Region Nordjylland","Mariagerfjord Kommune",1260422,779.49,13,{"$f":"F93+G93*Nøgletal!$C$9","v":1720.04},{"$f":"H93/Nøgletal!$C$9","v":23.773876986869386},5.0416801148123009E-3,5.0782397477975173E-2,0.68346746862253671,0.11986028285669316,8.6718914646817495,1.207294470739688,87.347754958016409,16.248671523559199,1175.591384729508]
["V133","Midtfyns Vandforsyning A.m.b.A.","Region Syddanmark","Faaborg-Midtfyn Kommune",1611940,525,10.25,{"$f":"F94+G94*Nøgletal!$C$9","v":1266.5875000000001},{"$f":"H94/Nøgletal!$C$9","v":17.506392536281965},6.4477499157191325E-3,3.7711105243681063E-2,0.68845135389083456,0.11287684100035808,8.1666394463759069,0.66018541137292186,47.764414512830889,12.05229964334772,871.98387919620745]
["V134","Morsø Forsyning A/S","Region Nordjylland","Morsø Kommune",532263,692.5,15.57,{"$f":"F95+G95*Nøgletal!$C$9","v":1818.9894999999999},{"$f":"H95/Nøgletal!$C$9","v":25.141527297857639},2.1290486701678801E-3,2.1444874199926293E-2,1,5.3527535259493261E-2,3.8727171760243371,0.53915689009656986,39.008000998486828,25.141527297857639,1818.9894999999999]
["V135","Mørkøv Vandværk","Region Sjælland","Holbæk Kommune",296418,437.5,12.38,{"$f":"F96+G96*Nøgletal!$C$9","v":1333.193},{"$f":"H96/Nøgletal!$C$9","v":18.426993780234969},1.1856701456118923E-3,9.9221134612476301E-3,0.1087015355909902,2.1848336398600631E-2,1.5807271384387556,0.18283472303719575,13.228092211741112,2.0030425202371664,144.920126339159]
["V136","NFS Vand A/S","Region Syddanmark","Nyborg Kommune",1222983,500,17.38,{"$f":"F97+G97*Nøgletal!$C$9","v":1757.4429999999998},{"$f":"H97/Nøgletal!$C$9","v":24.29085003455425},4.8919243490303183E-3,2.8611511981979972E-2,0.82568824063171764,0.11882900074267988,8.5972782037328876,0.69499794681612759,50.283101452146823,20.056669228479997,1451.1000186805275]
["V137","NK-Vand A/S","Region Sjælland","Næstved Kommune",2141562,770.31,16.66,{"$f":"F98+G98*Nøgletal!$C$9","v":1975.6609999999998},{"$f":"H98/Nøgletal!$C$9","v":27.306993780234968},8.5662346024090834E-3,7.1685326627588059E-2,0.8523948756689802,0.2339181150080184,16.923975620830131,1.9575107683536592,141.62590409038725,23.276341568197001,1684.0433124590529]
["V138","Nordenskov Vandværk","Region Syddanmark","Varde Kommune",218394,500,8.75,{"$f":"F99+G99*Nøgletal!$C$9","v":1133.0625},{"$f":"H99/Nøgletal!$C$9","v":15.660850034554251},8.7357463372927295E-4,5.1092963252903217E-3,0.15875591262078756,1.3680921332824801E-2,0.98981465842987437,8.0015923532470848E-2,5.7891520675742649,2.4862525396529525,179.88037124389109]
["V140","Nybrovejens Vandværk a.m.b.a.","Region Hovedstaden","Frederikssund Kommune",319377,287.5,13.38,{"$f":"F100+G100*Nøgletal!$C$9","v":1255.5430000000001},{"$f":"H100/Nøgletal!$C$9","v":17.353738769868698},1.277506001980613E-3,3.0995978025898686E-3,0.19626793670302659,2.2169505435310922E-2,1.603963718244745,5.3789610557803631E-2,3.891678323857092,3.4059825024454482,246.42283405192813]
["V141","Nyhuse Vandværk a.m.b.a.","Region Hovedstaden","Hillerød Kommune",257302,625,12.38,{"$f":"F101+G101*Nøgletal!$C$9","v":1520.693},{"$f":"H101/Nøgletal!$C$9","v":21.018562543192814},1.0292063903212057E-3,2.4971513722089516E-3,0.15091212267130563,2.1632438884819978E-2,1.5651069533167252,5.2486532296593606E-2,3.797400611658547,3.1719558888928239,229.49100856139577]
["V142","Næsby Vandværk","Region Syddanmark","Odense Kommune",403944,562.5,13.63,{"$f":"F102+G102*Nøgletal!$C$9","v":1548.6305},{"$f":"H102/Nøgletal!$C$9","v":21.404706288873534},1.6157734729302885E-3,9.4502119784567063E-3,4.3540689402871993E-2,3.4585156617425977E-2,2.5022360812707691,0.20227901176646026,14.634886501303399,0.93197566828354339,67.428439600314348]
["V144","Odder Vandværk A.m.b.a.","Region Midtjylland","Odder Kommune",855976,700,13.81,{"$f":"F103+G103*Nøgletal!$C$9","v":1699.1534999999999},{"$f":"H103/Nøgletal!$C$9","v":23.485190048375951},3.4238986450225196E-3,1.7284341056507103E-2,1,8.0410910384730777E-2,5.8177293663352714,0.40592603457301651,29.368748601357741,23.485190048375951,1699.1534999999999]
["V145","Odsherred Vand A/S","Region Sjælland","Odsherred Kommune",348109,1062.5,13.63,{"$f":"F104+G104*Nøgletal!$C$9","v":2048.6305000000002},{"$f":"H104/Nøgletal!$C$9","v":28.315556323427788},1.3924338222335022E-3,1.1652386140117843E-2,0.63031937045741793,3.9427538320098571E-2,2.8525823974591309,0.32994379605283614,23.871433644422691,17.847843635934563,1291.2914870598654]
["V146","Otterup Vandværk","Region Syddanmark","Nordfyns Kommune",299441,500,14.88,{"$f":"F105+G105*Nøgletal!$C$9","v":1576.568},{"$f":"H105/Nøgletal!$C$9","v":21.79085003455425},1.1977621267000339E-3,7.0053792729711404E-3,0.56019703364463602,2.6100254879989206E-2,1.8883534405672191,0.15265316917248881,11.044456789629566,12.207169549952406,883.18871693905646]
["V149","Padborg Vandværk a.m.b.a.","Region Syddanmark","Aabenraa Kommune",576306,460,11.98,{"$f":"F106+G106*Nøgletal!$C$9","v":1326.7529999999999},{"$f":"H106/Nøgletal!$C$9","v":18.33798203178991},2.3052203946353029E-3,1.3482596261997876E-2,0.21300936632683345,4.2273090176137833E-2,3.0584580742435721,0.24724360799439485,17.888075038394469,3.9061619323044265,282.61081580222526]
["V150","Pandrup Vandværk","Region Nordjylland","Jammerbugt Kommune",266412,312.5,10,{"$f":"F107+G107*Nøgletal!$C$9","v":1036},{"$f":"H107/Nøgletal!$C$9","v":14.319281271596408},1.0656463333291349E-3,1.0733738443872229E-2,0.19979301655867532,1.5259289582985263E-2,1.1040096013289837,0.15369941987355398,11.120153027851629,2.8608924002043903,206.98556515478762]
["V151","Randers Spildevand A/S","Region Midtjylland","Randers Kommune",272212,425,15.89,{"$f":"F108+G108*Nøgletal!$C$9","v":1574.6415},{"$f":"H108/Nøgletal!$C$9","v":21.764222529371114},1.0888462970443916E-3,5.4966553357499648E-3,9.4085946246181162E-2,2.3697893109155859E-2,1.7145425664474263,0.11963042989451733,8.6552616028683271,2.0477074709883358,148.15163552600606]
["V152","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",3869,1060,16.13,{"$f":"F109+G109*Nøgletal!$C$9","v":2227.0054999999998},{"$f":"H109/Nøgletal!$C$9","v":30.78100207325501},1.5475975795573856E-5,1.5588199495271103E-4,1.1048477371895918E-2,4.7636604304920324E-4,3.4465083214609851E-2,4.7982040098225251E-3,0.34715006011065969,0.34008320489063931,24.605019873837751]
["V153","Ringkjøbing-Skjern Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",3261103,1037.5,14.35,{"$f":"F110+G110*Nøgletal!$C$9","v":2075.7224999999999},{"$f":"H110/Nøgletal!$C$9","v":28.69001382170007},1.3044391598571542E-2,6.5849996346157472E-2,0.89222405197006749,0.3742437752586858,27.076537139965914,1.889237305330157,136.68631904063685,25.597920383074477,1852.0095397154382]
["V154","Ringsted Vand A/S","Region Sjælland","Ringsted Kommune",1968268,185.55,13.2,{"$f":"F111+G111*Nøgletal!$C$9","v":1140.57},{"$f":"H111/Nøgletal!$C$9","v":15.764616447823082},7.873059686534652E-3,6.5884590065862905E-2,1,0.12411576622903701,8.9797756866708269,1.0386452922103835,75.145986891421245,15.764616447823082,1140.57]
["V155","Roskilde Vand A/S","Region Sjælland","Roskilde Kommune",2986928,375,21.85,{"$f":"F112+G112*Nøgletal!$C$9","v":1955.8475000000001},{"$f":"H112/Nøgletal!$C$9","v":27.033137525915691},1.1947693313807659E-2,9.998258714577879E-2,0.9255862755828359,0.32298363646962586,23.367866098577426,2.7028430285086884,195.5506931126036,25.021501079930903,1810.3056031330007]
["V156","Rudersdal Forsyning A/S","Region Hovedstaden","Rudersdal Kommune",1673829,423.75,16.45,{"$f":"F113+G113*Nøgletal!$C$9","v":1613.9074999999998},{"$f":"H113/Nøgletal!$C$9","v":22.306945404284725},6.695305528542154E-3,1.6244741137624804E-2,0.59434209479766154,0.14935181489019553,10.805603807305644,0.36237055366373466,26.217509557571201,13.257956660119653,959.21316435965684]
["V158","Rødding Vandværk a.m.b.a.","Region Syddanmark","Vejen Kommune",246540,675,11.63,{"$f":"F114+G114*Nøgletal!$C$9","v":1516.4304999999999},{"$f":"H114/Nøgletal!$C$9","v":20.959647546648238},9.861584576481724E-4,5.7677679608280265E-3,0.27743486964927344,2.0669533697451926E-2,1.4954407630106468,0.12089038358980546,8.7464192527224238,5.8149370849990678,420.71069809968253]
["V159","Rødekro Vandværk","Region Syddanmark","Aabenraa Kommune",304613,437.5,11.13,{"$f":"F115+G115*Nøgletal!$C$9","v":1242.7555},{"$f":"H115/Nøgletal!$C$9","v":17.176993780234969},1.2184500943440526E-3,7.1263774716139681E-3,0.11258848963036255,2.0929309692074502E-2,1.5142355562215901,0.12240974150551974,8.8563447979243524,1.9339317861067868,139.91996472482603]
["V160","Rønne Vand A/S","Region Hovedstaden","Bornholms Regionskommune",927906,806.25,13.75,{"$f":"F116+G116*Nøgletal!$C$9","v":1801.0625},{"$f":"H116/Nøgletal!$C$9","v":24.89374568071873},3.7116181950291433E-3,9.0054556170605718E-3,0.37608276604471624,9.2396079410983781E-2,6.6848563453846763,0.22417952187010584,16.219388407302155,9.3621087328184078,677.34856681941176]
["V162","Silkeborg Vand a/s","Region Midtjylland","Silkeborg Kommune",2428799,787.5,13.55,{"$f":"F117+G117*Nøgletal!$C$9","v":1767.8425},{"$f":"H117/Nøgletal!$C$9","v":24.434588804422944},9.7151808054572221E-3,4.9043653412833302E-2,1,0.23738644814196971,17.174909523071509,1.1983615046092158,86.701454858476751,24.434588804422944,1767.8425]
["V165","SK Vand A/S","Region Sjælland","Slagelse Kommune",3549893,1200,13.21,{"$f":"F118+G118*Nøgletal!$C$9","v":2155.7435},{"$f":"H118/Nøgletal!$C$9","v":29.796040082930205},1.4199549791904128E-2,0.11882693062259624,1,0.42309035475913864,30.610587166823677,3.5405719877624442,256.16038331461277,29.796040082930205,2155.7435]
["V166","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",976052,1127.5,14.04,{"$f":"F119+G119*Nøgletal!$C$9","v":2143.2939999999999},{"$f":"H119/Nøgletal!$C$9","v":29.623966827919833},3.9042018938282384E-3,1.9708982093990805E-2,0.78230733101539041,0.11565794739226952,8.3678524938307,0.58385823176444962,42.242143068157922,23.175046423238427,1676.7146087213]
["V167","Skive Vand A/S","Region Midtjylland","Skive Kommune",2316736,687.5,15.19,{"$f":"F120+G120*Nøgletal!$C$9","v":1786.4965},{"$f":"H120/Nøgletal!$C$9","v":24.692418797512097},9.2669295065222531E-3,4.6780815305438518E-2,1,0.22882290434206959,16.555337129148732,1.1551314832109516,83.573762810312346,24.692418797512097,1786.4965]
["V171","Solrød Vandværk a.m.b.a.","Region Sjælland","Solrød Kommune",635409,231.25,14.51,{"$f":"F121+G121*Nøgletal!$C$9","v":1281.0484999999999},{"$f":"H121/Nøgletal!$C$9","v":17.70626814098134},2.5416320248875133E-3,2.1269289288430172E-2,1,4.5002818148363669E-2,3.2559538930341114,0.37659973930904683,27.246991139009538,17.70626814098134,1281.0484999999999]
["V172","Sorø Vand A/S","Region Sjælland","Sorø Kommune",480618,520,19.100000000000001,{"$f":"F122+G122*Nøgletal!$C$9","v":1901.885},{"$f":"H122/Nøgletal!$C$9","v":26.287284035936423},1.9224689932584949E-3,1.6087910746034023E-2,0.48311328009167348,5.0536488476066802E-2,3.6563149412434326,0.4229074793257902,30.59735612922092,12.699736015302729,918.82590070715241]
["V174","Struer Forsyning Vand A/S","Region Midtjylland","Struer Kommune",1110624,538.75,12.56,{"$f":"F123+G123*Nøgletal!$C$9","v":1447.4659999999999},{"$f":"H123/Nøgletal!$C$9","v":20.006440912232204},4.4424890519471237E-3,2.2426334385008628E-2,1,8.8878394721018592E-2,6.4303518580656949,0.44867113375163648,32.461356526930899,20.006440912232204,1447.4659999999999]
["V176","Støvring Vandværk a.m.b.a.","Region Nordjylland","Rebild Kommune",346315,500,11.13,{"$f":"F124+G124*Nøgletal!$C$9","v":1305.2555},{"$f":"H124/Nøgletal!$C$9","v":18.04085003455425},1.3852578334567487E-3,1.3953030003114014E-2,0.98895152262810404,2.4991228832584731E-2,1.8081154060375053,0.25172452181381594,18.212269153229585,17.841526111177711,1290.8344141437071]
["V178","Svendborg Vand A/S","Region Syddanmark","Svendborg Kommune",1942480,784,17.79,{"$f":"F125+G125*Nøgletal!$C$9","v":2071.1064999999999},{"$f":"H125/Nøgletal!$C$9","v":28.626212854181066},7.7699078478641265E-3,4.5444041163905345E-2,1,0.22242303591033041,16.092306648112402,1.3008907953121207,94.119449040831924,28.626212854181066,2071.1064999999999]
["V179","Svinninge Vandværk","Region Sjælland","Holbæk Kommune",541116,250,11.44,{"$f":"F126+G126*Nøgletal!$C$9","v":1077.6839999999997},{"$f":"H126/Nøgletal!$C$9","v":14.895425017277123},2.1644606147835986E-3,1.8112983515496603E-2,0.19843646517031441,3.2240560790358634E-2,2.3326045731824472,0.26980058779425625,19.520072526914436,2.9557954876379418,213.85180353060505]
["V180","Sydals Øst Vandforsyning","Region Syddanmark","Sønderborg Kommune",281854,543.75,9.8800000000000008,{"$f":"F127+G127*Nøgletal!$C$9","v":1258.568},{"$f":"H127/Nøgletal!$C$9","v":17.395549412577747},1.127414236724134E-3,6.5939339289008787E-3,0.11446930816194995,1.9611990063378298E-2,1.4189274810854198,0.11470510348346816,8.2989142370289208,1.9912565063547896,144.067408234769]
["V181","Sønderborg Vandforsyning A/S","Region Syddanmark","Sønderborg Kommune",2180413,555,15.36,{"$f":"F128+G128*Nøgletal!$C$9","v":1666.2959999999998},{"$f":"H128/Nøgletal!$C$9","v":23.031043538355217},8.7216383593576065E-3,5.1010449593465235E-2,0.88553069183805011,0.20086843278015401,14.532831111644141,1.1748238854981721,84.998508115792731,20.39469591827195,1475.5562496869754]
["V183","Tarup Vandværk","Region Syddanmark","Odense Kommune",290521,568.75,11.66,{"$f":"F129+G129*Nøgletal!$C$9","v":1412.3510000000001},{"$f":"H129/Nøgletal!$C$9","v":19.521091914305462},1.1620821825034666E-3,6.7966971515685858E-3,3.1314946195541399E-2,2.2685113096626866E-2,1.6412679325409536,0.13267894980946848,9.5993220187150445,0.61130194297469376,44.227695574219091]
["V184","Thisted Drikkevand A/S","Region Nordjylland","Thisted Kommune",2913469,692.5,15.71,{"$f":"F130+G130*Nøgletal!$C$9","v":1829.1185},{"$f":"H130/Nøgletal!$C$9","v":25.28152729785764},1.1653857773366444E-2,0.11738365467895581,1,0.29462732342271419,21.316286849633372,2.967638070088316,214.70861437088965,25.28152729785764,1829.1185]
["V185","Tinglev Vandværk","Region Syddanmark","Aabenraa Kommune",349227,692,12.88,{"$f":"F131+G131*Nøgletal!$C$9","v":1623.8679999999999},{"$f":"H131/Nøgletal!$C$9","v":22.444616447823083},1.396905815239305E-3,8.1701156066199768E-3,0.12907834028141485,3.1353015236779816E-2,2.2683906523810196,0.1833751111249588,13.267189289890768,2.8971138393379485,209.60618627610057]
["V188","TREFOR Vand A/S 3","Region Syddanmark","Fredericia Kommune",990595.78969493741,1187.5,14.88,{"$f":"F132+G132*Nøgletal!$C$9","v":2264.0680000000002},{"$f":"H132/Nøgletal!$C$9","v":31.293268832066349},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":3.9623769616221821E-3},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$C$3:$C$163,C132,$I$3:$I$163,\">0\")),\"-\")","v":2.3174846507396762E-2},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$D$3:$D$163,D132,$I$3:$I$163,\">0\")),\"-\")","v":1},{"$f":"IF(H132>0,J132*I132,\"-\")","v":0.12399572747402919},{"$f":"IF(H132>0,J132*H132,\"-\")","v":8.9710908827460116},{"$f":"IF(H132>0,K132*I132,\"-\")","v":0.72521670189784082},{"$f":"IF(H132>0,K132*H132,\"-\")","v":52.469428382308777},{"$f":"IF(H132>0,L132*I132,\"-\")","v":31.293268832066349},{"$f":"IF(H132>0,L132*H132,\"-\")","v":2264.0680000000002}]
["V188","TREFOR Vand A/S 1","Region Syddanmark","Kolding Kommune",1796499.6536353973,1187.5,14.88,{"$f":"F133+G133*Nøgletal!$C$9","v":2264.0680000000002},{"$f":"H133/Nøgletal!$C$9","v":31.293268832066349},7.1859873756573347E-3,4.2028851885604332E-2,0.88119100280115681,0.22487303477027992,16.269564065629751,1.315220160759315,95.156178630936438,27.575346943054733,1995.0763513300096]
["V188","TREFOR Vand A/S 2","Region Syddanmark","Middelfart Kommune",749121.5566696655,1187.5,14.88,{"$f":"F134+G134*Nøgletal!$C$9","v":2264.0680000000002},{"$f":"H134/Nøgletal!$C$9","v":31.293268832066349},2.9964815401815337E-3,1.7525591438812823E-2,1,9.3769702387224957E-2,6.7842379677157254,0.54843304433573015,39.679130757690075,31.293268832066349,2264.0680000000002]
["V190","Tønder Vand A/S","Region Syddanmark","Tønder Kommune",1686594,516,17.98,{"$f":"F135+G135*Nøgletal!$C$9","v":1816.8529999999998},{"$f":"H135/Nøgletal!$C$9","v":25.111997235659985},6.7463654486844393E-3,3.945762487273783E-2,1,0.16941471049811568,12.257154304538668,0.99085976672990106,71.688704122908334,25.111997235659985,1816.8529999999998]
["V191","TÅRNBYFORSYNING Vand","Region Hovedstaden","Tårnby Kommune",2273280,250,19.03,{"$f":"F136+G136*Nøgletal!$C$9","v":1626.8205},{"$f":"H136/Nøgletal!$C$9","v":22.485425017277127},9.0931057783825639E-3,2.2062495710935652E-2,1,0.2044623481539905,14.792850888941212,0.49608459300224184,35.891720303712191,22.485425017277127,1626.8205]
["V193","Udsholt Vandværk A.m.b.a.","Region Hovedstaden","Gribskov Kommune",318010,1712.5,13.63,{"$f":"F137+G137*Nøgletal!$C$9","v":2698.6305000000002},{"$f":"H137/Nøgletal!$C$9","v":37.29966136834831},1.2720380105325517E-3,3.0863308791854267E-3,0.22283074435040223,4.744658704053166E-2,3.4327605723824655,0.11511909666429314,8.328866643661609,8.311511306726997,601.33784304169819]
["V194","Ulfborg Vandværk a.m.b.a ","Region Midtjylland","Holstebro Kommune",299215,437.5,11.25,{"$f":"F138+G138*Nøgletal!$C$9","v":1251.4375},{"$f":"H138/Nøgletal!$C$9","v":17.29699378023497},1.1968581281138879E-3,6.0419148541813938E-3,7.476767459700695E-2,2.0702047597809588E-2,1.4977931437015235,0.10450696365348484,7.5610788203296284,1.2932560024670614,93.567071778491879]
["V197","Vand Ballerup A/S","Region Hovedstaden","Ballerup Kommune",3217893,0,22.02,{"$f":"F139+G139*Nøgletal!$C$9","v":1593.1469999999999},{"$f":"H139/Nøgletal!$C$9","v":22.02},1.2871551868892878E-2,3.1230095065609982E-2,1,0.28343157215302117,20.506274245271079,0.68768669334473176,49.754132263491343,22.02,1593.1469999999999]
["V198","Vandcenter Djurs a.m.b.a","Region Midtjylland","Norddjurs Kommune",1510000,650,12.13,{"$f":"F140+G140*Nøgletal!$C$9","v":1527.6055000000001},{"$f":"H140/Nøgletal!$C$9","v":21.114105044920528},6.0399905534547754E-3,3.0490755576471452E-2,0.89405930159166236,0.12752899501597181,9.2267227894055601,0.64378501614061456,46.577845917773466,18.877262010194642,1365.7699064375822]
["V199","Vandcenter Syd A/S","Region Syddanmark","Odense Kommune",8582926,600,16.190000000000001,{"$f":"F141+G141*Nøgletal!$C$9","v":1771.3465000000001},{"$f":"H141/Nøgletal!$C$9","v":24.483020041465103},3.4331650305298923E-2,0.20079632348891802,0.92514436440158665,0.84054248248120511,60.813248607515185,4.9161004122316898,355.67986482496275,22.650328014892541,1638.7512318774752]
["V200","Vandforsyningen Brovst og Omegn","Region Nordjylland","Jammerbugt Kommune",281356,500,9.25,{"$f":"F142+G142*Nøgletal!$C$9","v":1169.2375},{"$f":"H142/Nøgletal!$C$9","v":16.160850034554251},1.125422239839617E-3,1.1335832145752123E-2,0.21100011999040078,1.8187780043600197E-2,1.315885886154474,0.18319668332437938,13.254280038518846,3.4099412964378195,246.70925279727621]
["V205","Vejen Vand A/S","Region Syddanmark","Vejen Kommune",642101,500,7.38,{"$f":"F143+G143*Nøgletal!$C$9","v":1033.943},{"$f":"H143/Nøgletal!$C$9","v":14.290850034554252},2.5683999830224268E-3,1.5021860855908318E-2,0.72256513035072656,3.670461898612519E-2,2.6555791836461569,0.21467516073172654,15.531747878940413,10.326069918040378,747.0911585702213]
["V206","Verdo Vand A/S","Region Midtjylland","Randers Kommune",2377638,693.75,15.71,{"$f":"F144+G144*Nøgletal!$C$9","v":1830.3685},{"$f":"H144/Nøgletal!$C$9","v":25.298804422944023},9.5105371255199377E-3,4.8010582190285055E-2,0.82179448760847318,0.24060521869567714,17.407787572632241,1.2146103290637011,87.877057307758776,20.790418017860258,1504.1867435921897]
["V207","Vestforsyning Vand A/S","Region Midtjylland","Holstebro Kommune",3702715,657.5,13.53,{"$f":"F145+G145*Nøgletal!$C$9","v":1636.3954999999999},{"$f":"H145/Nøgletal!$C$9","v":22.617767795438837},1.4810836835851191E-2,7.4767270221413565E-2,0.92523232540299305,0.33498806840941431,24.236386749421126,1.6910687565667608,122.34882453760515,20.926689892798802,1514.0460137439934]
["V208","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",45814,1000,13.63,{"$f":"F146+G146*Nøgletal!$C$9","v":1986.1305},{"$f":"H146/Nøgletal!$C$9","v":27.451700069108501},1.8325571338806429E-4,1.8458458818204971E-3,3.9670437670203874E-2,5.0306808798796518E-3,0.36396976165929279,5.0671607521535385E-2,3.6660908041830846,1.0890209565327003,78.790666205140852]
["V209","Videbæk Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",393924,593.75,12,{"$f":"F147+G147*Nøgletal!$C$9","v":1461.9499999999998},{"$f":"H147/Nøgletal!$C$9","v":20.206634416033172},1.5756935356153105E-3,7.9543313905337358E-3,0.10777594802993247,3.1839463225885323E-2,2.3035851643928029,0.16073026643249197,11.628834776390793,2.177789180682236,157.56304722235976]
["V210","Vildbjerg Vandværk","Region Midtjylland","Herning Kommune",498257,500,11.13,{"$f":"F148+G148*Nøgletal!$C$9","v":1305.2555},{"$f":"H148/Nøgletal!$C$9","v":18.04085003455425},1.9930248829090834E-3,1.0061081060441016E-2,0.12665507192737716,3.5955863027697821E-2,2.601406690053937,0.18151045459691043,13.132281390086469,2.2849651587574931,165.31722923610462]
["V212","Vordingborg Vand A/S","Region Sjælland","Vordingborg Kommune",937866,637.5,19.25,{"$f":"F149+G149*Nøgletal!$C$9","v":2030.2375},{"$f":"H149/Nøgletal!$C$9","v":28.061333794056672},3.7514581327194809E-3,3.1393548514079675E-2,1,0.10527091887666991,7.6163509807270664,0.88094484383350158,63.736359451353835,28.061333794056672,2030.2375]
["V214","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",159872,1855,14.88,{"$f":"F150+G150*Nøgletal!$C$9","v":2931.5680000000002},{"$f":"H150/Nøgletal!$C$9","v":40.519253628196275},6.3948699984233228E-4,3.7401825238642743E-3,1,2.5911535938545772E-2,1.8746996251537864,0.1515494043002038,10.964599401119743,40.519253628196275,2931.5680000000002]
["V217","Aabybro Vand A.m.b.a.","Region Nordjylland","Jammerbugt Kommune",426106,828.75,12.38,{"$f":"F151+G151*Nøgletal!$C$9","v":1724.443},{"$f":"H151/Nøgletal!$C$9","v":23.834733932273672},1.7044213342850335E-3,1.7167809082791391E-2,0.31955393568514517,4.0624429011174655E-2,2.9391774389584859,0.40919016168840411,29.604908198156036,7.6164830340663281,551.05254751469874]
["V218","Aalborg Forsyning, Vand A/S","Region Nordjylland","Aalborg Kommune",6516715,1250,13.63,{"$f":"F152+G152*Nøgletal!$C$9","v":2236.1305000000002},{"$f":"H152/Nøgletal!$C$9","v":30.90712508638563},2.6066819231494724E-2,0.26255842200523555,0.86630208691289579,0.80565044259201002,58.288809521531917,8.1149259913998399,587.11489547777842,26.774906962813784,1937.1645187595773]
["V219","Aalestrup Vand a.m.b.a.","Region Nordjylland","Vesthimmerlands Kommune",205752,750,11.31,{"$f":"F153+G153*Nøgletal!$C$9","v":1568.2784999999999},{"$f":"H153/Nøgletal!$C$9","v":21.676275051831375},8.2300671281750125E-4,8.2897472797906959E-3,0.17816108376303724,1.7839719876535751E-2,1.2907037330673616,0.17969084214691408,13.000632429329231,3.8618686551799639,279.40619720227039]
["V220","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",14323721,687.5,20.89,{"$f":"F154+G154*Nøgletal!$C$9","v":2198.8914999999997},{"$f":"H154/Nøgletal!$C$9","v":30.392418797512093},5.7294794390941581E-2,0.28923250063349087,1,1.7413273860468432,125.98503638048911,8.7904752891047355,635.99088716672759,30.392418797512093,2198.8914999999997]
["V221","Aars Vand","Region Nordjylland","Vesthimmerlands Kommune",490538,850,12.5,{"$f":"F155+G155*Nøgletal!$C$9","v":1754.375},{"$f":"H155/Nøgletal!$C$9","v":24.248445058742227},1.9621489311990718E-3,1.9763774112202884E-2,0.42475787213224059,4.7579060555250477E-2,3.4423450311723713,0.47924079071314357,34.673071208095934,10.299717925666892,745.18459192199953]
["V016","Asnæs Vandværk a.m.b.a.","Region Sjælland","Odsherred Kommune",204165,468.75,11.13,{"$f":"F156+G156*Nøgletal!$C$9","v":1274.0055},{"$f":"H156/Nøgletal!$C$9","v":17.60892190739461},8.1665872274575772E-4,6.8340933911423133E-3,0.36968062954258213,1.4380479673822675E-2,1.0404277044010704,0.1203410168324666,8.7066725678289583,6.509677336291805,470.9751552807121]
["V038","Christiansfeld Vandforsyning A/S","Region Syddanmark","Kolding Kommune",242218,479.39,12.69,{"$f":"F157+G157*Nøgletal!$C$9","v":1397.5114999999998},{"$f":"H157/Nøgletal!$C$9","v":19.315984796129925},9.6887048468656208E-4,5.6666553903457571E-3,0.11880899719884315,1.8714687551624663E-2,1.3540076443600442,0.10945702936482633,7.9192160745451838,2.2949127835362972,166.03693988885107]
["V039","Dianalund Vandværk","Region Sjælland","Sorø Kommune",313404,281.25,9.8800000000000008,{"$f":"F158+G158*Nøgletal!$C$9","v":996.06799999999998},{"$f":"H158/Nøgletal!$C$9","v":13.767353144436766},1.2536140393476427E-3,1.0490692357444055E-2,0.31503113581649217,1.7258947186522846E-2,1.2486848289449277,0.14442906641457617,10.449442955094584,4.3371448982786696,313.79243339046172]
["V040","Dronninglund Vandværk A.m.b.A","Region Nordjylland","Brønderslev Kommune",371689,750,10.88,{"$f":"F159+G159*Nøgletal!$C$9","v":1537.1680000000001},{"$f":"H159/Nøgletal!$C$9","v":21.246275051831379},1.4867536747172529E-3,1.4975348364429623E-2,0.2905493241030187,3.1587977507363793E-2,2.2853901726577703,0.31817037034766493,23.019626294653555,6.1730908560164357,446.6231234327891]
["V096","Hornslet Vandværk a.m.b.a.","Region Midtjylland","Syddjurs Kommune",201918,375,12.38,{"$f":"F160+G160*Nøgletal!$C$9","v":1270.693},{"$f":"H160/Nøgletal!$C$9","v":17.563137525915689},8.0767073680296773E-4,4.0772399897284518E-3,0.3849848326828515,1.4185232226128176E-2,1.0263015515603735,7.160912666576387E-2,5.1809203142680156,6.7615415618005619,489.19753199627058]
["V175","Strømmen Vandværk","Region Midtjylland","Randers Kommune",243377,487.5,13.63,{"$f":"F161+G161*Nøgletal!$C$9","v":1473.6305},{"$f":"H161/Nøgletal!$C$9","v":20.368078783690397},9.7350647743586944E-4,4.9144030595595313E-3,8.4119566145345659E-2,1.9828456628846705E-2,1.434588837097059,0.10009694869191767,7.2420142378602419,1.7133539504982558,123.9611583185488]
["V186","Tistrup Vandværk","Region Syddanmark","Varde Kommune",228323,437.5,12.06,{"$f":"F162+G162*Nøgletal!$C$9","v":1310.0409999999999},{"$f":"H162/Nøgletal!$C$9","v":18.106993780234969},9.1329057161354608E-4,5.3415838570622922E-3,0.16597354431585154,1.6536946699753717E-2,1.1964480937271815,9.6720025676430441E-2,6.9976938576897423,3.0052819346106769,217.43214796908245]
["V201","Vandforsyningen Østlolland a.m.b.a.","Region Sjælland","Guldborgsund Kommune",196520,1331.25,20.5,{"$f":"F163+G163*Nøgletal!$C$9","v":2814.4250000000002},{"$f":"H163/Nøgletal!$C$9","v":38.900138217000695},7.8607877057280289E-4,6.5781893724550606E-3,0.10779950126548672,3.057857282473201E-2,2.212359743869361,0.25589247580610691,18.513820624571835,4.1934154989511745,303.39361134911746]
["Selskaber der ikke er blevet reguleret igennem hele perioden fra 2011-2021. "]
["V078","Hedensted Vandværk","Region Midtjylland","Hedensted Kommune",424913,250,11.13,{"$f":"F165+G165*Nøgletal!$C$9","v":1055.2555},{"$f":"H165/Nøgletal!$C$9","v":14.585425017277126}]
["V001","Andelsselskabet Ejby Vandværk","Region Sjælland","Køge Kommune",244789,500,11.88,{"$f":"F166+G166*Nøgletal!$C$9","v":1359.518},{"$f":"H166/Nøgletal!$C$9","v":18.790850034554254}]
["V004","Andelsselskabet Hammerum Vandværk","Region Midtjylland","Herning Kommune",220160,570.30999999999995,15.19,{"$f":"F167+G167*Nøgletal!$C$9","v":1669.3064999999999},{"$f":"H167/Nøgletal!$C$9","v":23.072653766413268}]
["V005","Andelsselskabet Haarlev Vandværk","Region Sjælland","Stevns Kommune",212485,681.25,15.87,{"$f":"F168+G168*Nøgletal!$C$9","v":1829.4444999999998},{"$f":"H168/Nøgletal!$C$9","v":25.286033172080167}]
["V009","Andelsselskabet Strandhuse Nr. Bjert Vandværk ","Region Syddanmark","Kolding Kommune",238280,343.75,13.94,{"$f":"F169+G169*Nøgletal!$C$9","v":1352.3089999999997},{"$f":"H169/Nøgletal!$C$9","v":18.691209398756044}]
["V011","Andelsselskabet Vrå Vandværk","Region Nordjylland","Hjørring Kommune",251120,718.75,13,{"$f":"F170+G170*Nøgletal!$C$9","v":1659.3},{"$f":"H170/Nøgletal!$C$9","v":22.934346924671736}]
["V029","Bramdrupdam Vandværk I/S (SKØN)","Region Syddanmark","Kolding Kommune",322058,500,13.63,{"$f":"F171+G171*Nøgletal!$C$9","v":1486.1305},{"$f":"H171/Nøgletal!$C$9","v":20.54085003455425}]
["V031","Branderup Vandværk","Region Syddanmark","Tønder Kommune",401666,531.25,8.94,{"$f":"F172+G172*Nøgletal!$C$9","v":1178.059},{"$f":"H172/Nøgletal!$C$9","v":16.282778161713892}]
["V032","Bredebro Andelsvandværk","Region Syddanmark","Tønder Kommune",214098,437.5,10.31,{"$f":"F173+G173*Nøgletal!$C$9","v":1183.4285},{"$f":"H173/Nøgletal!$C$9","v":16.356993780234969}]
["V033","Broager Vandværk a.m.b.a. (SKØN)","Region Syddanmark","Sønderborg Kommune",200633,470.82,13.71,{"$f":"F174+G174*Nøgletal!$C$9","v":1462.7384999999999},{"$f":"H174/Nøgletal!$C$9","v":20.217532826537663}]
["V034","Brædstrup Vandværk a.m.b.a.","Region Midtjylland","Horsens Kommune",270811,312.5,10.19,{"$f":"F175+G175*Nøgletal!$C$9","v":1049.7464999999997},{"$f":"H175/Nøgletal!$C$9","v":14.509281271596404}]
["V036","Brørup Vandværk A.m.b.a.","Region Syddanmark","Vejen Kommune",445403,500,11.09,{"$f":"F176+G176*Nøgletal!$C$9","v":1302.3615},{"$f":"H176/Nøgletal!$C$9","v":18.000850034554251}]
["V042","Egå vandværk a.m.b.a","Region Midtjylland","Aarhus Kommune",211546,643.75,14.93,{"$f":"F177+G177*Nøgletal!$C$9","v":1723.9354999999998},{"$f":"H177/Nøgletal!$C$9","v":23.827719419488595}]
["V046","Farsø Vandværk I/S","Region Nordjylland","Vesthimmerlands Kommune",197565,250,9.25,{"$f":"F178+G178*Nøgletal!$C$9","v":919.23749999999995},{"$f":"H178/Nøgletal!$C$9","v":12.705425017277125}]
["V048","Faxe Vandværk s.m.b.a.","Region Sjælland","Faxe Kommune",247911,562.5,14.88,{"$f":"F179+G179*Nøgletal!$C$9","v":1639.068},{"$f":"H179/Nøgletal!$C$9","v":22.654706288873534}]
["V064","Gl. Hørning Vandværk","Region Midtjylland","Skanderborg Kommune",258243,250,12.38,{"$f":"F180+G180*Nøgletal!$C$9","v":1145.693},{"$f":"H180/Nøgletal!$C$9","v":15.835425017277126}]
["V066","Glamsbjerg vandværk","Region Syddanmark","Assens Kommune",203678,370,9.8800000000000008,{"$f":"F181+G181*Nøgletal!$C$9","v":1084.818},{"$f":"H181/Nøgletal!$C$9","v":14.994029025570146}]
["V075","Halsnæs Vandforsyning a.m.b.a.","Region Hovedstaden","Halsnæs Kommune",456772,716.88,21.88,{"$f":"F182+G182*Nøgletal!$C$9","v":2299.8979999999997},{"$f":"H182/Nøgletal!$C$9","v":31.788500345542499}]
["V076","Hammel Vandværk a.m.b.a.","Region Midtjylland","Favrskov Kommune",426981,500,11.75,{"$f":"F183+G183*Nøgletal!$C$9","v":1350.1125},{"$f":"H183/Nøgletal!$C$9","v":18.660850034554251}]
["V077","Hasselager-Kolt Vandværk A.M.B.A.","Region Midtjylland","Aarhus Kommune",373382,512.5,14.88,{"$f":"F184+G184*Nøgletal!$C$9","v":1589.068},{"$f":"H184/Nøgletal!$C$9","v":21.963621285418107}]
["V082","Hinnerup Vandværk A.m.b.a.","Region Midtjylland","Favrskov Kommune",329640,0,13.44,{"$f":"F185+G185*Nøgletal!$C$9","v":972.3839999999999},{"$f":"H185/Nøgletal!$C$9","v":13.44}]
["V083","Hjallerup Vandforsyning ","Region Nordjylland","Brønderslev Kommune",267801,846.25,9.25,{"$f":"F186+G186*Nøgletal!$C$9","v":1515.4875},{"$f":"H186/Nøgletal!$C$9","v":20.946613683483069}]
["V084","Hjerting Vandværk a.m.b.a.","Region Syddanmark","Esbjerg Kommune",357846,700,13.63,{"$f":"F187+G187*Nøgletal!$C$9","v":1686.1305},{"$f":"H187/Nøgletal!$C$9","v":23.305190048375952}]
["V095","Hornbæk Vandværk a.m.b.a.","Region Hovedstaden","Helsingør Kommune",203296,562.5,14.13,{"$f":"F188+G188*Nøgletal!$C$9","v":1584.8054999999999},{"$f":"H188/Nøgletal!$C$9","v":21.904706288873534}]
["V099","Hurup Vandværk","Region Nordjylland","Thisted Kommune",324615,625,11.13,{"$f":"F189+G189*Nøgletal!$C$9","v":1430.2555},{"$f":"H189/Nøgletal!$C$9","v":19.768562543192814}]
["V100","Hæstrup Vandværk I/S","Region Nordjylland","Hjørring Kommune",214151,706.25,10.31,{"$f":"F190+G190*Nøgletal!$C$9","v":1452.1785},{"$f":"H190/Nøgletal!$C$9","v":20.071575673807878}]
["V105","I/S Ørslev Vandværk","Region Sjælland","Vordingborg Kommune",293980,375,10.94,{"$f":"F191+G191*Nøgletal!$C$9","v":1166.509},{"$f":"H191/Nøgletal!$C$9","v":16.123137525915688}]
["V109","Juelsminde Vand","Region Midtjylland","Hedensted Kommune",236650,500,11.35,{"$f":"F192+G192*Nøgletal!$C$9","v":1321.1724999999999},{"$f":"H192/Nøgletal!$C$9","v":18.260850034554249}]
["V121","Lille Næstved Vandværk","Region Sjælland","Næstved Kommune",215405,312.5,13,{"$f":"F193+G193*Nøgletal!$C$9","v":1253.05},{"$f":"H193/Nøgletal!$C$9","v":17.319281271596406}]
["V129","Løgten Skødstrup Vandværk A.m.b.a.","Region Midtjylland","Aarhus Kommune",308324,518.75,18.5,{"$f":"F194+G194*Nøgletal!$C$9","v":1857.2249999999999},{"$f":"H194/Nøgletal!$C$9","v":25.670006910850034}]
["V130","Løkken Vandværk","Region Nordjylland","Hjørring Kommune",236507,687.5,10.19,{"$f":"F195+G195*Nøgletal!$C$9","v":1424.7464999999997},{"$f":"H195/Nøgletal!$C$9","v":19.692418797512094}]
["V139","Nr. Uttrup Vandværk a.m.b.a","Region Nordjylland","Aalborg Kommune",216450,640,13.06,{"$f":"F196+G196*Nøgletal!$C$9","v":1584.8910000000001},{"$f":"H196/Nøgletal!$C$9","v":21.905888044229442}]
["V143","Nørre Alslev Vandværk","Region Sjælland","Guldborgsund Kommune",212527,787.5,13,{"$f":"F197+G197*Nøgletal!$C$9","v":1728.05},{"$f":"H197/Nøgletal!$C$9","v":23.884588804422947}]
["V147","Outrup Vandværk I/S","Region Syddanmark","Varde Kommune",314131,1100,10.64,{"$f":"F198+G198*Nøgletal!$C$9","v":1869.8040000000001},{"$f":"H198/Nøgletal!$C$9","v":25.843870076019353}]
["V148","Oksby Og Ho Vandværk a.m.b.a.","Region Syddanmark","Varde Kommune",279527,750,12.38,{"$f":"F199+G199*Nøgletal!$C$9","v":1645.693},{"$f":"H199/Nøgletal!$C$9","v":22.746275051831375}]
["V157","Ry Vandværk","Region Midtjylland","Skanderborg Kommune",275893,812.5,13.14,{"$f":"F200+G200*Nøgletal!$C$9","v":1763.1790000000001},{"$f":"H200/Nøgletal!$C$9","v":24.370131306150661}]
["V161","Sdr. Felding Vandværk a.m.b.a.","Region Midtjylland","Herning Kommune",198547,500,9.8800000000000008,{"$f":"F201+G201*Nøgletal!$C$9","v":1214.818},{"$f":"H201/Nøgletal!$C$9","v":16.79085003455425}]
["V163","Sindal Vandværk a.m.b.a.","Region Nordjylland","Hjørring Kommune",356727,800,10.94,{"$f":"F202+G202*Nøgletal!$C$9","v":1591.509},{"$f":"H202/Nøgletal!$C$9","v":21.997360055286801}]
["V168","Skovlund/Ansager Vandværk ","Region Syddanmark","Varde Kommune",308500,537.5,11.13,{"$f":"F203+G203*Nøgletal!$C$9","v":1342.7555},{"$f":"H203/Nøgletal!$C$9","v":18.55916378714582}]
["V169","Skærbæk Vandværk","Region Syddanmark","Tønder Kommune",654391,475.3,10.29,{"$f":"F204+G204*Nøgletal!$C$9","v":1219.7814999999998},{"$f":"H204/Nøgletal!$C$9","v":16.859454042847268}]
["V170","Snejbjerg Vandværk A.m.b.a.","Region Midtjylland","Herning Kommune",267331,500,11.75,{"$f":"F205+G205*Nøgletal!$C$9","v":1350.1125},{"$f":"H205/Nøgletal!$C$9","v":18.660850034554251}]
["V177","Sunds-Vand- og Varmeværk ","Region Midtjylland","Herning Kommune",271082,812.5,9.33,{"$f":"F206+G206*Nøgletal!$C$9","v":1487.5255},{"$f":"H206/Nøgletal!$C$9","v":20.560131306150659}]
["V182","Søndersø Vandværk","Region Syddanmark","Nordfyns Kommune",239800,375,8.0399999999999991,{"$f":"F207+G207*Nøgletal!$C$9","v":956.69399999999985},{"$f":"H207/Nøgletal!$C$9","v":13.223137525915687}]
["V187","Toftlund Vandværk a.m.b.a.  (SKØN)","Region Syddanmark","Tønder Kommune",457361,625,10.88,{"$f":"F208+G208*Nøgletal!$C$9","v":1412.1680000000001},{"$f":"H208/Nøgletal!$C$9","v":19.518562543192814}]
["V189","Tune Vandværk A.m.b.a.","Region Sjælland","Greve Kommune",222281,437.5,17.690000000000001,{"$f":"F209+G209*Nøgletal!$C$9","v":1717.3715},{"$f":"H209/Nøgletal!$C$9","v":23.736993780234972}]
["V192","Tårs Vandværk a.m.b.a.","Region Nordjylland","Hjørring Kommune",295594,750,10.63,{"$f":"F210+G210*Nøgletal!$C$9","v":1519.0805},{"$f":"H210/Nøgletal!$C$9","v":20.996275051831379}]
["V195","Ulsted-Ålebæk Vandværk A.m.b.a.","Region Nordjylland","Aalborg Kommune",269608,1000,13.13,{"$f":"F211+G211*Nøgletal!$C$9","v":1949.9555},{"$f":"H211/Nøgletal!$C$9","v":26.951700069108504}]
["V196","Vamdrup Vandværk","Region Syddanmark","Kolding Kommune",315299,750,11.75,{"$f":"F212+G212*Nøgletal!$C$9","v":1600.1125},{"$f":"H212/Nøgletal!$C$9","v":22.116275051831376}]
["V203","Vandværket Lyngen","Region Sjælland","Køge Kommune",270578,578.75,15.5,{"$f":"F213+G213*Nøgletal!$C$9","v":1700.175},{"$f":"H213/Nøgletal!$C$9","v":23.499308914996547}]
["V211","Vodskov ","Region Nordjylland","Aalborg Kommune",200097,502.5,19.23,{"$f":"F214+G214*Nøgletal!$C$9","v":1893.7904999999998},{"$f":"H214/Nøgletal!$C$9","v":26.175404284727023}]
["V215","Ølgod Vandværk a.m.b.a.","Region Syddanmark","Varde Kommune",398500,375,11.18,{"$f":"F215+G215*Nøgletal!$C$9","v":1183.873},{"$f":"H215/Nøgletal!$C$9","v":16.36313752591569}]
["V049","Fensmark Vandværk A.m.b.a.","Region Sjælland","Næstved Kommune",195659,500,14.38,{"$f":"F216+G216*Nøgletal!$C$9","v":1540.393},{"$f":"H216/Nøgletal!$C$9","v":21.290850034554254}]
["V204","VARDE VANDFORSYNING A/S","Region Syddanmark","Varde Kommune",1664753,1038.73,12.35,{"$f":"F217+G217*Nøgletal!$C$9","v":1932.2525000000001},{"$f":"H217/Nøgletal!$C$9","v":26.707014512785076}]

{"sheet":"S 2012","index":5,"n_rows":99,"n_cols":18,"rows_kept":99,"cut":false,"hidden":false,"merged":[[0,16,0,17],[0,5,0,6],[0,9,0,11],[0,7,0,8],[0,12,0,13],[0,14,0,15]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Land",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region","Kommune","Debiteret vandmængde","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["S001","Afløb Ballerup A/S","Region Hovedstaden","Ballerup Kommune",2780849,0,25.91,{"$f":"F3+G3*Nøgletal!$C$9","v":1874.5884999999998},{"$f":"H3/Nøgletal!$C$9","v":25.91},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":1.0424876757563869E-2},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$C$3:$C$99,C3,$H$3:$H$99,\">0\")),\"-\")","v":3.1887079255895186E-2},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$D$3:$D$99,D3,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H3>0,J3*I3,\"-\")","v":0.27010855678847984},{"$f":"IF(H3>0,J3*H3,\"-\")","v":19.542354083646515},{"$f":"IF(H3>0,K3*I3,\"-\")","v":0.8261942235202443},{"$f":"IF(H3>0,K3*H3,\"-\")","v":59.775152071689668},{"$f":"IF(H3>0,L3*I3,\"-\")","v":25.91},{"$f":"IF(H3>0,L3*H3,\"-\")","v":1874.5884999999998}]
["S002","Allerød Spildevand A/S","Region Hovedstaden","Allerød Kommune",1104815,0,49.25,{"$f":"F4+G4*Nøgletal!$C$9","v":3563.2374999999997},{"$f":"H4/Nøgletal!$C$9","v":49.25},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":4.1417424012982823E-3},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$99,$C$3:$C$99,C4,$H$3:$H$99,\">0\")),\"-\")","v":1.2668549593344276E-2},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$99,$D$3:$D$99,D4,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H4>0,J4*I4,\"-\")","v":0.20398081326394041},{"$f":"IF(H4>0,J4*H4,\"-\")","v":14.758011839646088},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.62392606747220558},{"$f":"IF(H4>0,K4*H4,\"-\")","v":45.141050981614072},{"$f":"IF(H4>0,L4*I4,\"-\")","v":49.25},{"$f":"IF(H4>0,L4*H4,\"-\")","v":3563.2374999999997}]
["S003","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",1705868,706,36.25,{"$f":"F5+G5*Nøgletal!$C$9","v":3328.6875},{"$f":"H5/Nøgletal!$C$9","v":46.008120248790604},6.3949763775997771E-3,2.9617090487733651E-2,1,0.29422084216878591,21.286877930911658,1.3626266605789621,98.586038892887913,46.008120248790604,3328.6875]
["S004","Arwos Spildevand A/S","Region Syddanmark","Aabenraa Kommune",2658246,312.5,38.75,{"$f":"F6+G6*Nøgletal!$C$9","v":3116.0625},{"$f":"H6/Nøgletal!$C$9","v":43.06928127159641},9.9652613073515049E-3,4.4831256549197437E-2,1,0.42919664219127851,31.052377062538998,1.9308499980764831,139.69699736083354,43.06928127159641,3116.0625]
["S006","Assens Spildevand A/S","Region Syddanmark","Assens Kommune",1843200,664,41.74,{"$f":"F7+G7*Nøgletal!$C$9","v":3683.8890000000001},{"$f":"H7/Nøgletal!$C$9","v":50.917608845888047},6.909808062049297E-3,3.1085524842877868E-2,1,0.35183090410358986,25.454965911894725,1.5828005947187909,114.51562302790451,50.917608845888047,3683.8890000000001]
["S007","Billund Spildevand A/S","Region Syddanmark","Billund Kommune",1302241,706,43.61,{"$f":"F8+G8*Nøgletal!$C$9","v":3861.1834999999996},{"$f":"H8/Nøgletal!$C$9","v":53.368120248790603},4.8818551218159385E-3,2.1962263974020246E-2,1,0.26053543117824729,18.849738445746191,1.1720847447011942,84.800331279131399,53.368120248790603,3861.1834999999996]
["S010","Bornholms Spildevand A/S","Region Hovedstaden","Bornholms Regionskommune",1871062,643.75,33.450000000000003,{"$f":"F9+G9*Nøgletal!$C$9","v":3063.8575000000001},{"$f":"H9/Nøgletal!$C$9","v":42.347719419488598},7.014257428490712E-3,2.1454851481218059E-2,1,0.2970378055177883,21.490685229211984,0.90856403071342173,65.734607622116059,42.347719419488598,3063.8575000000001]
["S011","Brøndby Kloakforsyning A/S","Region Hovedstaden","Brøndby Kommune",1844863,0,29.5,{"$f":"F10+G10*Nøgletal!$C$9","v":2134.3249999999998},{"$f":"H10/Nøgletal!$C$9","v":29.5},6.9160423344056272E-3,2.1154436180198407E-2,1,0.20402324886496601,14.761082055380289,0.62405586731585305,45.150442000301965,29.5,2134.3249999999998]
["S012","Brønderslev Spildevand A/S","Region Nordjylland","Brønderslev Kommune",1306847,0,39.75,{"$f":"F11+G11*Nøgletal!$C$9","v":2875.9124999999999},{"$f":"H11/Nøgletal!$C$9","v":39.75},4.899122144349467E-3,4.5435745742811916E-2,1,0.19474010523789131,14.089446613961435,1.8060708932767737,130.66922912857456,39.75,2875.9124999999999]
["S013","Egedal Spildevand A/S","Region Hovedstaden","Egedal Kommune",1555033,0,44.86,{"$f":"F12+G12*Nøgletal!$C$9","v":3245.6209999999996},{"$f":"H12/Nøgletal!$C$9","v":44.86},5.8295245009509031E-3,1.7831051062654771E-2,1,0.26151246911265752,18.92042714030077,0.799900950670693,57.872833781024632,44.86,3245.6209999999996]
["S014","Energi Viborg Spildevand A/S","Region Midtjylland","Viborg Kommune",3919570,0,35.43,{"$f":"F13+G13*Nøgletal!$C$9","v":2563.3604999999998},{"$f":"H13/Nøgletal!$C$9","v":35.43},1.4693726337763977E-2,6.8051138401685349E-2,1,0.52059872414697772,37.665317692033831,2.4110518335717117,174.43960015891335,35.43,2563.3604999999998]
["S015","Esbjerg Spildevand A/S","Region Syddanmark","Esbjerg Kommune",6599960,693.75,23.16,{"$f":"F14+G14*Nøgletal!$C$9","v":2369.3760000000002},{"$f":"H14/Nøgletal!$C$9","v":32.748804422944026},2.4742001311416489E-2,0.1113081708669706,1,0.81027096197980319,58.623104099238759,3.6452095183980564,263.73090865609936,32.748804422944026,2369.3760000000002]
["S016","Fanø Vand A/S","Region Syddanmark","Fanø Kommune",176704,699.38,46.25,{"$f":"F15+G15*Nøgletal!$C$9","v":4045.5674999999997},{"$f":"H15/Nøgletal!$C$9","v":55.916620594333104},6.6242986317076769E-4,2.9801088226106176E-3,1,3.7040839329275807E-2,2.6799047254731043,0.16663761436374264,12.056231399216779,55.916620594333104,4045.5674999999997]
["S017","Favrskov Spildevand A/S","Region Midtjylland","Favrskov Kommune",1831337,546,35.869999999999997,{"$f":"F16+G16*Nøgletal!$C$9","v":3141.1944999999996},{"$f":"H16/Nøgletal!$C$9","v":43.416648237733241},6.8653359195579283E-3,3.1795469310951778E-2,1,0.29806987465332146,21.565355431167806,1.3804527066272358,99.875753324480499,43.416648237733241,3141.1944999999996]
["S018","Faxe Spildevand A/S","Region Sjælland","Faxe Kommune",1844043,550,29.75,{"$f":"F17+G17*Nøgletal!$C$9","v":2702.4124999999999},{"$f":"H17/Nøgletal!$C$9","v":37.351935038009678},6.9129683095516337E-3,5.4416522265089806E-2,1,0.25821274321819221,18.681691971836205,2.0325624046400419,147.055889975707,37.351935038009678,2702.4124999999999]
["S020","FFV Spildevand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",2399915,706,34.58,{"$f":"F18+G18*Nøgletal!$C$9","v":3207.8629999999998},{"$f":"H18/Nøgletal!$C$9","v":44.338120248790602},8.9968272652088972E-3,4.0474510282820765E-2,1,0.39890240914242997,28.860589301454805,1.7945637039306188,129.83668397938027,44.338120248790602,3207.8629999999998]
["S021","Forsyning Helsingør Spildevand A/S","Region Hovedstaden","Helsingør Kommune",2997814,640,39.5,{"$f":"F19+G19*Nøgletal!$C$9","v":3497.8249999999998},{"$f":"H19/Nøgletal!$C$9","v":48.34588804422944},1.123823749225491E-2,3.4374945425814984E-2,1,0.54332257161501774,39.309388056346528,1.6618872630829482,120.23754348405129,48.34588804422944,3497.8249999999998]
["S022","Fredensborg Spildevand A/S","Region Hovedstaden","Fredensborg Kommune",1710799,0,42.59,{"$f":"F20+G20*Nøgletal!$C$9","v":3081.3865000000001},{"$f":"H20/Nøgletal!$C$9","v":42.59},6.41346176364251E-3,1.9617168463266516E-2,1,0.27314933651353451,19.76235449675422,0.83549520485052098,60.448078070935189,42.59,3081.3865000000001]
["S023","Fredericia Spildevand A/S","Region Syddanmark","Fredericia Kommune",4513376,0,23.75,{"$f":"F21+G21*Nøgletal!$C$9","v":1718.3124999999998},{"$f":"H21/Nøgletal!$C$9","v":23.75},1.6919792682215606E-2,7.6117980562743451E-2,1,0.40184507620262067,29.073491263259601,1.807802038365157,130.79447747571908,23.75,1718.3124999999998]
["S024","Frederiksberg Kloak A/S","Region Hovedstaden","Frederiksberg Kommune",4981067,0,14.24,{"$f":"F22+G22*Nøgletal!$C$9","v":1030.2639999999999},{"$f":"H22/Nøgletal!$C$9","v":14.24},1.8673077752933868E-2,5.7116254139625726E-2,1,0.26590462720177827,19.238199778048656,0.81333545894827031,58.844820454907349,14.24,1030.2639999999999]
["S025","Frederikshavn Spildevand A/S","Region Nordjylland","Frederikshavn Kommune",3814703,878.75,38.11,{"$f":"F23+G23*Nøgletal!$C$9","v":3636.0084999999999},{"$f":"H23/Nøgletal!$C$9","v":50.255818935729096},1.4300599795857008E-2,0.13262751920641194,1,0.7186883540129142,51.997102412834344,6.6653045911323714,482.23478716842709,50.255818935729096,3636.0084999999999]
["S026","Frederikssund Spildevand A/S","Region Hovedstaden","Frederikssund Kommune",1986726,667.5,33.75,{"$f":"F24+G24*Nøgletal!$C$9","v":3109.3125},{"$f":"H24/Nøgletal!$C$9","v":42.975984796129929},7.4478598805788583E-3,2.2781132460535477E-2,1,0.32007911299146308,23.157723824932351,0.97904160226259462,70.833659923698718,42.975984796129929,3109.3125]
["S027","Furesø Spildevand A/S","Region Hovedstaden","Furesø Kommune",1662818,0,45.69,{"$f":"F25+G25*Nøgletal!$C$9","v":3305.6714999999995},{"$f":"H25/Nøgletal!$C$9","v":45.69},6.2335900727651296E-3,1.9066986144925208E-2,1,0.28481273042463878,20.606201046222612,0.87117059696163268,63.029192690174121,45.69,3305.6714999999995]
["S028","Gentofte Spildevand A/S","Region Hovedstaden","Gentofte Kommune",3672820,0,26.55,{"$f":"F26+G26*Nøgletal!$C$9","v":1920.8924999999999},{"$f":"H26/Nøgletal!$C$9","v":26.55},1.3768707273467826E-2,4.2115016828542989E-2,1,0.36555917811057081,26.448206536299796,1.1181536967978163,80.898419963322013,26.55,1920.8924999999999]
["S029","Gladsaxe Spildevand A/S","Region Hovedstaden","Gladsaxe Kommune",3382243,0,26.8,{"$f":"F27+G27*Nøgletal!$C$9","v":1938.9799999999998},{"$f":"H27/Nøgletal!$C$9","v":26.8},1.267938907834733E-2,3.8783066108119033E-2,1,0.33980762729970843,24.585081835133902,1.0393861716975901,75.199589522320636,26.8,1938.9799999999998]
["S030","Glostrup Spildevand a/s","Region Hovedstaden","Glostrup Kommune",1229169,0,23.95,{"$f":"F28+G28*Nøgletal!$C$9","v":1732.7824999999998},{"$f":"H28/Nøgletal!$C$9","v":23.95},4.6079220192171613E-3,1.4094475939502443E-2,1,0.11035973236025101,7.9845266362641594,0.33756269875108352,24.422661254640889,23.95,1732.7824999999998]
["S031","Greve Spildevand A/S","Region Sjælland","Greve Kommune",2212916,0,27.03,{"$f":"F29+G29*Nøgletal!$C$9","v":1955.6205},{"$f":"H29/Nøgletal!$C$9","v":27.03},8.2958033948773227E-3,6.5301727120665565E-2,1,0.22423556576353404,16.223443182991687,1.7651056840715902,127.70539624257955,27.03,1955.6205]
["S032","Gribvand Spildevand A/S","Region Hovedstaden","Gribskov Kommune",1796734,663.45,46.6,{"$f":"F30+G30*Nøgletal!$C$9","v":4034.96},{"$f":"H30/Nøgletal!$C$9","v":55.770006910850043},6.7356158195302088E-3,2.0602556794619763E-2,1,0.37564534080403061,27.177940407171612,1.1490047348171246,83.130492564018965,55.770006910850043,4034.96]
["S033","Guldborgsund Spildevand A/S","Region Sjælland","Guldborgsund Kommune",2603894,706,35.619999999999997,{"$f":"F31+G31*Nøgletal!$C$9","v":3283.1069999999995},{"$f":"H31/Nøgletal!$C$9","v":45.378120248790601},9.761505942882916E-3,7.6839236301395233E-2,1,0.44295879048542502,32.048068491620498,3.486820104709949,252.27143457576477,45.378120248790601,3283.1069999999995]
["S034","Haderslev Spildevand A/S","Region Syddanmark","Haderslev Kommune",2360988,704.18,43.73,{"$f":"F32+G32*Nøgletal!$C$9","v":3868.0454999999993},{"$f":"H32/Nøgletal!$C$9","v":53.462964754664817},8.8508973072925594E-3,3.9818007339266784E-2,1,0.47319521078693982,34.235673500435098,2.1287887229802052,154.01786410761784,53.462964754664817,3868.0454999999993]
["S035","Halsnaes Forsyning A/S","Region Hovedstaden","Halsnæs Kommune",1295680,587.5,51,{"$f":"F33+G33*Nøgletal!$C$9","v":4277.3500000000004},{"$f":"H33/Nøgletal!$C$9","v":59.120248790601252},4.857259174173195E-3,1.4857135662626152E-2,1,0.28716237081754969,20.776197528649718,0.87835755669017257,63.549169226533976,59.120248790601252,4277.3500000000004]
["S036","Hedensted Spildevand","Region Midtjylland","Hedensted Kommune",1815972,705,48,{"$f":"F34+G34*Nøgletal!$C$9","v":4177.7999999999993},{"$f":"H34/Nøgletal!$C$9","v":57.744298548721488},6.8077354416535294E-3,3.1528703889861731E-2,1,0.39310790778355376,28.441357128140108,1.8206028902704123,131.72061911106431,57.744298548721488,4177.7999999999993]
["S038","Herning Vand A/S","Region Midtjylland","Herning Kommune",4195633,0,25.63,{"$f":"F35+G35*Nøgletal!$C$9","v":1854.3304999999998},{"$f":"H35/Nøgletal!$C$9","v":25.63},1.572863429296879E-2,7.2844113503695129E-2,1,0.40312489692879006,29.16608629279796,1.8669946290997061,135.07706141536372,25.63,1854.3304999999998]
["S039","Hillerød Spildevand A/S","Region Hovedstaden","Hillerød Kommune",2285306,0,43.29,{"$f":"F36+G36*Nøgletal!$C$9","v":3132.0314999999996},{"$f":"H36/Nøgletal!$C$9","v":43.29},8.5671798085121698E-3,2.6204850945151213E-2,1,0.37087321391049183,26.832677026424079,1.1344079974155961,82.074418613018366,43.29,3132.0314999999996]
["S040","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3345737,835,31.13,{"$f":"F37+G37*Nøgletal!$C$9","v":3087.2554999999998},{"$f":"H37/Nøgletal!$C$9","v":42.671119557705595},1.2542534991371868E-2,0.11632276437434398,1,0.53520401017353492,38.722010136055246,4.963622585900449,359.11809408989751,42.671119557705595,3087.2554999999998]
["S041","HOFOR Spildevand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1313045,0,31.68,{"$f":"F38+G38*Nøgletal!$C$9","v":2292.0479999999998},{"$f":"H38/Nøgletal!$C$9","v":31.68},4.9223572736726987E-3,1.5056254396249812E-2,1,0.15594027842995109,11.28227914440696,0.47698213927319405,34.509657776415587,31.68,2292.0479999999998]
["S042","HOFOR Spildevand Dragør A/S","Region Hovedstaden","Dragør Kommune",610819,0,37.5,{"$f":"F39+G39*Nøgletal!$C$9","v":2713.125},{"$f":"H39/Nøgletal!$C$9","v":37.5},2.2898448625503958E-3,7.0040602218986508E-3,1,8.5869182345639838E-2,6.2126353427070429,0.26265225832119943,19.002890889538776,37.5,2713.125]
["S043","HOFOR Spildevand Herlev A/S","Region Hovedstaden","Herlev Kommune",1497644,0,33.61,{"$f":"F40+G40*Nøgletal!$C$9","v":2431.6834999999996},{"$f":"H40/Nøgletal!$C$9","v":33.61},5.6143839980901458E-3,1.7172990308037542E-2,1,0.1886994461758098,13.652404930819838,0.57718420425314176,41.7592771777148,33.61,2431.6834999999996]
["S044","HOFOR Spildevand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",2984388,0,26.8,{"$f":"F41+G41*Nøgletal!$C$9","v":1938.9799999999998},{"$f":"H41/Nøgletal!$C$9","v":26.8},1.1187905958486967E-2,3.4220993907379552E-2,1,0.29983587968745073,21.693125895387055,0.91712263671777206,66.353822766530797,26.8,1938.9799999999998]
["S045","HOFOR Spildevand København A/S","Region Hovedstaden","Københavns Kommune",29334581,0,20.440000000000001,{"$f":"F42+G42*Nøgletal!$C$9","v":1478.8340000000001},{"$f":"H42/Nøgletal!$C$9","v":20.440000000000001},0.10996979399448682,0.33636997524334367,1,2.2477825892473109,162.62707033204293,6.875402293973945,497.43535596901489,20.440000000000001,1478.8340000000001]
["S046","HOFOR Spildevand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1789950,0,22.7,{"$f":"F43+G43*Nøgletal!$C$9","v":1642.3449999999998},{"$f":"H43/Nøgletal!$C$9","v":22.7},6.7101838870796109E-3,2.0524766901794951E-2,1,0.15232117423670716,11.020436956025762,0.4659122086707454,33.708748297328427,22.7,1642.3449999999998]
["S047","Holbæk Spildevand A/S","Region Sjælland","Holbæk Kommune",2846094,0,31.42,{"$f":"F44+G44*Nøgletal!$C$9","v":2273.2370000000001},{"$f":"H44/Nøgletal!$C$9","v":31.420000000000005},1.0669467918050202E-2,8.3986402442642882E-2,1,0.33523468198513739,24.254229241624689,2.6388527647478397,190.9209975295062,31.420000000000005,2273.2370000000001]
["S048","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",4494520,686.25,24.8,{"$f":"F45+G45*Nøgletal!$C$9","v":2480.5299999999997},{"$f":"H45/Nøgletal!$C$9","v":34.285141672425709},1.6849105105816952E-2,7.8033356355197855E-2,1,0.57767395560652557,41.79471068813212,2.6753846778128394,193.56408143975892,34.285141672425709,2480.5299999999997]
["S049","HTK Kloak A/S","Region Hovedstaden","Høje-Taastrup Kommune",2376126,0,23.53,{"$f":"F46+G46*Nøgletal!$C$9","v":1702.3954999999999},{"$f":"H46/Nøgletal!$C$9","v":23.53},8.9076468051459134E-3,2.7246253962007E-2,1,0.20959692932508336,15.164337836669779,0.64110435572602475,46.383900136777882,23.53,1702.3954999999999]
["S051","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1727999,0,31.25,{"$f":"F47+G47*Nøgletal!$C$9","v":2260.9375},{"$f":"H47/Nøgletal!$C$9","v":31.250000000000004},6.4779413093604184E-3,1.981439519625396E-2,1,0.20243566591751311,14.646220429132072,0.6191998498829363,44.799109139030435,31.250000000000004,2260.9375]
["S052","Ikast-Brande Spildevand A/S","Region Midtjylland","Ikast-Brande Kommune",1770513,625,34.380000000000003,{"$f":"F48+G48*Nøgletal!$C$9","v":3112.393},{"$f":"H48/Nøgletal!$C$9","v":43.018562543192814},6.6373182516075773E-3,3.0739449787855082E-2,1,0.28552789032585574,20.657942865075661,1.322366943242179,95.673248343571643,43.018562543192814,3112.393]
["S053","Ishøj Spildevand A/S","Region Hovedstaden","Ishøj Kommune",1042101,0,32.5,{"$f":"F49+G49*Nøgletal!$C$9","v":2351.375},{"$f":"H49/Nøgletal!$C$9","v":32.5},3.9066394809405564E-3,1.1949428818194597E-2,1,0.12696578313056808,9.1859744094966,0.38835643659132441,28.097588187382321,32.5,2351.375]
["S054","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",1791446,706,23.55,{"$f":"F50+G50*Nøgletal!$C$9","v":2409.8424999999997},{"$f":"H50/Nøgletal!$C$9","v":33.308120248790601},6.7157921080327494E-3,6.2284020216580388E-2,1,0.22369041110023374,16.18400124310191,2.0745636349519643,150.0946789887746,33.308120248790601,2409.8424999999997]
["S056","Kalundborg Spildevandsanlæg A/S","Region Sjælland","Kalundborg Kommune",1793859,0,36.69,{"$f":"F51+G51*Nøgletal!$C$9","v":2654.5214999999998},{"$f":"H51/Nøgletal!$C$9","v":36.69},6.7248379884872443E-3,5.2935624719126259E-2,1,0.24673430579759698,17.85122702445614,1.9422080709447422,140.51875393285212,36.69,2654.5214999999998]
["S057","Kerteminde Forsyning - Spildevand A/S","Region Syddanmark","Kerteminde Kommune",1035987,0,32.799999999999997,{"$f":"F52+G52*Nøgletal!$C$9","v":2373.0799999999995},{"$f":"H52/Nøgletal!$C$9","v":32.799999999999997},3.8837192517243188E-3,1.7471896498154574E-2,1,0.12738599145655766,9.2163764818819445,0.57307820513946994,41.462208141840648,32.799999999999997,2373.0799999999995]
["S058","Kolding Spildevand A/S","Region Syddanmark","Kolding Kommune",4233210,583.75,36.25,{"$f":"F53+G53*Nøgletal!$C$9","v":3206.4375},{"$f":"H53/Nøgletal!$C$9","v":44.31841741534209},1.5869503356308434E-2,7.139298753261665E-2,1,0.70331127391904946,50.884570668043224,3.1640242219988184,228.91715246161451,44.31841741534209,3206.4375]
["S059","Køge Afløb A/S","Region Sjælland","Køge Kommune",2699674,0,37.340000000000003,{"$f":"F54+G54*Nøgletal!$C$9","v":2701.549},{"$f":"H54/Nøgletal!$C$9","v":37.340000000000003},1.0120567041072523E-2,7.9665642465758149E-2,1,0.37790197331364805,27.34120776924243,2.9747150896714096,215.22063673772647,37.340000000000003,2701.549]
["S060","Langeland Spildevand ApS","Region Syddanmark","Langeland Kommune",600468,687.5,30.18,{"$f":"F55+G55*Nøgletal!$C$9","v":2871.0229999999997},{"$f":"H55/Nøgletal!$C$9","v":39.682418797512092},2.2510409219849269E-3,1.0126878760499777E-2,1,8.9326748596543618E-2,6.4627902609599301,0.40185904408578227,29.074501839606349,39.682418797512092,2871.0229999999997]
["S061","Lejre Spildevand A/S","Region Sjælland","Lejre Kommune",1042253,706,41.25,{"$f":"F56+G56*Nøgletal!$C$9","v":3690.4374999999995},{"$f":"H56/Nøgletal!$C$9","v":51.008120248790597},3.9072093001817848E-3,3.0756215327059428E-2,1,0.19929940182086545,14.419311721739614,1.5688167298003437,113.50389040105486,51.008120248790597,3690.4374999999995]
["S062","Lemvig Vand og Spildevand A/S","Region Midtjylland","Lemvig Kommune",1125959,705,29.44,{"$f":"F57+G57*Nøgletal!$C$9","v":2834.9839999999999},{"$f":"H57/Nøgletal!$C$9","v":39.184298548721493},4.2210072568017384E-3,1.9548774927765862E-2,1,0.16539720852683926,11.96648803691682,0.76600503303133893,55.420464139817376,39.184298548721493,2834.9839999999999]
["S063","Lolland Spildevand A/S","Region Sjælland","Lolland Kommune",1775334,706,55.03,{"$f":"F58+G58*Nøgletal!$C$9","v":4687.4205000000002},{"$f":"H58/Nøgletal!$C$9","v":64.788120248790605},6.6553912684625795E-3,5.2388963890197218E-2,1,0.43119028980390461,31.1966174673125,3.394182492227646,245.56910331267019,64.788120248790605,4687.4205000000002]
["S064","Lyngby-Taarbæk Spildevand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2697648,0,34.93,{"$f":"F59+G59*Nøgletal!$C$9","v":2527.1854999999996},{"$f":"H59/Nøgletal!$C$9","v":34.93},1.011297195039668E-2,3.0933040801750519E-2,1,0.35324611022735602,25.557356074949205,1.0804911152051455,78.17353218509227,34.93,2527.1854999999996]
["S065","Læsø Vand A/S","Region Nordjylland","Læsø Kommune",87465,353.75,22.43,{"$f":"F60+G60*Nøgletal!$C$9","v":1976.5604999999998},{"$f":"H60/Nøgletal!$C$9","v":27.319426399447131},3.2788973640795452E-4,3.0409355505235458E-3,1,8.9577595209312331E-3,0.64809390133937472,8.307661495799025E-2,6.0105930922105948,27.319426399447131,1976.5604999999998]
["S066","Mariagerfjord Vand a/s","Region Nordjylland","Mariagerfjord Kommune",1970752,625,31.29,{"$f":"F61+G61*Nøgletal!$C$9","v":2888.8314999999998},{"$f":"H61/Nøgletal!$C$9","v":39.928562543192811},7.3879763768987493E-3,6.8518033705658024E-2,1,0.29499127683263271,21.342618878840977,2.7358265941529596,197.93705408696661,39.928562543192811,2888.8314999999998]
["S067","Middelfart Spildevand A/S","Region Syddanmark","Middelfart Kommune",1517905,0,50,{"$f":"F62+G62*Nøgletal!$C$9","v":3617.4999999999995},{"$f":"H62/Nøgletal!$C$9","v":50},5.6903386536593633E-3,2.559943228441218E-2,1,0.28451693268296818,20.584800079612744,1.279971614220609,92.605946288861048,50,3617.4999999999995]
["S068","Morsø Forsyning A/S","Region Nordjylland","Morsø Kommune",870184,618.75,42.38,{"$f":"F63+G63*Nøgletal!$C$9","v":3684.9429999999998},{"$f":"H63/Nøgletal!$C$9","v":50.932176917760884},3.2621551750576742E-3,3.0254084046153103E-2,1,0.16614866450922669,12.02085587724255,1.5409063611234768,111.48457522728354,50.932176917760884,3684.9429999999998]
["S071","NFS Spildevand A/S","Region Syddanmark","Nyborg Kommune",1568207,500,42.5,{"$f":"F64+G64*Nøgletal!$C$9","v":3574.8749999999995},{"$f":"H64/Nøgletal!$C$9","v":49.410850034554251},5.8789113343978633E-3,2.6447774336629218E-2,1,0.29048200631037402,21.016373156555559,1.3068070114949188,94.547487281657368,49.410850034554251,3574.8749999999995]
["S072","NK-Spildevand A/S","Region Sjælland","Næstved Kommune",2936423,823.75,41.65,{"$f":"F65+G65*Nøgletal!$C$9","v":3837.1274999999996},{"$f":"H65/Nøgletal!$C$9","v":53.035625431928125},1.1008094248582347E-2,8.6651953104793011E-2,1,0.58382116328717559,42.239461163827158,4.5956405278108035,332.49459218711161,53.035625431928125,3837.1274999999996]
["S073","Odder Spildevand A/S","Region Midtjylland","Odder Kommune",898114,625,26.88,{"$f":"F66+G66*Nøgletal!$C$9","v":2569.768},{"$f":"H66/Nøgletal!$C$9","v":35.518562543192814},3.3668594606333234E-3,1.5592955378904124E-2,1,0.11958600832664512,8.6520477024327747,0.55383936085882091,40.070277758135695,35.518562543192814,2569.768]
["S074","Odsherred Spildevand A/S","Region Sjælland","Odsherred Kommune",1134500,700,40,{"$f":"F67+G67*Nøgletal!$C$9","v":3594},{"$f":"H67/Nøgletal!$C$9","v":49.675190048375953},4.2530258498236365E-3,3.3478364934952376E-2,1,0.21126986737064479,15.285374904266149,1.6630441406526446,120.32124357621883,49.675190048375953,3594]
["S075","Randers Spildevand A/S","Region Midtjylland","Randers Kommune",4140085,0,38.5,{"$f":"F68+G68*Nøgletal!$C$9","v":2785.4749999999999},{"$f":"H68/Nøgletal!$C$9","v":38.5},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":1.552039535078633E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$99,$C$3:$C$99,C68,$H$3:$H$99,\">0\")),\"-\")","v":7.1879695305796687E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$99,$D$3:$D$99,D68,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.59753522100527368},{"$f":"IF(H68>0,J68*H68,\"-\")","v":43.231673239731549},{"$f":"IF(H68>0,K68*I68,\"-\")","v":2.7673682692731725},{"$f":"IF(H68>0,K68*H68,\"-\")","v":200.21909428191401},{"$f":"IF(H68>0,L68*I68,\"-\")","v":38.5},{"$f":"IF(H68>0,L68*H68,\"-\")","v":2785.4749999999999}]
["S076","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",1102487,0,40,{"$f":"F69+G69*Nøgletal!$C$9","v":2894},{"$f":"H69/Nøgletal!$C$9","v":40},4.1330151697615792E-3,3.8330668407820873E-2,1,0.16532060679046318,11.96094590129001,1.5332267363128349,110.9289543722336,40,2894]
["S077","Ringkøbing-Skjern Spildevand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",2252826,787.5,35.880000000000003,{"$f":"F70+G70*Nøgletal!$C$9","v":3383.4180000000001},{"$f":"H70/Nøgletal!$C$9","v":46.764588804422949},8.4454184338076544E-3,3.9113314450543099E-2,1,0.39494652033830863,28.574380746476628,1.8291180670577423,132.33669215162763,46.764588804422949,3383.4180000000001]
["S079","Ringsted Spildevand A/S","Region Sjælland","Ringsted Kommune",1429656,0,{"$f":"32.4+4.98","v":37.379999999999995},{"$f":"F71+G71*Nøgletal!$C$9","v":2704.4429999999993},{"$f":"H71/Nøgletal!$C$9","v":37.379999999999995},5.3595098495861273E-3,4.2188228558346655E-2,1,0.20033847817752942,14.494488896144251,1.5769959835109977,114.09565940702068,37.379999999999995,2704.4429999999993]
["S080","Roskilde Spildevand A/S","Region Sjælland","Roskilde Kommune",3960423,0,33.130000000000003,{"$f":"F72+G72*Nøgletal!$C$9","v":2396.9555},{"$f":"H72/Nøgletal!$C$9","v":33.130000000000003},1.4846876505276401E-2,0.11686953414788796,1,0.4918770186198072,35.587302297143047,3.8718876663195285,280.13107265821787,33.130000000000003,2396.9555]
["S081","Rudersdal Forsyning A/S","Region Hovedstaden","Rudersdal Kommune",2780403,0,27.69,{"$f":"F73+G73*Nøgletal!$C$9","v":2003.3715},{"$f":"H73/Nøgletal!$C$9","v":27.69},1.0423204787948162E-2,3.188196512084214E-2,1,0.28861854057828462,20.881551410838892,0.88281161419611887,63.871420287089201,27.69,2003.3715]
["S083","Silkeborg Spildevand A/S","Region Midtjylland","Silkeborg Kommune",3722272,656.25,30,{"$f":"F74+G74*Nøgletal!$C$9","v":2826.75},{"$f":"H74/Nøgletal!$C$9","v":39.070490670352456},1.3954093465028407E-2,6.4625672469357132E-2,1,0.54519327853861854,39.444733702269048,2.5249567332792715,182.68061965275527,39.070490670352456,2826.75]
["S084","SK Spildevand A/S","Region Sjælland","Slagelse Kommune",3134457,706.25,43.75,{"$f":"F75+G75*Nøgletal!$C$9","v":3871.5624999999995},{"$f":"H75/Nøgletal!$C$9","v":53.511575673807876},1.1750486246064916E-2,9.2495809007418273E-2,1,0.62878703396034141,45.492741907030698,4.9495964832105432,358.10330556028276,53.511575673807876,3871.5624999999995]
["S085","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",2473740,388.75,30,{"$f":"F76+G76*Nøgletal!$C$9","v":2559.25},{"$f":"H76/Nøgletal!$C$9","v":35.373185901865931},9.2735832223382313E-3,4.294879874827727E-2,1,0.32803618330019513,23.733417861769119,1.5192358423846386,109.9167131965286,35.373185901865931,2559.25]
["S086","Skive Vand A/S","Region Midtjylland","Skive Kommune",1932473,625,30.63,{"$f":"F77+G77*Nøgletal!$C$9","v":2841.0804999999996},{"$f":"H77/Nøgletal!$C$9","v":39.268562543192807},7.2444756483792264E-3,3.3551381294509373E-2,1,0.28448014509101693,20.582138497335073,1.3175145147739507,95.322175143895322,39.268562543192807,2841.0804999999996]
["S087","Solrød Spildevand A/S","Region Sjælland","Solrød Kommune",859291,0,25.85,{"$f":"F78+G78*Nøgletal!$C$9","v":1870.2474999999999},{"$f":"H78/Nøgletal!$C$9","v":25.85},3.2213193790399317E-3,2.5357124445412219E-2,1,8.3271105948182239E-2,6.0246645153509846,0.65548166691390586,47.42409860122109,25.85,1870.2474999999999]
["S088","Sorø Spildevand A/S","Region Sjælland","Sorø Kommune",1033458,562.5,51.55,{"$f":"F79+G79*Nøgletal!$C$9","v":4292.1424999999999},{"$f":"H79/Nøgletal!$C$9","v":59.324706288873536},3.874238509217308E-3,3.0496680536752769E-2,1,0.22983806165236007,16.628783760548249,1.8092066156284641,130.89609864071937,59.324706288873536,4292.1424999999999]
["S089","Stevns Spildevand A/S","Region Sjælland","Stevns Kommune",818479,740,58.19,{"$f":"F80+G80*Nøgletal!$C$9","v":4950.0464999999995},{"$f":"H80/Nøgletal!$C$9","v":68.418058051140292},3.0683229127702076E-3,2.4152788588448555E-2,1,0.20992869516555593,15.188341095227969,1.652486891741392,119.5574266174897,68.418058051140292,4950.0464999999995]
["S090","Struer Forsyning Spildevand A/S","Region Midtjylland","Struer Kommune",1106986,0,23.75,{"$f":"F81+G81*Nøgletal!$C$9","v":1718.3124999999998},{"$f":"H81/Nøgletal!$C$9","v":23.75},4.1498810695397691E-3,1.921936781196102E-2,1,9.8559675401569513E-2,7.1307925153035532,0.45645998553407424,33.024879953390268,23.75,1718.3124999999998]
["S091","Svendborg Spildevand A/S","Region Syddanmark","Svendborg Kommune",2670421,0,36.22,{"$f":"F82+G82*Nøgletal!$C$9","v":2620.5169999999998},{"$f":"H82/Nøgletal!$C$9","v":36.22},1.001090307881171E-2,4.50365876391291E-2,1,0.36259490951456014,26.233741703378424,1.6312252042892559,118.01914353032767,36.22,2620.5169999999998]
["S092","Syddjurs Spildevand A/S","Region Midtjylland","Syddjurs Kommune",1524781,779.77,40.5,{"$f":"F83+G83*Nøgletal!$C$9","v":3709.9449999999997},{"$f":"H83/Nøgletal!$C$9","v":51.277747062888736},5.7161154767033356E-3,2.6473078134402549E-2,1,0.29310952359665732,21.206474032218154,1.3574798045519842,98.213663859336052,51.277747062888736,3709.9449999999997]
["S093","Sønderborg Spildevandsforsyning A/S","Region Syddanmark","Sønderborg Kommune",3393750,0,44.88,{"$f":"F84+G84*Nøgletal!$C$9","v":3247.0679999999998},{"$f":"H84/Nøgletal!$C$9","v":44.88},1.272252664419477E-2,5.723551428793227E-2,1,0.57098699579146128,41.31090914551222,2.5687298812424002,185.84760690788764,44.88,3247.0679999999998]
["S095","Thisted Spildevand Transport A/S","Region Nordjylland","Thisted Kommune",2260208,706,28.54,{"$f":"F85+G85*Nøgletal!$C$9","v":2770.8689999999997},{"$f":"H85/Nøgletal!$C$9","v":38.298120248790603},8.4730921551151896E-3,7.8581682487597573E-2,1,0.32450350223568586,23.477828386751867,3.0095307252622945,217.73954797272697,38.298120248790603,2770.8689999999997]
["S096","Tønder Spildevand A/S","Region Syddanmark","Tønder Kommune",2116520,568,32.5,{"$f":"F86+G86*Nøgletal!$C$9","v":2919.375},{"$f":"H86/Nøgletal!$C$9","v":40.350725639253632},7.9344330292364252E-3,3.5695060243298535E-2,1,0.32016013026575108,23.163585424727088,1.4403215825539692,104.20726649777966,40.350725639253632,2919.375]
["S097","TÅRNBYFORSYNING Spildevand","Region Hovedstaden","Tårnby Kommune",2262719,0,24.35,{"$f":"F87+G87*Nøgletal!$C$9","v":1761.7224999999999},{"$f":"H87/Nøgletal!$C$9","v":24.35},8.482505419027845E-3,2.5945853258058923E-2,1,0.20654900695332803,14.943820653073281,0.63178152683373479,45.709393466420707,24.35,1761.7224999999999]
["S098","Vallensbæk Kloakforsyning A/S","Region Hovedstaden","Vallensbæk Kommune",634052,0,37,{"$f":"F88+G88*Nøgletal!$C$9","v":2676.95},{"$f":"H88/Nøgletal!$C$9","v":37},2.3769409838099395E-3,7.2704653781484911E-3,1,8.7946816400967756E-2,6.3629521666100173,0.26900721899149416,19.462672294034601,37,2676.95]
["S099","Vandcenter Syd A/S 1","Region Syddanmark","Nordfyns Kommune",1403779.8982989427,625,28.56,{"$f":"F89+G89*Nøgletal!$C$9","v":2691.3159999999998},{"$f":"H89/Nøgletal!$C$9","v":37.198562543192814},5.2625052401306296E-3,2.3674715116376057E-2,1,0.19575763030887913,14.163064552847404,0.88066537094878705,63.716139588144742,37.198562543192814,2691.3159999999998]
["S099","Vandcenter Syd A/S 2","Region Syddanmark","Odense Kommune",9695853.1017010566,625,28.56,{"$f":"F90+G90*Nøgletal!$C$9","v":2691.3159999999998},{"$f":"H90/Nøgletal!$C$9","v":37.198562543192814},3.6347918799142599E-2,0.16352033553918327,1,1.3520903307647998,97.823735430833253,6.0827214286381839,440.08489536197254,37.198562543192814,2691.3159999999998]
["S100","VARDE KLOAK OG SPILDEVAND A/S","Region Syddanmark","Varde Kommune",2229053,705,29.4,{"$f":"F91+G91*Nøgletal!$C$9","v":2832.0899999999997},{"$f":"H91/Nøgletal!$C$9","v":39.144298548721494},8.3562979547174322E-3,3.7592926653424175E-2,1,0.32710142190152997,23.665787874575692,1.4715487442418256,106.46655164589606,39.144298548721494,2832.0899999999997]
["S102","Vejen Spildevand A/S","Region Syddanmark","Vejen Kommune",1828799,700,31.75,{"$f":"F92+G92*Nøgletal!$C$9","v":2997.1124999999997},{"$f":"H92/Nøgletal!$C$9","v":41.425190048375953},6.8558214377537393E-3,3.0842652315066298E-2,1,0.28400370599667873,20.547668128859701,1.2776627337476039,92.438898786639129,41.425190048375953,2997.1124999999997]
["S103","Vejle Spildevand a/s","Region Syddanmark","Vejle Kommune",4884607,0,35.36,{"$f":"F93+G93*Nøgletal!$C$9","v":2558.2959999999998},{"$f":"H93/Nøgletal!$C$9","v":35.36},1.8311467463401926E-2,8.2378782685652741E-2,1,0.64749348950589214,46.846153965751292,2.9129137557646807,210.74931022957466,35.36,2558.2959999999998]
["S104","Vestforsyning Spildevand A/S","Region Midtjylland","Holstebro Kommune",3459388,686.25,24.34,{"$f":"F94+G94*Nøgletal!$C$9","v":2447.2489999999998},{"$f":"H94/Nøgletal!$C$9","v":33.825141672425708},1.296859108732454E-2,6.0061509699566404E-2,1,0.43866443082050993,31.737371569863889,2.0315890746476044,146.98546955075417,33.825141672425708,2447.2489999999998]
["S105","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",2073770,576.98,29.71,{"$f":"F95+G95*Nøgletal!$C$9","v":2726.4984999999997},{"$f":"H95/Nøgletal!$C$9","v":37.684844505874224},7.7741713676410425E-3,7.2099707501391566E-2,1,0.29296843915157222,21.196266572616249,2.7170662661089544,196.57974435298283,37.684844505874224,2726.4984999999997]
["S107","Vordingborg Spildevand A/S","Region Sjælland","Vordingborg Kommune",1762803,125,52.5,{"$f":"F96+G96*Nøgletal!$C$9","v":3923.3749999999995},{"$f":"H96/Nøgletal!$C$9","v":54.227712508638561},6.6084149203584457E-3,5.2019182144053641E-2,1,0.35835922443899537,25.927289888161315,2.8208812542422455,204.09075874442644,54.227712508638561,3923.3749999999995]
["S108","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",261289,780,71.45,{"$f":"F97+G97*Nøgletal!$C$9","v":5949.4074999999993},{"$f":"H97/Nøgletal!$C$9","v":82.230926053904625},9.7952302448177007E-4,4.4066328671173586E-3,1,8.0547085394257451E-2,5.8275816282745261,0.36236150144263324,26.216854629374513,82.230926053904625,5949.4074999999993]
["S109","Aalborg Forsyning, Kloak A/S","Region Nordjylland","Aalborg Kommune",10138931,687.5,28.13,{"$f":"F98+G98*Nøgletal!$C$9","v":2722.7055},{"$f":"H98/Nøgletal!$C$9","v":37.632418797512095},3.8008934008442671E-2,0.3525048387607071,1,1.4303681226527147,103.48713367392391,13.265609720392403,959.76686327039044,37.632418797512095,2722.7055]
["S110","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",15227383,0,28.46,{"$f":"F99+G99*Nøgletal!$C$9","v":2059.0809999999997},{"$f":"H99/Nøgletal!$C$9","v":28.459999999999997},5.7084577808871745E-2,0.26437613004193589,1,1.6246270844404898,117.54176955926943,7.5241446609934943,544.37186622287925,28.459999999999997,2059.0809999999997]

{"sheet":"V 2013","index":6,"n_rows":218,"n_cols":18,"rows_kept":218,"cut":false,"hidden":false,"merged":[[163,0,163,6],[0,16,0,17],[0,5,0,6],[0,9,0,11],[0,7,0,8],[0,12,0,13],[0,14,0,15]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Land",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region","Kommune","Debiteret vandmængde","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["V002","Andelsselskabet Gram Vandværk","Region Syddanmark","Haderslev Kommune",239709,656.25,12.79,{"$f":"F3+G3*Nøgletal!$C$9","v":1581.6064999999999},{"$f":"H3/Nøgletal!$C$9","v":21.860490670352455},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":9.5553476498398649E-4},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$C$3:$C$163,C3,$I$3:$I$163,\">0\")),\"-\")","v":5.5921787649545508E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$D$3:$D$163,D3,$I$3:$I$163,\">0\")),\"-\")","v":0.12931031692515171},{"$f":"IF(H3>0,J3*I3,\"-\")","v":2.0888458815129862E-2},{"$f":"IF(H3>0,J3*H3,\"-\")","v":1.5112799952746454},{"$f":"IF(H3>0,K3*I3,\"-\")","v":0.12224777171823208},{"$f":"IF(H3>0,K3*H3,\"-\")","v":8.8446262838140886},{"$f":"IF(H3>0,L3*I3,\"-\")","v":2.8267869767225982},{"$f":"IF(H3>0,L3*H3,\"-\")","v":204.51803776587994}]
["V003","Andelsselskabet Gørlev Vandforsyning","Region Sjælland","Kalundborg Kommune",702331,375,10.16,{"$f":"F4+G4*Nøgletal!$C$9","v":1110.076},{"$f":"H4/Nøgletal!$C$9","v":15.343137525915688},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":2.7996516068481709E-3},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$C$3:$C$163,C4,$I$3:$I$163,\">0\")),\"-\")","v":2.3340620904230842E-2},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$D$3:$D$163,D4,$I$3:$I$163,\">0\")),\"-\")","v":0.18440955967629583},{"$f":"IF(H4>0,J4*I4,\"-\")","v":4.2955439628522329E-2},{"$f":"IF(H4>0,J4*H4,\"-\")","v":3.1078260571235901},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.35811835647387641},{"$f":"IF(H4>0,K4*H4,\"-\")","v":25.909863090884958},{"$f":"IF(H4>0,L4*I4,\"-\")","v":2.8294212352069632},{"$f":"IF(H4>0,L4*H4,\"-\")","v":204.70862636722376}]
["V006","Andelsselskabet Klinting Vandværk","Region Syddanmark","Varde Kommune",726871,837.5,9.85,{"$f":"F5+G5*Nøgletal!$C$9","v":1550.1475},{"$f":"H5/Nøgletal!$C$9","v":21.425673807878372},2.8974736457900007E-3,1.6957196313285187E-2,0.43544217805257507,6.208032520162067E-2,4.4915115283372549,0.36331935690460609,26.28615547204825,9.3296420691465674,674.99960370275414]
["V007","Andelsselskabet Marielyst Vandværk","Region Sjælland","Guldborgsund Kommune",207074,532.5,15.47,{"$f":"F6+G6*Nøgletal!$C$9","v":1651.7545},{"$f":"H6/Nøgletal!$C$9","v":22.830055286800278},8.2544420912145154E-4,6.881706393598884E-3,0.11611433006067749,1.8844936930411869E-2,1.3634311869152986,0.15710973743338946,11.366889503305728,2.6508965748750426,191.79236719220933]
["V008","Andelsselskabet Stenløse Vandværk","Region Hovedstaden","Egedal Kommune",272543,0,15.15,{"$f":"F7+G7*Nøgletal!$C$9","v":1096.1025},{"$f":"H7/Nøgletal!$C$9","v":15.15},1.0864185802495134E-3,2.6267401926080812E-3,0.30430957190119373,1.6459241490780128E-2,1.1908261218579421,3.979511391801243E-2,2.8791764919681992,4.6102900143030849,333.5544825348282]
["V010","Andelsselskabet Vejgaard Vandværk","Region Nordjylland","Aalborg Kommune",487593,687.5,10.8,{"$f":"F8+G8*Nøgletal!$C$9","v":1468.88},{"$f":"H8/Nøgletal!$C$9","v":20.302418797512097},1.9436569451411374E-3,1.9448647653412785E-2,6.5095227167047354E-2,3.9460937298948368E-2,2.8549988135789142,0.39485458970483728,28.567729565144973,1.3215905636645824,95.617077281132524]
["V012","Andelsselskabet Ørbæk Vandværk","Region Syddanmark","Nyborg Kommune",236929,1075,11.73,{"$f":"F9+G9*Nøgletal!$C$9","v":1923.6655000000001},{"$f":"H9/Nøgletal!$C$9","v":26.58832757429164},9.4445305071103264E-4,5.527324057928224E-3,0.16859854050957634,2.5111427090844008E-2,1.816811750022564,0.14696230266145854,10.632722597556526,4.4827532236160952,324.32719572862442]
["V013","Andelsvandværket Helle Vest a.m.b.a.","Region Syddanmark","Varde Kommune",533777,562.5,9.23,{"$f":"F10+G10*Nøgletal!$C$9","v":1230.2905000000001},{"$f":"H10/Nøgletal!$C$9","v":17.004706288873535},2.1277569062857771E-3,1.2452500342586825E-2,0.31976653281582201,3.6181881245511853E-2,2.6177591081127818,0.21175111088778603,15.320192872731317,5.4375359715444942,393.40572754124412]
["V014","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",166828,659.2,18.05,{"$f":"F11+G11*Nøgletal!$C$9","v":1965.1175000000001},{"$f":"H11/Nøgletal!$C$9","v":27.161264685556326},6.6501447076558863E-4,3.3990859827067316E-3,9.7741541619893749E-2,1.8062634060189313E-2,1.3068315742546968,9.2323474065261868E-2,6.6796033486216961,2.6547838827122541,192.07361391423157]
["V015","Arwos Vand A/S","Region Syddanmark","Aabenraa Kommune",1255507,562.5,15.35,{"$f":"F12+G12*Nøgletal!$C$9","v":1673.0725},{"$f":"H12/Nøgletal!$C$9","v":23.124706288873533},5.0047373531271243E-3,2.9289762105935917E-2,0.46680914397979439,0.11573308134401909,8.3732884352397807,0.67731714597074599,49.003895510983469,10.794824347493222,781.00554154113456]
["V017","Assens Vandværk A/S","Region Syddanmark","Assens Kommune",634584,595,16.670000000000002,{"$f":"F13+G13*Nøgletal!$C$9","v":1801.0744999999999},{"$f":"H13/Nøgletal!$C$9","v":24.893911541119557},2.5295966079813361E-3,1.4804230001292894E-2,0.66548932421661977,6.2971554193803472E-2,4.5559919459216811,0.36853519208657359,26.663521147463598,16.566632368607966,1198.5958518687862]
["V018","Aulum Vandværk a.m.b.a.","Region Midtjylland","Herning Kommune",309479,406.25,10.039999999999999,{"$f":"F14+G14*Nøgletal!$C$9","v":1132.6439999999998},{"$f":"H14/Nøgletal!$C$9","v":15.655065653075326},1.2336539034098809E-3,6.3055705927188271E-3,7.6630154068012574E-2,1.9312932851054333E-2,1.3972906917737808,9.871412160911433E-2,7.1419666984194219,1.199650092940014,86.794684224210016]
["V019","Baunehøj Vandværk A.m.b.A.","Region Hovedstaden","Gribskov Kommune",270332,900,19.670000000000002,{"$f":"F15+G15*Nøgletal!$C$9","v":2323.1244999999999},{"$f":"H15/Nøgletal!$C$9","v":32.109530062197649},1.0776050297971751E-3,2.6054308118283274E-3,0.18588436239515588,3.4601391099447786E-2,2.5034106460450474,8.3659158977377704E-2,6.0527401520132766,5.9686595224197001,431.8325164470653]
["V020","Billund Drikkevand A/S","Region Syddanmark","Billund Kommune",666129,593.28,13.75,{"$f":"F16+G16*Nøgletal!$C$9","v":1588.0924999999997},{"$f":"H16/Nøgletal!$C$9","v":21.950138217000688},2.6553421751541158E-3,1.5540144293791263E-2,0.36693720749861186,5.8285127758064097E-2,4.2169289932959373,0.34110831516085277,24.679186601887697,8.0543224215547919,582.73022719948915]
["V021","Birkerød Vandforsyning a.m.b.a.","Region Hovedstaden","Rudersdal Kommune",1157544,425,14.29,{"$f":"F17+G17*Nøgletal!$C$9","v":1458.8815},{"$f":"H17/Nøgletal!$C$9","v":20.164222529371113},4.6142344843064865E-3,1.1156284878027794E-2,0.40480346183853871,9.3042450944253952E-2,6.7316213258167732,0.22495781088161029,16.275697617284504,8.1625470851720827,590.56028161220013]
["V022","Bjerringbro Fællesvandværk","Region Midtjylland","Viborg Kommune",512120,325,9.5399999999999991,{"$f":"F18+G18*Nøgletal!$C$9","v":1015.2189999999999},{"$f":"H18/Nøgletal!$C$9","v":14.032052522460264},2.0414271631169424E-3,1.0434339040591335E-2,0.18171663531133328,2.8645413173633991E-2,2.0724956431124189,0.14641519345473525,10.593139246450093,2.549857370893386,184.48218078413646]
["V024","Bogense Forsyningsselskab a.m.b.a.","Region Syddanmark","Nordfyns Kommune",233423,1125,14.55,{"$f":"F19+G19*Nøgletal!$C$9","v":2177.6925000000001},{"$f":"H19/Nøgletal!$C$9","v":30.099412577747067},9.3047733479701257E-4,5.4455324741748794E-3,0.43971306557559248,2.800682119429777E-2,2.0262935134074436,0.16390732864570948,11.85869522751708,13.23510497658571,957.55984505597598]
["V025","Bolderslev Vandværk","Region Syddanmark","Aabenraa Kommune",251401,668.75,11.23,{"$f":"F20+G20*Nøgletal!$C$9","v":1481.2404999999999},{"$f":"H20/Nøgletal!$C$9","v":20.473261921216309},1.0021417445808842E-3,5.8649417989659917E-3,9.3473222853926174E-2,2.0517110418989095E-2,1.4844129388138609,0.12007448960292032,8.6873893227712848,1.9137017741086528,138.45632335676103]
["V026","Bording Vandværk a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",278122,500,9.5399999999999991,{"$f":"F21+G21*Nøgletal!$C$9","v":1190.2190000000001},{"$f":"H21/Nøgletal!$C$9","v":16.450850034554254},1.1086577471303802E-3,5.6666782055911566E-3,0.14278504823555566,1.8238362337688656E-2,1.3195455151317741,9.3221673354257115E-2,6.7445880671805014,2.3489354156997218,169.94547732587483]
["V027","Bornholms Vand A/S","Region Hovedstaden","Bornholms Regionskommune",1198447,1221.25,17.14,{"$f":"F22+G22*Nøgletal!$C$9","v":2461.3289999999997},{"$f":"H22/Nøgletal!$C$9","v":34.019751209398756},4.77728317456067E-3,1.1550503603506885E-2,0.49597204058997829,0.16252198505540069,11.758465618758239,0.39294525893456805,28.429589483915993,16.872845427688883,1220.7503666932905]
["V028","Borup Vandværk","Region Sjælland","Køge Kommune",239806,250,10.16,{"$f":"F23+G23*Nøgletal!$C$9","v":985.07599999999991},{"$f":"H23/Nøgletal!$C$9","v":13.615425017277126},9.5592142911509316E-4,7.9694915026675191E-3,0.11670839933909073,1.3015276540524942E-2,0.94165525770697944,0.10850801398039681,7.8505548114817083,1.589034460087825,114.96664318735414]
["V030","Brande Vandværk a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",735075,650,13.91,{"$f":"F24+G24*Nøgletal!$C$9","v":1656.3885},{"$f":"H24/Nøgletal!$C$9","v":22.894105044920526},2.9301766615796813E-3,1.497700103542661E-2,0.37738014012466137,6.7083772290379762E-2,4.8535109252089761,0.34288503496294026,24.807732279568729,8.6397805698808252,625.08812423087761]
["V035","Brønderslev Vand A/S","Region Nordjylland","Brønderslev Kommune",904328,500,20.69,{"$f":"F25+G25*Nøgletal!$C$9","v":1996.9214999999999},{"$f":"H25/Nøgletal!$C$9","v":27.600850034554252},3.6048577356229366E-3,3.6070978531511887E-2,0.67875421722014362,9.94971377568315E-2,7.1986179167067581,0.99558966904788559,72.030912555614506,18.734193359814444,1355.418889582575]
["V041","Egedal Vandforsyning A/S","Region Hovedstaden","Egedal Kommune",623068,420,16.57,{"$f":"F26+G26*Nøgletal!$C$9","v":1618.8394999999998},{"$f":"H26/Nøgletal!$C$9","v":22.375114029025568},2.4836912045398483E-3,6.0050625344548643E-3,0.69569042809880632,5.5572873914466969E-2,4.0206974277116849,0.13436395895985687,9.7212324307456441,15.566152657612404,1126.2111447782574]
["V043","Energi Viborg Vand A/S","Region Midtjylland","Viborg Kommune",2306114,565,16.420000000000002,{"$f":"F27+G27*Nøgletal!$C$9","v":1752.9870000000001},{"$f":"H27/Nøgletal!$C$9","v":24.229260539046305},9.1926965571433733E-3,4.6986595606994933E-2,0.81828336468866669,0.22273223993942076,16.114677559617093,1.1384504668046889,82.366891273319226,19.82640083780915,1434.4401006154919]
["V044","Esbjerg Vand A/S","Region Syddanmark","Esbjerg Kommune",6798867,876.25,13.98,{"$f":"F28+G28*Nøgletal!$C$9","v":1887.703},{"$f":"H28/Nøgletal!$C$9","v":26.091264685556325},2.7101835062523231E-2,0.15861098107768273,1,0.70712115208058457,51.160215353030289,4.1383610893335856,299.41042481328492,26.091264685556325,1887.703]
["V045","Fanø Vand A/S ","Region Syddanmark","Fanø Kommune",225208,665,18.16,{"$f":"F29+G29*Nøgletal!$C$9","v":1978.876},{"$f":"H29/Nøgletal!$C$9","v":27.351430545957154},8.9773047049761853E-4,5.2538844820089539E-3,1,2.4554212612805052E-2,1.7764972825364453,0.14370125650614998,10.39678590821995,27.351430545957154,1978.876]
["V047","Faxe Vandforsyning A/S","Region Sjælland","Faxe Kommune",1380295,127.5,20.260000000000002,{"$f":"F30+G30*Nøgletal!$C$9","v":1593.3109999999999},{"$f":"H30/Nøgletal!$C$9","v":22.022266758811334},5.5021707922254552E-3,4.5871451396856056E-2,1,0.12117027293892926,8.7666692471315315,1.0101933392754128,73.087488096576109,22.022266758811334,1593.3109999999999]
["V050","FFV Vand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",712485,875,17.670000000000002,{"$f":"F31+G31*Nøgletal!$C$9","v":2153.4245000000001},{"$f":"H31/Nøgletal!$C$9","v":29.763987560469943},2.8401277675415425E-3,1.6621584868939603E-2,0.30682721065584889,8.4533527543251746E-2,6.1160007177542628,0.49472464527441373,35.793328085603832,9.1324012811743778,660.72923269296609]
["V051","Fjerritslev Vand a.m.b.a.","Region Nordjylland","Jammerbugt Kommune",233428,656.25,9.26,{"$f":"F32+G32*Nøgletal!$C$9","v":1326.2109999999998},{"$f":"H32/Nøgletal!$C$9","v":18.33049067035245},9.3049726593779118E-4,9.3107549215038759E-3,0.1770881222565634,1.7056471452061146E-2,1.2340357095566237,0.17067070622256494,12.348025595202575,3.2461121728541693,234.85621570599915]
["V052","Fonden Djurs Vand","Region Midtjylland","Syddjurs Kommune",341755,711.25,12.86,{"$f":"F33+G33*Nøgletal!$C$9","v":1641.6709999999998},{"$f":"H33/Nøgletal!$C$9","v":22.690684174153422},1.3623134033645056E-3,6.9631874147022023E-3,0.62916869943021259,3.0911823181960073E-2,2.2364704072148109,0.15799948647244755,11.431262846281578,14.276268251033816,1032.8880079622963]
["V053","Forsyning Helsingør Vand A/S","Region Hovedstaden","Helsingør Kommune",2780956,568.75,20.78,{"$f":"F34+G34*Nøgletal!$C$9","v":2072.183},{"$f":"H34/Nøgletal!$C$9","v":28.641091914305463},1.1085525107070686E-2,2.6802555556644639E-2,1,0.31750154350995241,22.971236672945057,0.76765445723613768,55.539799981034555,28.641091914305463,2072.183]
["V054","Fredensborg Vand A/S","Region Hovedstaden","Fredensborg Kommune",1730930,254.01,22.12,{"$f":"F35+G35*Nøgletal!$C$9","v":1854.3919999999998},{"$f":"H35/Nøgletal!$C$9","v":25.63085003455425},6.8998819016129215E-3,1.6682517626910639E-2,1,0.17684983827637579,12.795085799295787,0.42758710749415441,30.935927227202072,25.63085003455425,1854.3919999999998]
["V055","Frederiksberg Vand A/S","Region Hovedstaden","Frederiksberg Kommune",5262960,370,23.54,{"$f":"F36+G36*Nøgletal!$C$9","v":2073.1189999999997},{"$f":"H36/Nøgletal!$C$9","v":28.654029025570143},2.0979359334526954E-2,5.0723843812127363E-2,1,0.60114317130940131,43.492708444235177,1.453442492881184,105.15656435995365,28.654029025570143,2073.1189999999997]
["V056","Frederiksberg Vandværk","Region Sjælland","Sorø Kommune",213470,625,15.16,{"$f":"F37+G37*Nøgletal!$C$9","v":1721.826},{"$f":"H37/Nøgletal!$C$9","v":23.798562543192816},8.5094012440555672E-4,7.0942651604815367E-3,0.20707329872896357,2.0251151771177915E-2,1.4651708306447222,0.16883331311971367,12.215090204211283,4.9280468508264885,356.54418965729644]
["V057","Frederikshavn Vand A/S","Region Nordjylland","Frederikshavn Kommune",4374278,1312.5,15.18,{"$f":"F38+G38*Nøgletal!$C$9","v":2410.7730000000001},{"$f":"H38/Nøgletal!$C$9","v":33.320981340704911},1.7436870124628707E-2,0.17447705680777856,1,0.58101362406304802,42.036335700961523,5.8137467542731001,420.62457767165876,33.320981340704911,2410.7730000000001]
["V058","Frederikssund Vand A/S","Region Hovedstaden","Frederikssund Kommune",1312110,825,17.670000000000002,{"$f":"F39+G39*Nøgletal!$C$9","v":2103.4245000000001},{"$f":"H39/Nøgletal!$C$9","v":29.072902557014515},5.2303698254264064E-3,1.2645975402497915E-2,0.80418903232054051,0.15206203227177092,11.001688034862626,0.36765521061522433,26.599854488011477,23.38010937407487,1691.5509132143168]
["V059","Furesø Vandforsyning a.m.b.a.","Region Hovedstaden","Furesø Kommune",1695737,375,13.29,{"$f":"F40+G40*Nøgletal!$C$9","v":1336.5314999999998},{"$f":"H40/Nøgletal!$C$9","v":18.473137525915686},6.7595945741280063E-3,1.6343331268800335E-2,1,0.12487092018730013,9.034411075551164,0.3019126061601467,21.843377055686613,18.473137525915686,1336.5314999999998]
["V060","Galten Vandværk","Region Midtjylland","Skanderborg Kommune",264804,750,11.41,{"$f":"F41+G41*Nøgletal!$C$9","v":1575.5135},{"$f":"H41/Nøgletal!$C$9","v":21.776275051831377},1.0555691605522511E-3,5.3953267111316646E-3,0.20765651245841835,2.2986364376416574E-2,1.6630634626337391,0.1174901184560959,8.5004100702985372,4.5219853315985672,327.16563874115627]
["V061","Gentofte Vand A/S","Region Hovedstaden","Gentofte Kommune",3680709,0,22,{"$f":"F42+G42*Nøgletal!$C$9","v":1591.6999999999998},{"$f":"H42/Nøgletal!$C$9","v":22},1.4672145848881117E-2,3.5474278435308551E-2,1,0.32278720867538457,23.353654547664071,0.78043412557678815,56.464408985480617,22,1591.6999999999998]
["V062","Gilleleje Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",461853,887.5,15.8,{"$f":"F43+G43*Nøgletal!$C$9","v":2030.6299999999999},{"$f":"H43/Nøgletal!$C$9","v":28.066758811333795},1.8410514324124214E-3,4.4512896613621341E-3,0.31757709196576778,5.1672346512780035E-2,3.7384942701996353,0.1249332733248347,9.0389223250517894,8.9133596442079757,644.88157025844703]
["V063","Give Vandværk a.m.b.a.","Region Syddanmark","Vejle Kommune",286465,691.25,13.91,{"$f":"F44+G44*Nøgletal!$C$9","v":1697.6385},{"$f":"H44/Nøgletal!$C$9","v":23.464250172771251},1.1419148486337088E-3,6.6829509526246632E-3,1,2.6794175684343561E-2,1.9385586107622566,0.15681043304474504,11.345234830787305,23.464250172771251,1697.6385]
["V065","Gladsaxe Vand A/S","Region Hovedstaden","Gladsaxe Kommune",3363923,0,23.9,{"$f":"F45+G45*Nøgletal!$C$9","v":1729.1649999999997},{"$f":"H45/Nøgletal!$C$9","v":23.9},1.3409364576337254E-2,3.2421128955573086E-2,1,0.32048381337446036,23.187003897642203,0.77486498203819676,56.061481450463525,23.9,1729.1649999999997]
["V067","Glostrup Vand a/s","Region Hovedstaden","Glostrup Kommune",1274214,217.5,20,{"$f":"F46+G46*Nøgletal!$C$9","v":1664.5},{"$f":"H46/Nøgletal!$C$9","v":23.006219765031101},5.0793077232365296E-3,1.2280737820394997E-2,1,0.11685566973499938,8.4545077053272042,0.28253335317273631,20.441288102047473,23.006219765031101,1664.5]
["V068","Greve Vandværk A.m.b.a.","Region Sjælland","Greve Kommune",1922636,500,16.75,{"$f":"F47+G47*Nøgletal!$C$9","v":1711.8625},{"$f":"H47/Nøgletal!$C$9","v":23.660850034554251},7.6640657564369793E-3,6.3895112152000652E-2,1,0.18133831051801796,13.119826765978598,1.5118126665695124,109.37964642630422,23.660850034554251,1711.8625]
["V069","Grindsted Vandværk A.m.b.a.","Region Syddanmark","Billund Kommune",1149247,693.13,10.46,{"$f":"F48+G48*Nøgletal!$C$9","v":1449.9110000000001},{"$f":"H48/Nøgletal!$C$9","v":20.040234968901178},4.5811607492983221E-3,2.681081923952677E-2,0.63306279250138819,9.1807537846245763E-2,6.6422753631758802,0.53729511726885282,38.873301734401501,12.68672711179655,917.88470653848026]
["V070","Guldborgsund Vand A/S","Region Sjælland","Guldborgsund Kommune",1379011,915,19.64,{"$f":"F49+G49*Nøgletal!$C$9","v":2335.9539999999997},{"$f":"H49/Nøgletal!$C$9","v":32.286855563234276},5.4970524752734869E-3,4.5828780124705135E-2,0.77326433261203698,0.17748253929267452,12.840861717825002,1.4796672045255763,107.05392224742545,24.966273819245586,1806.309910822418]
["V071","Haderslev Vand A/S","Region Syddanmark","Haderslev Kommune",1614041,850.75,18.100000000000001,{"$f":"F50+G50*Nøgletal!$C$9","v":2160.2849999999999},{"$f":"H50/Nøgletal!$C$9","v":29.858811333794058},6.4339356787167712E-3,3.765401301563983E-2,0.87068968307484829,0.19210967156457029,13.899134737696659,1.1243040705942156,81.343399507491483,25.997758977212836,1880.9378620013485]
["V072","Hadsten Vandværk a.m.b.a.","Region Midtjylland","Favrskov Kommune",335647,798.75,13.91,{"$f":"F51+G51*Nøgletal!$C$9","v":1805.1385},{"$f":"H51/Nøgletal!$C$9","v":24.950082930200416},1.3379655217892533E-3,6.8387381784686396E-3,1,3.3382350726390744E-2,2.4152130750543699,0.1706270846907203,12.344869577373613,24.950082930200416,1805.1385]
["V073","Hadsund Vandværk a.m.b.a ","Region Nordjylland","Mariagerfjord Kommune",369823,412.5,10.85,{"$f":"F52+G52*Nøgletal!$C$9","v":1197.4974999999999},{"$f":"H52/Nøgletal!$C$9","v":16.551451278507258},1.4741988552397817E-3,1.4751149465082715E-2,0.19855191745306697,2.440013052733242E-2,1.7653494436525003,0.24415293167329497,17.664464606562888,3.286322387978633,237.76542477025404]
["V074","Halsnaes Forsyning A/S","Region Hovedstaden","Halsnæs Kommune",561424,837.5,21.33,{"$f":"F53+G53*Nøgletal!$C$9","v":2380.7254999999996},{"$f":"H53/Nøgletal!$C$9","v":32.905673807878365},2.237964156107487E-3,5.4109442762969497E-3,1,7.3641718514596749E-2,5.3279783345310738,0.17805076734843389,12.881973017659192,32.905673807878365,2380.7254999999996]
["V079","Helsinge Vandværk","Region Hovedstaden","Gribskov Kommune",439049,762.5,17.670000000000002,{"$f":"F54+G54*Nøgletal!$C$9","v":2040.9245000000001},{"$f":"H54/Nøgletal!$C$9","v":28.209046302695235},1.7501494855489542E-3,4.2315071560245004E-3,0.30189671746308538,4.9370047874488697E-2,3.5719229637192567,0.11936678129448136,8.636186626655725,8.5162184815478774,616.14840713998888]
["V080","Herning Vand A/S","Region Midtjylland","Herning Kommune",3215749,625,13.85,{"$f":"F55+G55*Nøgletal!$C$9","v":1627.0474999999999},{"$f":"H55/Nøgletal!$C$9","v":22.488562543192813},1.2818709205588816E-2,6.5520220525350586E-2,0.79625222168243204,0.28827434369288557,20.856648766180268,1.4734555771281321,106.60451100522035,17.906567887461602,1295.5401866578468]
["V081","Hillerød Vand A/S","Region Hovedstaden","Hillerød Kommune",1587218,656.25,18.66,{"$f":"F56+G56*Nøgletal!$C$9","v":2006.3009999999999},{"$f":"H56/Nøgletal!$C$9","v":27.730490670352456},6.3270130808953905E-3,1.5297436789904762E-2,0.8598231185352837,0.17545117721096756,12.693892671213503,0.42420542818276041,30.691262729022714,23.843316966696037,1725.0639825404583]
["V085","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3281968,1292.5,15.04,{"$f":"F57+G57*Nøgletal!$C$9","v":2380.6439999999998},{"$f":"H57/Nøgletal!$C$9","v":32.90454733932274},1.3082673247833682E-2,0.13090803034862242,1,0.43047944120823456,31.145187571415764,4.3074694817037438,311.64541700126586,32.90454733932274,2380.6439999999998]
["V086","HOFOR Vand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1273064,75,23.6,{"$f":"F58+G58*Nøgletal!$C$9","v":1782.46},{"$f":"H58/Nøgletal!$C$9","v":24.636627505183139},5.0747235608574305E-3,1.2269654243779567E-2,1,0.1250240740606211,9.0454917582859355,0.30228290122138674,21.870167903367328,24.636627505183139,1782.46]
["V087","HOFOR Vand Brøndby A/S","Region Hovedstaden","Brøndby Kommune",1884705,125,19.010000000000002,{"$f":"F59+G59*Nøgletal!$C$9","v":1500.3734999999999},{"$f":"H59/Nøgletal!$C$9","v":20.737712508638563},7.5128641362616514E-3,1.8164584578247888E-2,1,0.15579961657425531,11.272102259147371,0.37669193282255437,27.253661339711805,20.737712508638563,1500.3734999999999]
["V088","HOFOR Vand Dragør A/S","Region Hovedstaden","Dragør Kommune",659736,441.15,18.14,{"$f":"F60+G60*Nøgletal!$C$9","v":1753.5789999999997},{"$f":"H60/Nøgletal!$C$9","v":24.237442985487213},2.6298582185544776E-3,6.3584647843110452E-3,1,6.3741038632129127E-2,4.6116641450345419,0.1541129276849672,11.150070318007376,24.237442985487213,1753.5789999999997]
["V089","HOFOR Vand Herlev A/S","Region Hovedstaden","Herlev Kommune",1468526,0,23.51,{"$f":"F61+G61*Nøgletal!$C$9","v":1700.9485},{"$f":"H61/Nøgletal!$C$9","v":23.51},5.8538796886344431E-3,1.4153496028479819E-2,1,0.13762471147979577,9.9571478755632228,0.33274869162956056,24.074367839398704,23.51,1700.9485]
["V090","HOFOR Vand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",2806705,0,23.15,{"$f":"F62+G62*Nøgletal!$C$9","v":1674.9024999999997},{"$f":"H62/Nøgletal!$C$9","v":23.15},1.1188166495852804E-2,2.7050721656010482E-2,1,0.25900605437899238,18.739088034320098,0.62622420633664266,45.307321328456091,23.15,1674.9024999999997]
["V091","HOFOR Vand København A/S","Region Hovedstaden","Københavns Kommune",48353025,480,16.309999999999999,{"$f":"F63+G63*Nøgletal!$C$9","v":1660.0284999999999},{"$f":"H63/Nøgletal!$C$9","v":22.944416033172079},0.19274618967014098,0.46602126710898234,1,4.4224487646004089,319.96416811883961,10.692585832854503,773.60858500702329,22.944416033172079,1660.0284999999999]
["V092","HOFOR Vand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1808418,0,22.18,{"$f":"F64+G64*Nøgletal!$C$9","v":1604.723},{"$f":"H64/Nøgletal!$C$9","v":22.18},7.2087667489448073E-3,1.7429338657151058E-2,1,0.15989044649159581,11.568073803666957,0.38658273141561045,27.969260617919417,22.18,1604.723]
["V093","HOFOR Vand Vallensbæk A/S","Region Hovedstaden","Vallensbæk Kommune",436733,125,25.3,{"$f":"F65+G65*Nøgletal!$C$9","v":1955.4549999999999},{"$f":"H65/Nøgletal!$C$9","v":27.027712508638565},1.7409173811402633E-3,4.2091857965102942E-3,1,4.7053014478750987E-2,3.4042855975376334,0.11376466360352507,8.2308734117150362,27.027712508638565,1955.4549999999999]
["V094","Holbæk Vand A/S","Region Sjælland","Holbæk Kommune",1639087,0,17.100000000000001,{"$f":"F66+G66*Nøgletal!$C$9","v":1237.1849999999999},{"$f":"H66/Nøgletal!$C$9","v":17.100000000000001},6.5337747491054044E-3,5.4471906118415701E-2,0.59595903771722358,0.11172754820970243,8.0834881129719687,0.93146959462490853,67.391825171112131,10.190899544964525,737.31158207818328]
["V097","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",3839139,350,12.98,{"$f":"F67+G67*Nøgletal!$C$9","v":1289.1030000000001},{"$f":"H67/Nøgletal!$C$9","v":17.817595024187977},1.5303683975594812E-2,7.8221662793792043E-2,1,0.27267484345530341,19.7280249239912,1.3937219097783788,100.8357801724657,17.817595024187977,1289.1030000000001]
["V098","HTK Vand A/S","Region Hovedstaden","Høje-Taastrup Kommune",2195877,0,27.67,{"$f":"F68+G68*Nøgletal!$C$9","v":2001.9244999999999},{"$f":"H68/Nøgletal!$C$9","v":27.67},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":8.7532667239391976E-3},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$C$3:$C$163,C68,$I$3:$I$163,\">0\")),\"-\")","v":2.1163626928314635E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$D$3:$D$163,D68,$I$3:$I$163,\">0\")),\"-\")","v":1},{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.2422028902513976},{"$f":"IF(H68>0,J68*H68,\"-\")","v":17.523379109688616},{"$f":"IF(H68>0,K68*I68,\"-\")","v":0.58559755710646599},{"$f":"IF(H68>0,K68*H68,\"-\")","v":42.367983256652806},{"$f":"IF(H68>0,L68*I68,\"-\")","v":27.67},{"$f":"IF(H68>0,L68*H68,\"-\")","v":2001.9244999999999}]
["V101","Høng Vandværk a.m.b.a.","Region Sjælland","Kalundborg Kommune",234198,812.5,8.91,{"$f":"F69+G69*Nøgletal!$C$9","v":1457.1385},{"$f":"H69/Nøgletal!$C$9","v":20.140131306150657},9.3356666161771009E-4,7.7831204012482075E-3,6.1492871675989137E-2,1.8802155148025398E-2,1.3603359249596376,0.15675306685271889,11.341084386794211,1.2384745099466938,89.603630794643294]
["V102","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1282827,0,25.31,{"$f":"F70+G70*Nøgletal!$C$9","v":1831.1784999999998},{"$f":"H70/Nøgletal!$C$9","v":25.31},5.1136411063419079E-3,1.2363748990298217E-2,1,0.12942625640151367,9.3639896506495148,0.31292648694444786,22.640231330430801,25.31,1831.1784999999998]
["V103","Haarby Vandværk","Region Syddanmark","Assens Kommune",318976,1168.75,13.6,{"$f":"F71+G71*Nøgletal!$C$9","v":2152.71},{"$f":"H71/Nøgletal!$C$9","v":29.754111955770561},1.2715111122049321E-3,7.4414010893631144E-3,0.33451067578338017,3.7832683985551896E-2,2.7371946863546794,0.22141228112070313,16.019178539082869,9.9530680976591626,720.10447686564032]
["V106","Ikast Vandforsyning a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",934640,468.75,12.66,{"$f":"F72+G72*Nøgletal!$C$9","v":1384.701},{"$f":"H72/Nøgletal!$C$9","v":19.138921907394611},3.7256882834796907E-3,1.9043096619734214E-2,0.47983481163978298,7.130565710881287E-2,5.1589642918226115,0.36446433908006343,26.368994932442586,9.1835209884232096,664.42774351241917]
["V107","Ishøj Vand A/S","Region Hovedstaden","Ishøj Kommune",1024579,226.25,22,{"$f":"F73+G73*Nøgletal!$C$9","v":1817.9499999999998},{"$f":"H73/Nøgletal!$C$9","v":25.127159640635799},4.0842056575786803E-3,9.8747824739662936E-3,1,0.10262448756316742,7.4248816751951612,0.24812523563990357,17.95186079854702,25.127159640635799,1817.9499999999998]
["V108","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",116184,747,13.02,{"$f":"F74+G74*Nøgletal!$C$9","v":1688.9969999999998},{"$f":"H74/Nøgletal!$C$9","v":23.34480995162405},4.6313593204635404E-4,4.6342373228576107E-3,8.8141981237283271E-2,1.0811820315390406E-2,0.78223519981849576,0.10818538957283395,7.8272129355945355,2.057657800743991,148.87154188382772]
["V110","Jyllinge Vandværk a.m.b.a.","Region Sjælland","Roskilde Kommune",238310,950,18.420000000000002,{"$f":"F75+G75*Nøgletal!$C$9","v":2282.6869999999999},{"$f":"H75/Nøgletal!$C$9","v":31.550615065653076},9.4995803179410792E-4,7.9197748179807709E-3,7.325850806685888E-2,2.9971760189661325E-2,2.1684568497219967,0.24987376668876396,18.07836701993207,2.3113509883015051,167.22624400361389]
["V112","Kalundborg Vandforsyning A/S","Region Sjælland","Kalundborg Kommune",2872010,0,19.920000000000002,{"$f":"F76+G76*Nøgletal!$C$9","v":1441.212},{"$f":"H76/Nøgletal!$C$9","v":19.920000000000002},1.1448487125563326E-2,9.5445732344378961E-2,0.75409756864771504,0.22805386354122145,16.499697027207372,1.9012789883000292,137.55753480350708,15.021623567462486,1086.8144651059106]
["V113","Kerteminde Forsyning - Vand A/S","Region Syddanmark","Kerteminde Kommune",914180,500,17.440000000000001,{"$f":"F77+G77*Nøgletal!$C$9","v":1761.7840000000001},{"$f":"H77/Nøgletal!$C$9","v":24.350850034554252},3.6441300554132753E-3,2.1326933837887401E-2,0.7385439169374397,8.8737664485780549E-2,6.4201700255462226,0.51932896758325664,37.573450804648623,17.984172165275886,1301.1548561577104]
["V114","Klemensker Vandværk","Region Hovedstaden","Bornholms Regionskommune",302477,562.5,12.35,{"$f":"F78+G78*Nøgletal!$C$9","v":1456.0225},{"$f":"H78/Nøgletal!$C$9","v":20.124706288873533},1.205742333863398E-3,2.9152408729613845E-3,0.12517878130742108,2.4265210329061777E-2,1.7555879673076193,5.866836632966714E-2,4.2446563039514178,2.5191862074109816,182.26312210618451]
["V115","Kvarmløse-Tølløse Vandværk","Region Sjælland","Holbæk Kommune",260133,0,13.24,{"$f":"F79+G79*Nøgletal!$C$9","v":957.91399999999999},{"$f":"H79/Nøgletal!$C$9","v":13.24},1.0369494888367952E-3,8.6450202791565258E-3,9.4582296338446045E-2,1.3729211232199168E-2,0.99330843264960977,0.11446006849603241,8.2811859556879437,1.2522696035210257,90.601705814746197]
["V116","Køge Vand A/S","Region Sjælland","Køge Kommune",1814939,243.01,20.76,{"$f":"F80+G80*Nøgletal!$C$9","v":1744.9960000000001},{"$f":"H80/Nøgletal!$C$9","v":24.11881133379406},7.23476094274838E-3,6.0316009350724689E-2,0.88329160066090928,0.17449383422325024,12.624628906052154,1.454750449937487,105.25119505297718,21.303943469065434,1541.3403099868842]
["V117","Langeland Vand ApS","Region Syddanmark","Langeland Kommune",823991,900,11.16,{"$f":"F81+G81*Nøgletal!$C$9","v":1707.4259999999999},{"$f":"H81/Nøgletal!$C$9","v":23.599530062197651},3.2846161242753506E-3,1.9222911833571811E-2,1,7.7515396967615266E-2,5.6082389706069646,0.45365168569935294,32.821699460348185,23.599530062197651,1707.4259999999999]
["V118","Langeskov Vandværk","Region Syddanmark","Kerteminde Kommune",323634,287.5,10.79,{"$f":"F82+G82*Nøgletal!$C$9","v":1068.1564999999998},{"$f":"H82/Nøgletal!$C$9","v":14.763738769868693},1.2900789629543634E-3,7.5500677171791673E-3,0.2614560830625603,1.9046388801561332E-2,1.3780062297929623,0.11146722747125209,8.0646539075450878,3.8600693101287309,279.27601458781362]
["V119","Lejre Vand A/S","Region Sjælland","Lejre Kommune",202480,585.66,13.86,{"$f":"F83+G83*Nøgletal!$C$9","v":1588.4309999999998},{"$f":"H83/Nøgletal!$C$9","v":21.954816862474082},8.0713147697398754E-4,6.7290336332707246E-3,1,1.7720423760902115E-2,1.2820726591012679,0.14773470107988734,10.688605623129849,21.954816862474082,1588.4309999999998]
["V120","Lemvig Vand og Spildevand A/S","Region Midtjylland","Lemvig Kommune",1722695,680,12.98,{"$f":"F84+G84*Nøgletal!$C$9","v":1619.1030000000001},{"$f":"H84/Nøgletal!$C$9","v":22.378756046993782},6.8670553127504128E-3,3.5099554193414609E-2,1,0.15367615560525408,11.118469858040132,0.78548436065266314,56.829793493220173,22.378756046993782,1619.1030000000001]
["V122","Lille Skensved Vandværk a.m.b.a.","Region Sjælland","Næstved Kommune",505565,250,11.1,{"$f":"F85+G85*Nøgletal!$C$9","v":1053.085},{"$f":"H85/Nøgletal!$C$9","v":14.555425017277127},2.0152974375560748E-3,1.6801481078647342E-2,0.18826747301567204,2.9333510739858178E-2,2.1222795020287393,0.24455269801945181,17.693387701707337,2.740313086671859,198.26165182070901]
["V123","Lillerød Andelsvandværk a.m.b.a","Region Hovedstaden","Allerød Kommune",598227,375,12.67,{"$f":"F86+G86*Nøgletal!$C$9","v":1291.6745000000001},{"$f":"H86/Nøgletal!$C$9","v":17.853137525915692},2.3846693109231413E-3,5.7656476416688548E-3,1,4.2573829161741447E-2,3.0802165398519934,0.10293490027268554,7.4473400347287972,17.853137525915692,1291.6745000000001]
["V124","Lindholm Vandværk a.m.b.a","Region Nordjylland","Aalborg Kommune",501000,462.5,12.01,{"$f":"F87+G87*Nøgletal!$C$9","v":1331.4234999999999},{"$f":"H87/Nøgletal!$C$9","v":18.402536281962682},1.9971003060251275E-3,1.9983413368034005E-2,6.6885104607102078E-2,3.6751710840346181E-2,2.6589862792990462,0.36774548954270386,26.60638616841462,1.2308555642550654,89.05240007385396]
["V125","Lolland Vand A/S","Region Sjælland","Lolland Kommune",1673529,785.66,29.35,{"$f":"F88+G88*Nøgletal!$C$9","v":2909.1324999999997},{"$f":"H88/Nøgletal!$C$9","v":40.209156876295786},6.6710684192453594E-3,5.5616519790862913E-2,1,0.26823803660193918,19.407021948150298,2.2362933691844162,161.79582526049248,40.209156876295786,2909.1324999999997]
["V126","Lyngby-Taarbæk Vand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2785710,0,23.6,{"$f":"F89+G89*Nøgletal!$C$9","v":1707.46},{"$f":"H89/Nøgletal!$C$9","v":23.6},1.1104475635723069E-2,2.6848374098583556E-2,1,0.26206562500306446,18.96044796897171,0.63362162872657191,45.842524838367481,23.6,1707.46]
["V127","Læsø Vand A/S ","Region Nordjylland","Læsø Kommune",195340,1102.5,10.36,{"$f":"F90+G90*Nøgletal!$C$9","v":1852.0459999999998},{"$f":"H90/Nøgletal!$C$9","v":25.59842432619212},7.7866980794201273E-4,7.7915368609017214E-3,1,1.9932720153694166E-2,1.4421323031197728,0.19945106671852922,14.430284677085588,25.59842432619212,1852.0459999999998]
["V128","Løgstør Vand a.m.b.a.","Region Nordjylland","Vesthimmerlands Kommune",455893,897.5,12.79,{"$f":"F91+G91*Nøgletal!$C$9","v":1822.8564999999999},{"$f":"H91/Nøgletal!$C$9","v":25.194975812024879},1.8172935126042182E-3,1.818422808501622E-2,0.38197477034241684,4.5786666093413003E-2,3.3126652918584307,0.45815118676232713,33.14723836225437,9.6238450995809508,696.28519295468175]
["V131","Mariager Vand a.m.b.a.","Region Nordjylland","Mariagerfjord Kommune",211322,548.75,10.79,{"$f":"F92+G92*Nøgletal!$C$9","v":1329.4064999999998},{"$f":"H92/Nøgletal!$C$9","v":18.37465791292329},8.423777063270298E-4,8.4290117360472702E-3,0.11345532403343496,1.547840218723213E-2,1.1198623982462443,0.15488020719388426,11.205582990477524,2.0847027675142318,150.82824522965464]
["V132","Mariagerfjord Vand a/s","Region Nordjylland","Mariagerfjord Kommune",1281456,675,12.66,{"$f":"F93+G93*Nøgletal!$C$9","v":1590.951},{"$f":"H93/Nøgletal!$C$9","v":21.989647546648239},5.1081759875403901E-3,5.1113502916062641E-2,0.68799275851349806,0.11232698957226499,8.1268576955533707,1.1239679139987944,81.319078577812775,15.128718274358096,1094.5627671498082]
["V133","Midtfyns Vandforsyning A.m.b.A.","Region Syddanmark","Faaborg-Midtfyn Kommune",1609620,525,10.54,{"$f":"F94+G94*Nøgletal!$C$9","v":1287.569},{"$f":"H94/Nøgletal!$C$9","v":17.796392536281964},6.4163125640402498E-3,3.7550875368242927E-2,0.69317278934415105,0.11418721702513809,8.2614451517687399,0.66827011813425263,48.349343047013178,12.335975054638,892.50779520305923]
["V134","Morsø Forsyning A/S","Region Nordjylland","Morsø Kommune",566014,680,15.86,{"$f":"F95+G95*Nøgletal!$C$9","v":1827.4709999999998},{"$f":"H95/Nøgletal!$C$9","v":25.258756046993778},2.2562609433423282E-3,2.2576630207773254E-2,1,5.6990344746243919E-2,4.1232514423907478,0.57025759478133509,41.25813698242959,25.258756046993778,1827.4709999999998]
["V135","Mørkøv Vandværk","Region Sjælland","Holbæk Kommune",304000,437.5,11.41,{"$f":"F96+G96*Nøgletal!$C$9","v":1263.0135},{"$f":"H96/Nøgletal!$C$9","v":17.456993780234971},1.2118133593445881E-3,1.0102855711745852E-2,0.11053198973943174,2.115461827688412E-2,1.530536632332566,0.17636548932255869,12.760043152487121,1.9295562573982554,139.60339522276377]
["V136","NFS Vand A/S","Region Syddanmark","Nyborg Kommune",1168356,500,17.66,{"$f":"F97+G97*Nøgletal!$C$9","v":1777.701},{"$f":"H97/Nøgletal!$C$9","v":24.570850034554251},4.6573335831263342E-3,2.7256613698723196E-2,0.83140145949042366,0.11443464503189037,8.2793465680572673,0.6697181676411047,48.454109428833924,20.42824057964873,1477.9832059375856]
["V137","NK-Vand A/S","Region Sjælland","Næstved Kommune",2179790,936.6,19.260000000000002,{"$f":"F98+G98*Nøgletal!$C$9","v":2330.0610000000001},{"$f":"H98/Nøgletal!$C$9","v":32.205404284727024},8.689140271597829E-3,7.2441131091797673E-2,0.81173252698432796,0.27983727533351088,20.246226870379509,2.3329959136542526,168.79225435288518,26.14217420259337,1891.3863035576303]
["V138","Nordenskov Vandværk","Region Syddanmark","Varde Kommune",220533,562.5,9.41,{"$f":"F99+G99*Nøgletal!$C$9","v":1243.3135},{"$f":"H99/Nøgletal!$C$9","v":17.184706288873532},8.7909485386953971E-4,5.1448212606607256E-3,0.13211335966418875,1.5106986863808238E-2,1.0929904995965258,8.8412242273206626E-2,6.3966257284664989,2.2703292826653949,164.25832360084132]
["V140","Nybrovejens Vandværk a.m.b.a.","Region Hovedstaden","Frederikssund Kommune",319484,525,15.16,{"$f":"F100+G100*Nøgletal!$C$9","v":1621.826},{"$f":"H100/Nøgletal!$C$9","v":22.416392536281965},1.2735361161080475E-3,3.0791525142645389E-3,0.19581096767945946,2.8548085487809956E-2,2.06545398504305,6.9023491438833462E-2,4.9938496055995998,4.3893755144119844,317.57131846770704]
["V141","Nyhuse Vandværk a.m.b.a.","Region Hovedstaden","Hillerød Kommune",258764,625,12.37,{"$f":"F101+G101*Nøgletal!$C$9","v":1519.9694999999999},{"$f":"H101/Nøgletal!$C$9","v":21.008562543192813},1.0314923424915889E-3,2.493939668969805E-3,0.14017688146471635,2.1670171390059008E-2,1.567836900070769,5.2394087514501732E-2,3.7907122316741999,2.9449147813612186,213.06458443148418]
["V142","Næsby Vandværk","Region Syddanmark","Odense Kommune",416265,600,13.29,{"$f":"F102+G102*Nøgletal!$C$9","v":1561.5314999999998},{"$f":"H102/Nøgletal!$C$9","v":21.583020041465101},1.6593272632486019E-3,9.7110592159401852E-3,4.4430058933749031E-2,3.5813293578044011E-2,2.5910917903714838,0.20959398568149137,15.1641248640559,0.95893485241058085,69.378936571905513]
["V144","Odder Vandværk A.m.b.a.","Region Midtjylland","Odder Kommune",893736,450,11.41,{"$f":"F103+G103*Nøgletal!$C$9","v":1275.5135},{"$f":"H103/Nøgletal!$C$9","v":17.629765031098827},3.5626356069973514E-3,1.8209686082914039E-2,1,6.2808428642789446E-2,4.5441898123058166,0.32103248693184494,23.226700429518978,17.629765031098827,1275.5135]
["V145","Odsherred Vand A/S","Region Sjælland","Odsherred Kommune",357865,1100,15.16,{"$f":"F104+G104*Nøgletal!$C$9","v":2196.826},{"$f":"H104/Nøgletal!$C$9","v":30.363870076019353},1.4265315389534574E-3,1.1892955458170821E-2,0.64052815180874279,4.3315018308126722E-2,3.1338415745929677,0.36111615435178401,26.126753767351573,19.448913581553466,1407.1288976253932]
["V146","Otterup Vandværk","Region Syddanmark","Nordfyns Kommune",297430,500,12.66,{"$f":"F105+G105*Nøgletal!$C$9","v":1415.951},{"$f":"H105/Nøgletal!$C$9","v":19.570850034554251},1.1856238403613844E-3,6.9387537808777806E-3,0.56028693442440747,2.3203666377104946E-2,1.6787852623835426,0.13579730967225534,9.8249353547876748,10.965291569940211,793.33884508517417]
["V149","Padborg Vandværk a.m.b.a.","Region Syddanmark","Aabenraa Kommune",550293,460,12.26,{"$f":"F106+G106*Nøgletal!$C$9","v":1347.011},{"$f":"H106/Nøgletal!$C$9","v":18.617982031789911},2.1935934505059587E-3,1.2837802623610855E-2,0.20460403985646675,4.0840283446571972E-2,2.9547945073594817,0.23901397857405227,17.292661349832681,3.8093143376793246,275.60389233109913]
["V150","Pandrup Vandværk","Region Nordjylland","Jammerbugt Kommune",258138,312.5,11.13,{"$f":"F107+G107*Nøgletal!$C$9","v":1117.7555},{"$f":"H107/Nøgletal!$C$9","v":15.449281271596407},1.0289969636660965E-3,1.0296363992011103E-2,0.1958341488727349,1.5897263519296191E-2,1.1501670156210795,0.15907142338731675,11.508817482072367,3.025496848518566,218.89469699031824]
["V151","Randers Spildevand A/S","Region Midtjylland","Randers Kommune",272432,425,16.18,{"$f":"F108+G108*Nøgletal!$C$9","v":1595.6229999999998},{"$f":"H108/Nøgletal!$C$9","v":22.054222529371113},1.0859761089242264E-3,5.5507456328719416E-3,9.4384766064832357E-2,2.3950358767795454E-2,1.7328084568500006,0.1224173793912927,8.8568973989600259,2.0815826341764478,150.60250358266597]
["V152","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",3115,1060,17.670000000000002,{"$f":"F109+G109*Nøgletal!$C$9","v":2338.4245000000001},{"$f":"H109/Nøgletal!$C$9","v":32.321002073255016},1.241710070512629E-5,1.2424816894496192E-4,9.1291682052905207E-3,4.0133313763420316E-4,2.9036452507834595E-2,4.0158253260682538E-3,0.2905449623410381,0.29506386449028871,21.347870595872383]
["V153","Ringkjøbing-Skjern Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",3247319,1075,14.85,{"$f":"F110+G110*Nøgletal!$C$9","v":2149.3975},{"$f":"H110/Nøgletal!$C$9","v":29.708327574291641},1.2944554428465489E-2,6.6163452743407819E-2,0.89311186041650625,0.38456106326410028,27.822992927157653,1.9656055275473243,142.21155991804892,26.532859709738599,1919.6523999995875]
["V154","Ringsted Vand A/S","Region Sjælland","Ringsted Kommune",1920279,185.55,18.63,{"$f":"F111+G111*Nøgletal!$C$9","v":1533.4304999999997},{"$f":"H111/Nøgletal!$C$9","v":21.19461644782308},7.6546702166739025E-3,6.3816781787156621E-2,1,0.16223779927697815,11.737904777689369,1.3525722129132061,97.858599604270452,21.19461644782308,1533.4304999999997]
["V155","Roskilde Vand A/S","Region Sjælland","Roskilde Kommune",3014691,375.5,22.15,{"$f":"F112+G112*Nøgletal!$C$9","v":1978.0524999999998},{"$f":"H112/Nøgletal!$C$9","v":27.340048375950239},1.2017246145052288E-2,0.10018746114637768,0.92674149193314115,0.32855209095143106,23.770743780336041,2.7391300344056009,198.17605798924521,25.337157221452376,1833.1433249720794]
["V156","Rudersdal Forsyning A/S","Region Hovedstaden","Rudersdal Kommune",1701977,437.91,17,{"$f":"F113+G113*Nøgletal!$C$9","v":1667.86},{"$f":"H113/Nøgletal!$C$9","v":23.052660677263304},6.7844686378198162E-3,1.6403471719304934E-2,0.59519653816146134,0.15640005338319501,11.315543862274158,0.37814366747422157,27.358694341759925,13.720863830517967,992.70449813797484]
["V158","Rødding Vandværk a.m.b.a.","Region Syddanmark","Vejen Kommune",237762,675,11.92,{"$f":"F114+G114*Nøgletal!$C$9","v":1537.4119999999998},{"$f":"H114/Nøgletal!$C$9","v":21.249647546648237},9.4777357876476306E-4,5.5467571410048174E-3,0.26612567437487405,2.0139854502776666E-2,1.4571184732758917,0.11786663427320661,8.5276509896664976,5.6550767835801503,409.14480529202382]
["V159","Rødekro Vandværk","Region Syddanmark","Aabenraa Kommune",301269,475,11.41,{"$f":"F115+G115*Nøgletal!$C$9","v":1300.5135},{"$f":"H115/Nøgletal!$C$9","v":17.975307532826541},1.2009269702512656E-3,7.0283139320555027E-3,0.11201460764268832,2.1587031614732129E-2,1.5618217373258694,0.126336104365947,9.1404171508762637,2.0134970205462248,145.67650943651935]
["V160","Rønne Vand A/S","Region Hovedstaden","Bornholms Regionskommune",915436,806.25,14.23,{"$f":"F116+G116*Nøgletal!$C$9","v":1835.7904999999998},{"$f":"H116/Nøgletal!$C$9","v":25.373745680718727},3.649136757976883E-3,8.8228739500202588E-3,0.3788491781026006,9.2592268051067877E-2,6.6990505934947606,0.22386935978085232,16.196948180144666,9.6128226965247023,695.48772209356218]
["V162","Silkeborg Vand a/s","Region Midtjylland","Silkeborg Kommune",2414949,787.5,13.84,{"$f":"F117+G117*Nøgletal!$C$9","v":1788.8240000000001},{"$f":"H117/Nøgletal!$C$9","v":24.724588804422947},9.6265376984732039E-3,4.9204086213655011E-2,1,0.23801218620502601,17.220181671933631,1.2165507991299962,88.017450317055221,24.724588804422947,1788.8240000000001]
["V165","SK Vand A/S","Region Sjælland","Slagelse Kommune",3485639,1237.2,14.36,{"$f":"F118+G118*Nøgletal!$C$9","v":2276.1459999999997},{"$f":"H118/Nøgletal!$C$9","v":31.460207325501035},1.3894552322541154E-2,0.11583851276392797,1,0.43712549676216667,31.626029690742754,3.6443036278308716,263.66536747356355,31.460207325501035,2276.1459999999997]
["V166","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",1010398,1106.25,17.66,{"$f":"F119+G119*Nøgletal!$C$9","v":2383.951},{"$f":"H119/Nøgletal!$C$9","v":32.950255701451283},4.0276769561021488E-3,2.05866501951406E-2,0.79234348754158168,0.13271298558640879,9.6017845071766743,0.67833538796621473,49.077565319355628,26.107920517874796,1888.9080494682412]
["V167","Skive Vand A/S","Region Midtjylland","Skive Kommune",2325912,687.5,14.23,{"$f":"F120+G120*Nøgletal!$C$9","v":1717.0404999999998},{"$f":"H120/Nøgletal!$C$9","v":23.732418797512093},9.271615902170691E-3,4.7389975760719898E-2,1,0.22003787151998774,15.919740004471112,1.1246787515573513,81.370507675174366,23.732418797512093,1717.0404999999998]
["V171","Solrød Vandværk a.m.b.a.","Region Sjælland","Solrød Kommune",647691,231.25,14.97,{"$f":"F121+G121*Nøgletal!$C$9","v":1314.3295000000001},{"$f":"H121/Nøgletal!$C$9","v":18.166268140981344},2.5818441004186042E-3,2.1524765522356524E-2,1,4.690247222641513E-2,3.393393865581134,0.391024662150879,28.290634306616091,18.166268140981344,1314.3295000000001]
["V172","Sorø Vand A/S","Region Sjælland","Sorø Kommune",515168,520,19.399999999999999,{"$f":"F122+G122*Nøgletal!$C$9","v":1923.5899999999997},{"$f":"H122/Nøgletal!$C$9","v":26.587284035936417},2.0535771865356342E-3,1.7120618326673314E-2,0.49973081538203362,5.4599039948142088E-2,3.95024054024808,0.45519074232212187,32.933050207005515,13.286485130072231,961.2771991607259]
["V174","Struer Forsyning Vand A/S","Region Midtjylland","Struer Kommune",967239,555.45000000000005,12.86,{"$f":"F123+G123*Nøgletal!$C$9","v":1485.8710000000001},{"$f":"H123/Nøgletal!$C$9","v":20.537263303386318},3.8556353351286189E-3,1.9707294499887767E-2,1,7.91841980793766E-2,5.7289767310428967,0.40473389614157207,29.282497385842738,20.537263303386318,1485.8710000000001]
["V176","Støvring Vandværk a.m.b.a.","Region Nordjylland","Rebild Kommune",338099,500,11.04,{"$f":"F124+G124*Nøgletal!$C$9","v":1298.7439999999999},{"$f":"H124/Nøgletal!$C$9","v":17.95085003455425},1.3477397532271247E-3,1.3485772607423013E-2,0.99087083179470947,2.4193074195787267E-2,1.7503689180652087,0.24208108167595016,17.514566259254991,17.786973705160857,1286.8875475683881]
["V178","Svendborg Vand A/S","Region Syddanmark","Svendborg Kommune",1928693,600,19.7,{"$f":"F125+G125*Nøgletal!$C$9","v":2025.2949999999998},{"$f":"H125/Nøgletal!$C$9","v":27.993020041465101},7.6882103403762888E-3,4.4994539373642568E-2,1,0.21521622614115268,15.570893961312395,1.259533042442867,91.127215620741424,27.993020041465101,2025.2949999999998]
["V179","Svinninge Vandværk","Region Sjælland","Holbæk Kommune",547115,250,11.1,{"$f":"F126+G126*Nøgletal!$C$9","v":1053.085},{"$f":"H126/Nøgletal!$C$9","v":14.555425017277127},2.1809252174270211E-3,1.8182315469512607E-2,0.19892667620489868,3.1744293470547823E-2,2.2966996325941347,0.26465132945696873,19.147523686211684,2.895462319436569,209.48669881123573]
["V180","Sydals Øst Vandforsyning","Region Syddanmark","Sønderborg Kommune",269536,543.75,10.16,{"$f":"F127+G127*Nøgletal!$C$9","v":1278.826},{"$f":"H127/Nøgletal!$C$9","v":17.675549412577748},1.0744319921852071E-3,6.2880137816719011E-3,0.11305732016534784,1.8991175768323976E-2,1.3740115668382396,0.11114409830491155,8.0412755123603503,1.9983502490362284,144.58064051777112]
["V181","Sønderborg Vandforsyning A/S","Region Syddanmark","Sønderborg Kommune",2114529,555,15.64,{"$f":"F128+G128*Nøgletal!$C$9","v":1686.5539999999999},{"$f":"H128/Nøgletal!$C$9","v":23.311043538355218},8.4289950359261595E-3,4.9329913235133353E-2,0.88694267983465214,0.19648867026705472,14.215955293821407,1.1499317551674788,83.19756248636709,20.675559425651027,1495.8767244458518]
["V183","Tarup Vandværk","Region Syddanmark","Odense Kommune",291852,568.75,11.95,{"$f":"F129+G129*Nøgletal!$C$9","v":1433.3325},{"$f":"H129/Nøgletal!$C$9","v":19.811091914305461},1.1633886597086735E-3,6.8086244442616484E-3,3.1150833146991751E-2,2.3047999669549169E-2,1.6675227760918823,0.13488628467525446,9.7590226962546591,0.61713201868224687,44.649501551660556]
["V184","Thisted Drikkevand A/S","Region Nordjylland","Thisted Kommune",3114923,713.75,15.9,{"$f":"F130+G130*Nøgletal!$C$9","v":1864.115},{"$f":"H130/Nøgletal!$C$9","v":25.765238424326196},1.2416793765558298E-2,0.12424509764190936,1,0.31992165183529658,23.146331510283705,3.2012045637974831,231.60715019074786,25.765238424326196,1864.115]
["V185","Tinglev Vandværk","Region Syddanmark","Aabenraa Kommune",331081,700,13.26,{"$f":"F131+G131*Nøgletal!$C$9","v":1659.3609999999999},{"$f":"H131/Nøgletal!$C$9","v":22.935190048375951},1.31976440403015E-3,7.7237990133032864E-3,0.12309898566712436,3.0269047425513115E-2,2.1899655812358736,0.17714679826556953,12.816570854513953,2.8232986310378045,204.26565595558515]
["V188","TREFOR Vand A/S 3","Region Syddanmark","Fredericia Kommune",1017326.2283089337,1250,15.16,{"$f":"F132+G132*Nøgletal!$C$9","v":2346.826},{"$f":"H132/Nøgletal!$C$9","v":32.437125086385628},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":4.0552944548566065E-3},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$C$3:$C$163,C132,$I$3:$I$163,\">0\")),\"-\")","v":2.3733235427040804E-2},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$D$3:$D$163,D132,$I$3:$I$163,\">0\")),\"-\")","v":1},{"$f":"IF(H132>0,J132*I132,\"-\")","v":0.13154209349430976},{"$f":"IF(H132>0,J132*H132,\"-\")","v":9.5170704643133099},{"$f":"IF(H132>0,K132*I132,\"-\")","v":0.76983792625156133},{"$f":"IF(H132>0,K132*H132,\"-\")","v":55.69777396430046},{"$f":"IF(H132>0,L132*I132,\"-\")","v":32.437125086385628},{"$f":"IF(H132>0,L132*H132,\"-\")","v":2346.826}]
["V188","TREFOR Vand A/S 1","Region Syddanmark","Kolding Kommune",1844976.7663095337,1250,15.16,{"$f":"F133+G133*Nøgletal!$C$9","v":2346.826},{"$f":"H133/Nøgletal!$C$9","v":32.437125086385628},7.354498332546945E-3,4.304152073718838E-2,0.88400636343674965,0.23855878236043979,17.259727903777815,1.3961431920604404,101.01095994557285,28.674624987958722,2074.6091178788133]
["V188","TREFOR Vand A/S 2","Region Syddanmark","Middelfart Kommune",769336.00538153271,1250,15.16,{"$f":"F134+G134*Nøgletal!$C$9","v":2346.826},{"$f":"H134/Nøgletal!$C$9","v":32.437125086385628},3.0667488458754649E-3,1.794786375317392E-2,1,9.9476515922191214E-2,7.1971259269705339,0.58217710159510905,42.120513300406138,32.437125086385628,2346.826]
["V190","Tønder Vand A/S","Region Syddanmark","Tønder Kommune",1650174,1032,14.78,{"$f":"F135+G135*Nøgletal!$C$9","v":2101.3329999999996},{"$f":"H135/Nøgletal!$C$9","v":29.043994471319969},6.5779700606680806E-3,3.8496960903762943E-2,1,0.19105052607455203,13.822505561493838,1.1181055196515119,80.894934346786883,29.043994471319969,2101.3329999999996]
["V191","TÅRNBYFORSYNING Vand","Region Hovedstaden","Tårnby Kommune",2537439,256.25,18.38,{"$f":"F136+G136*Nøgletal!$C$9","v":1586.0429999999999},{"$f":"H136/Nøgletal!$C$9","v":21.921810642709055},1.0114810785269646E-2,2.4455564837810025E-2,1,0.22173496672151247,16.042524842301425,0.5361102615349651,38.787577422054724,21.921810642709055,1586.0429999999999]
["V193","Udsholt Vandværk A.m.b.a.","Region Hovedstaden","Gribskov Kommune",283068,1712.5,13.91,{"$f":"F137+G137*Nøgletal!$C$9","v":2718.8885},{"$f":"H137/Nøgletal!$C$9","v":37.579661368348312},1.1283736315886642E-3,2.7281790133710437E-3,0.19464182817599096,4.2403898972075416E-2,3.0679220906296556,0.10252404347471843,7.4176145453958773,7.3145739909699774,529.20942824667782]
["V194","Ulfborg Vandværk a.m.b.a ","Region Midtjylland","Holstebro Kommune",299215,531.25,11.41,{"$f":"F138+G138*Nøgletal!$C$9","v":1356.7635},{"$f":"H138/Nøgletal!$C$9","v":18.752778161713891},1.192739257619378E-3,6.0964437163761155E-3,7.7451246599706106E-2,2.2367174702903513E-2,1.618265089755069,0.1143252565885759,8.2714323141834658,1.452426045832486,105.08302441598036]
["V197","Vand Ballerup A/S","Region Hovedstaden","Ballerup Kommune",3187327,0,20.41,{"$f":"F139+G139*Nøgletal!$C$9","v":1476.6634999999999},{"$f":"H139/Nøgletal!$C$9","v":20.41},1.2705412628946408E-2,3.0719115654722146E-2,1,0.2593174717567962,18.761619081604202,0.62697715051287906,45.361796839606789,20.41,1476.6634999999999]
["V198","Vandcenter Djurs a.m.b.a","Region Midtjylland","Norddjurs Kommune",1540000,650,13.28,{"$f":"F140+G140*Nøgletal!$C$9","v":1610.808},{"$f":"H140/Nøgletal!$C$9","v":22.264105044920527},6.1387913598377163E-3,3.1377181368645347E-2,0.90225845838010621,0.13667469568427743,9.8884142327574729,0.69858486200504322,50.542614766064872,20.087977095042739,1453.3651428263422]
["V199","Vandcenter Syd A/S","Region Syddanmark","Odense Kommune",8660878,600,17.350000000000001,{"$f":"F141+G141*Nøgletal!$C$9","v":1855.2725},{"$f":"H141/Nøgletal!$C$9","v":25.643020041465103},3.4524235737018544E-2,0.20204989398588305,0.92441910791925919,0.88530566892063223,64.051865146407735,5.1811694808558988,374.8576119399242,23.704897711086854,1715.0493493971337]
["V200","Vandforsyningen Brovst og Omegn","Region Nordjylland","Jammerbugt Kommune",273776,400,9.16,{"$f":"F142+G142*Nøgletal!$C$9","v":1062.7260000000001},{"$f":"H142/Nøgletal!$C$9","v":14.688680027643402},1.0913335995655395E-3,1.0920117721051652E-2,0.20769778158109953,1.6030250047434521E-2,1.1597885909318877,0.1604021150687262,11.60509302522234,3.0508062560961382,220.72583262855559]
["V205","Vejen Vand A/S","Region Syddanmark","Vejen Kommune",655658,750,14.54,{"$f":"F143+G143*Nøgletal!$C$9","v":1801.9689999999998},{"$f":"H143/Nøgletal!$C$9","v":24.906275051831376},2.613602380135375E-3,1.5295866007002536E-2,0.73387432562512589,6.5095099755772795E-2,4.709630467330161,0.38096304592636288,27.562676372772348,18.278075807496649,1322.4187846723823]
["V206","Verdo Vand A/S","Region Midtjylland","Randers Kommune",2370932,693.75,16,{"$f":"F144+G144*Nøgletal!$C$9","v":1851.35},{"$f":"H144/Nøgletal!$C$9","v":25.588804422944023},9.4510758937420506E-3,4.8307248945925363E-2,0.82141548047081514,0.24184173263136621,17.497249355879344,1.2361247454877529,89.433625336038915,21.019040079746283,1520.7275497696435]
["V207","Vestforsyning Vand A/S","Region Midtjylland","Holstebro Kommune",3564054,682.5,14.04,{"$f":"F145+G145*Nøgletal!$C$9","v":1698.2939999999999},{"$f":"H145/Nøgletal!$C$9","v":23.473310297166552},1.420713240337341E-2,7.2616862834835025E-2,0.92254875340029385,0.33348842733731365,24.127887717854641,1.7045581541288641,123.3247824512233,21.655273152829285,1566.7590126071984]
["V208","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",50266,632.5,12.13,{"$f":"F146+G146*Nøgletal!$C$9","v":1510.1055000000001},{"$f":"H146/Nøgletal!$C$9","v":20.872225293711129},2.0037174447636537E-4,2.0049625875401145E-3,4.2115899577383126E-2,4.1822041932046165E-3,0.30258247337835398,4.1848030832599289E-2,3.0277050307385589,0.87905254442645386,63.599451589253938]
["V209","Videbæk Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",388641,625,12.29,{"$f":"F147+G147*Nøgletal!$C$9","v":1514.1814999999999},{"$f":"H147/Nøgletal!$C$9","v":20.928562543192815},1.549211696674474E-3,7.918479963825777E-3,0.10688813958349377,3.2422773886497586E-2,2.3457876906880997,0.16572240316994694,11.99001586934566,2.2370151143986732,161.84804352674396]
["V210","Vildbjerg Vandværk","Region Midtjylland","Herning Kommune",513378,500,11.41,{"$f":"F148+G148*Nøgletal!$C$9","v":1325.5135},{"$f":"H148/Nøgletal!$C$9","v":18.320850034554251},2.046441838136862E-3,1.0459970530306761E-2,0.12711762424955542,3.7492554020942995E-2,2.7125862834152255,0.19163555145160707,13.864832147523771,2.3289029306249218,168.49612703071307]
["V212","Vordingborg Vand A/S","Region Sjælland","Vordingborg Kommune",933021,647,19.71,{"$f":"F149+G149*Nøgletal!$C$9","v":2073.0185000000001},{"$f":"H149/Nøgletal!$C$9","v":28.652639944713204},3.7192345800955494E-3,3.1007159667857984E-2,1,0.10656588929340438,7.7100420903778062,0.88843698167136786,64.278415623923465,28.652639944713204,2073.0185000000001]
["V214","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",153878,1912.5,15.16,{"$f":"F150+G150*Nøgletal!$C$9","v":3009.326},{"$f":"H150/Nøgletal!$C$9","v":41.594001382170013},6.1339281614877154E-4,3.5898246790636826E-3,1,2.5513461642705161E-2,1.845898949849718,0.14931517266272284,10.802952742147996,41.594001382170013,3009.326]
["V217","Aabybro Vand A.m.b.a.","Region Nordjylland","Jammerbugt Kommune",436620,828.75,11.87,{"$f":"F151+G151*Nøgletal!$C$9","v":1687.5445},{"$f":"H151/Nøgletal!$C$9","v":23.32473393227367},1.7404669373586648E-3,1.7415484919662688E-2,0.33123796605231892,4.0595928231810081E-2,2.9371154075714592,0.40621155205265669,29.389405791009711,7.7260374264378369,558.97880780277751]
["V218","Aalborg Forsyning, Vand A/S","Region Nordjylland","Aalborg Kommune",6501864,1250,13.35,{"$f":"F152+G152*Nøgletal!$C$9","v":2215.8724999999999},{"$f":"H152/Nøgletal!$C$9","v":30.627125086385629},2.5917913341584348E-2,0.25934019156634541,0.86801966822585053,0.79379117389080678,57.430791430999861,7.9428444870296726,574.66479863659674,26.584946956196077,1923.4209122807858]
["V219","Aalestrup Vand a.m.b.a.","Region Nordjylland","Vesthimmerlands Kommune",207287,937.5,11.41,{"$f":"F153+G153*Nøgletal!$C$9","v":1763.0135},{"$f":"H153/Nøgletal!$C$9","v":24.367843814789222},8.262932757186239E-4,8.2680674786819661E-3,0.1736776046571642,2.0134985487921996E-2,1.4567662000511561,0.20147497697066027,14.576714583827268,4.2321487444124859,306.19596165824333]
["V220","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",13865417,687.5,21.18,{"$f":"F154+G154*Nøgletal!$C$9","v":2219.8729999999996},{"$f":"H154/Nøgletal!$C$9","v":30.682418797512092},5.5270715636459085E-2,0.282505002572012,1,1.6958392443960377,122.69396933205331,8.6679368013067037,627.12522757453985,30.682418797512092,2219.8729999999996]
["V221","Aars Vand","Region Nordjylland","Vesthimmerlands Kommune",480070,850,12.8,{"$f":"F155+G155*Nøgletal!$C$9","v":1776.08},{"$f":"H155/Nøgletal!$C$9","v":24.548445058742224},1.9136685507255146E-3,1.9148577356471227E-2,0.40223172542303581,4.6977587278128154E-2,3.3988284395725716,0.47006779918840935,34.009405271281416,9.874163412430482,714.39572288934539]
["V016","Asnæs Vandværk a.m.b.a.","Region Sjælland","Odsherred Kommune",200838,468.75,11.41,{"$f":"F156+G156*Nøgletal!$C$9","v":1294.2635},{"$f":"H156/Nøgletal!$C$9","v":17.888921907394611},8.0058609034226453E-4,6.6744649191960975E-3,0.35947184819125727,1.4321622050279138E-2,1.0361693553376956,0.11939898171314386,8.6385163269459593,6.430563820200212,465.25129239148532]
["V038","Christiansfeld Vandforsyning A/S","Region Syddanmark","Kolding Kommune",242086,479.39,12.98,{"$f":"F157+G157*Nøgletal!$C$9","v":1418.4929999999999},{"$f":"H157/Nøgletal!$C$9","v":19.605984796129924},9.6501002931017753E-4,5.6476318723651898E-3,0.11599363656325037,1.8919971962768234E-2,1.3688599715062817,0.11072738462373069,8.0111262775269143,2.2741694749069068,164.5361615095147]
["V039","Dianalund Vandværk","Region Sjælland","Sorø Kommune",302253,281.25,9.36,{"$f":"F158+G158*Nøgletal!$C$9","v":958.44599999999991},{"$f":"H158/Nøgletal!$C$9","v":13.247353144436765},1.2048494187565126E-3,1.0044797524481314E-2,0.29319588588900281,1.5961065736136894E-2,1.1547831060095044,0.13306698007116816,9.6273960081490166,3.8840694408676044,281.01242404677117]
["V040","Dronninglund Vandværk A.m.b.A","Region Nordjylland","Brønderslev Kommune",428007,750,11.17,{"$f":"F159+G159*Nøgletal!$C$9","v":1558.1495},{"$f":"H159/Nøgletal!$C$9","v":21.536275051831378},1.7061335542532868E-3,1.7071937735353555E-2,0.32124578277985644,3.6743761499557458E-2,2.6584111444929817,0.36766594673631342,26.600631246372274,6.9184375371878639,500.54895581554189]
["V096","Hornslet Vandværk a.m.b.a.","Region Midtjylland","Syddjurs Kommune",201430,375,10.17,{"$f":"F160+G160*Nøgletal!$C$9","v":1110.7995000000001},{"$f":"H160/Nøgletal!$C$9","v":15.35313752591569},8.0294593741046187E-4,4.1040945734326182E-3,0.37083130056978747,1.2327739402938112E-2,0.89191194580257238,6.3010728405275274E-2,4.5588262001216657,5.6934239565621247,411.91922325726966]
["V175","Strømmen Vandværk","Region Midtjylland","Randers Kommune",243034,478.75,12.66,{"$f":"F161+G161*Nøgletal!$C$9","v":1394.701},{"$f":"H161/Nøgletal!$C$9","v":19.277138908085696},9.6878897360181792E-4,4.9517674654203595E-3,8.4199753464352461E-2,1.8675479616744012E-2,1.3511709502714291,9.5455909271447703E-2,6.9062350357892406,1.6231303435588922,117.43348035648584]
["V186","Tistrup Vandværk","Region Syddanmark","Varde Kommune",188090,562.5,10.54,{"$f":"F162+G162*Nøgletal!$C$9","v":1325.069},{"$f":"H162/Nøgletal!$C$9","v":18.314706288873531},7.4976965381290655E-4,4.387957498050976E-3,0.11267792946741421,1.373181099389377E-2,0.9934965254082142,8.0364152784863974E-2,5.8143464539849088,2.063663183434099,149.30603132145708]
["V201","Vandforsyningen Østlolland a.m.b.a.","Region Sjælland","Guldborgsund Kommune",197278,1331.25,17.920000000000002,{"$f":"F163+G163*Nøgletal!$C$9","v":2627.7619999999997},{"$f":"H163/Nøgletal!$C$9","v":36.320138217000689},7.8639511810783445E-4,6.5561551615190734E-3,0.11062133732728559,2.856197938285113E-2,2.0664592083492792,0.23812046163847522,17.228015399543683,4.0177822614764702,290.68654661782261]
["Selskaber der ikke er blevet reguleret igennem hele perioden fra 2011-2021. "]
["V078","Hedensted Vandværk","Region Midtjylland","Hedensted Kommune",427789,250,11.41,{"$f":"F165+G165*Nøgletal!$C$9","v":1075.5135},{"$f":"H165/Nøgletal!$C$9","v":14.865425017277127}]
["V104","I/S Almtoft-Kjellerup Vandværk","Region Midtjylland","Silkeborg Kommune",332150,{"$f":"275*1.25","v":343.75},{"$f":"(2.8+6.13)*1.25","v":11.1625},{"$f":"F166+G166*Nøgletal!$C$9","v":1151.3568749999999},{"$f":"H166/Nøgletal!$C$9","v":15.913709398756048}]
["V001","Andelsselskabet Ejby Vandværk","Region Sjælland","Køge Kommune",261492,500,12.16,{"$f":"F167+G167*Nøgletal!$C$9","v":1379.7759999999998},{"$f":"H167/Nøgletal!$C$9","v":19.070850034554251}]
["V004","Andelsselskabet Hammerum Vandværk","Region Midtjylland","Herning Kommune",222617,570.30999999999995,13.78,{"$f":"F168+G168*Nøgletal!$C$9","v":1567.2929999999997},{"$f":"H168/Nøgletal!$C$9","v":21.662653766413268}]
["V005","Andelsselskabet Haarlev Vandværk","Region Sjælland","Stevns Kommune",204460,602.70000000000005,14.81,{"$f":"F169+G169*Nøgletal!$C$9","v":1674.2035000000001},{"$f":"H169/Nøgletal!$C$9","v":23.140338631651694}]
["V009","Andelsselskabet Strandhuse Nr. Bjert Vandværk ","Region Syddanmark","Kolding Kommune",238280,437.5,14.54,{"$f":"F170+G170*Nøgletal!$C$9","v":1489.4689999999998},{"$f":"H170/Nøgletal!$C$9","v":20.58699378023497}]
["V011","Andelsselskabet Vrå Vandværk","Region Nordjylland","Hjørring Kommune",308789,791.25,13.29,{"$f":"F171+G171*Nøgletal!$C$9","v":1752.7814999999998},{"$f":"H171/Nøgletal!$C$9","v":24.226420179682101}]
["V029","Bramdrupdam Vandværk I/S (SKØN)","Region Syddanmark","Kolding Kommune",322058,500,14.23,{"$f":"F172+G172*Nøgletal!$C$9","v":1529.5404999999998},{"$f":"H172/Nøgletal!$C$9","v":21.140850034554248}]
["V031","Branderup Vandværk","Region Syddanmark","Tønder Kommune",366927,531.25,9.23,{"$f":"F173+G173*Nøgletal!$C$9","v":1199.0405000000001},{"$f":"H173/Nøgletal!$C$9","v":16.572778161713892}]
["V032","Bredebro Andelsvandværk","Region Syddanmark","Tønder Kommune",204803,437.5,10.6,{"$f":"F174+G174*Nøgletal!$C$9","v":1204.4099999999999},{"$f":"H174/Nøgletal!$C$9","v":16.646993780234968}]
["V033","Broager Vandværk a.m.b.a. (SKØN)","Region Syddanmark","Sønderborg Kommune",200633,477.81,14.1,{"$f":"F175+G175*Nøgletal!$C$9","v":1497.9449999999999},{"$f":"H175/Nøgletal!$C$9","v":20.704146510020735}]
["V034","Brædstrup Vandværk a.m.b.a.","Region Midtjylland","Horsens Kommune",270906,218.75,9.85,{"$f":"F176+G176*Nøgletal!$C$9","v":931.39749999999992},{"$f":"H176/Nøgletal!$C$9","v":12.873496890117485}]
["V036","Brørup Vandværk A.m.b.a.","Region Syddanmark","Vejen Kommune",495618,625,11.38,{"$f":"F177+G177*Nøgletal!$C$9","v":1448.3429999999998},{"$f":"H177/Nøgletal!$C$9","v":20.018562543192811}]
["V042","Egå vandværk a.m.b.a","Region Midtjylland","Aarhus Kommune",207815,643.45000000000005,18.95,{"$f":"F178+G178*Nøgletal!$C$9","v":2014.4824999999998},{"$f":"H178/Nøgletal!$C$9","v":27.843572909467866}]
["V046","Farsø Vandværk I/S","Region Nordjylland","Vesthimmerlands Kommune",197564,250,9.5299999999999994,{"$f":"F179+G179*Nøgletal!$C$9","v":939.49549999999988},{"$f":"H179/Nøgletal!$C$9","v":12.985425017277125}]
["V048","Faxe Vandværk s.m.b.a.","Region Sjælland","Faxe Kommune",257848,625,16.41,{"$f":"F180+G180*Nøgletal!$C$9","v":1812.2635},{"$f":"H180/Nøgletal!$C$9","v":25.048562543192816}]
["V064","Gl. Hørning Vandværk","Region Midtjylland","Skanderborg Kommune",253553,250,12.66,{"$f":"F181+G181*Nøgletal!$C$9","v":1165.951},{"$f":"H181/Nøgletal!$C$9","v":16.115425017277126}]
["V066","Glamsbjerg vandværk","Region Syddanmark","Assens Kommune",221301,95,8.2899999999999991,{"$f":"F182+G182*Nøgletal!$C$9","v":694.78149999999994},{"$f":"H182/Nøgletal!$C$9","v":9.6030615065653073}]
["V075","Halsnæs Vandforsyning a.m.b.a.","Region Hovedstaden","Halsnæs Kommune",456661,762.5,23.41,{"$f":"F183+G183*Nøgletal!$C$9","v":2456.2134999999998},{"$f":"H183/Nøgletal!$C$9","v":33.94904630269523}]
["V076","Hammel Vandværk a.m.b.a.","Region Midtjylland","Favrskov Kommune",420626,500,12.05,{"$f":"F184+G184*Nøgletal!$C$9","v":1371.8175000000001},{"$f":"H184/Nøgletal!$C$9","v":18.960850034554252}]
["V077","Hasselager-Kolt Vandværk A.M.B.A.","Region Midtjylland","Aarhus Kommune",358327,512.5,15.16,{"$f":"F185+G185*Nøgletal!$C$9","v":1609.326},{"$f":"H185/Nøgletal!$C$9","v":22.243621285418108}]
["V082","Hinnerup Vandværk A.m.b.a.","Region Midtjylland","Favrskov Kommune",320020,null,13.65,{"$f":"F186+G186*Nøgletal!$C$9","v":987.57749999999999},{"$f":"H186/Nøgletal!$C$9","v":13.65}]
["V083","Hjallerup Vandforsyning ","Region Nordjylland","Brønderslev Kommune",267801,781.25,9.5399999999999991,{"$f":"F187+G187*Nøgletal!$C$9","v":1471.4690000000001},{"$f":"H187/Nøgletal!$C$9","v":20.338203178991019}]
["V084","Hjerting Vandværk a.m.b.a.","Region Syddanmark","Esbjerg Kommune",328022,350,11.41,{"$f":"F188+G188*Nøgletal!$C$9","v":1175.5135},{"$f":"H188/Nøgletal!$C$9","v":16.247595024187977}]
["V095","Hornbæk Vandværk a.m.b.a.","Region Hovedstaden","Helsingør Kommune",202523,562.5,14.41,{"$f":"F189+G189*Nøgletal!$C$9","v":1605.0635},{"$f":"H189/Nøgletal!$C$9","v":22.184706288873532}]
["V099","Hurup Vandværk","Region Nordjylland","Thisted Kommune",339375,625,11.42,{"$f":"F190+G190*Nøgletal!$C$9","v":1451.2370000000001},{"$f":"H190/Nøgletal!$C$9","v":20.058562543192817}]
["V100","Hæstrup Vandværk I/S","Region Nordjylland","Hjørring Kommune",241920,725,10.79,{"$f":"F191+G191*Nøgletal!$C$9","v":1505.6564999999998},{"$f":"H191/Nøgletal!$C$9","v":20.810732550103662}]
["V105","I/S Ørslev Vandværk","Region Sjælland","Vordingborg Kommune",308427,375,12.04,{"$f":"F192+G192*Nøgletal!$C$9","v":1246.0939999999998},{"$f":"H192/Nøgletal!$C$9","v":17.223137525915686}]
["V109","Juelsminde Vand","Region Midtjylland","Hedensted Kommune",214686,500,11.64,{"$f":"F193+G193*Nøgletal!$C$9","v":1342.154},{"$f":"H193/Nøgletal!$C$9","v":18.550850034554252}]
["V121","Lille Næstved Vandværk","Region Sjælland","Næstved Kommune",216163,312.5,20.95,{"$f":"F194+G194*Nøgletal!$C$9","v":1828.2324999999998},{"$f":"H194/Nøgletal!$C$9","v":25.269281271596405}]
["V129","Løgten Skødstrup Vandværk A.m.b.a.","Region Midtjylland","Aarhus Kommune",328720,518.75,11.29,{"$f":"F195+G195*Nøgletal!$C$9","v":1335.5814999999998},{"$f":"H195/Nøgletal!$C$9","v":18.460006910850034}]
["V130","Løkken Vandværk","Region Nordjylland","Hjørring Kommune",247015,687.5,10.78,{"$f":"F196+G196*Nøgletal!$C$9","v":1467.433},{"$f":"H196/Nøgletal!$C$9","v":20.282418797512097}]
["V139","Nr. Uttrup Vandværk a.m.b.a","Region Nordjylland","Aalborg Kommune",216450,640,13.41,{"$f":"F197+G197*Nøgletal!$C$9","v":1610.2134999999998},{"$f":"H197/Nøgletal!$C$9","v":22.25588804422944}]
["V143","Nørre Alslev Vandværk","Region Sjælland","Guldborgsund Kommune",203337,787.5,13.29,{"$f":"F198+G198*Nøgletal!$C$9","v":1749.0314999999998},{"$f":"H198/Nøgletal!$C$9","v":24.174588804422942}]
["V147","Outrup Vandværk I/S","Region Syddanmark","Varde Kommune",304973,1100,10.93,{"$f":"F199+G199*Nøgletal!$C$9","v":1890.7855},{"$f":"H199/Nøgletal!$C$9","v":26.133870076019353}]
["V148","Oksby Og Ho Vandværk a.m.b.a.","Region Syddanmark","Varde Kommune",270147,750,12.66,{"$f":"F200+G200*Nøgletal!$C$9","v":1665.951},{"$f":"H200/Nøgletal!$C$9","v":23.026275051831377}]
["V157","Ry Vandværk","Region Midtjylland","Skanderborg Kommune",275715,812.5,13.43,{"$f":"F201+G201*Nøgletal!$C$9","v":1784.1605},{"$f":"H201/Nøgletal!$C$9","v":24.660131306150657}]
["V161","Sdr. Felding Vandværk a.m.b.a.","Region Midtjylland","Herning Kommune",198274,500,10.16,{"$f":"F202+G202*Nøgletal!$C$9","v":1235.076},{"$f":"H202/Nøgletal!$C$9","v":17.070850034554251}]
["V163","Sindal Vandværk a.m.b.a.","Region Nordjylland","Hjørring Kommune",357716,800,11.23,{"$f":"F203+G203*Nøgletal!$C$9","v":1612.4904999999999},{"$f":"H203/Nøgletal!$C$9","v":22.287360055286801}]
["V168","Skovlund/Ansager Vandværk ","Region Syddanmark","Varde Kommune",296041,537.5,11.41,{"$f":"F204+G204*Nøgletal!$C$9","v":1363.0135},{"$f":"H204/Nøgletal!$C$9","v":18.839163787145822}]
["V169","Skærbæk Vandværk","Region Syddanmark","Tønder Kommune",676179,475.3,11.2,{"$f":"F205+G205*Nøgletal!$C$9","v":1285.6199999999999},{"$f":"H205/Nøgletal!$C$9","v":17.769454042847268}]
["V170","Snejbjerg Vandværk A.m.b.a.","Region Midtjylland","Herning Kommune",287523,500,12.04,{"$f":"F206+G206*Nøgletal!$C$9","v":1371.0939999999998},{"$f":"H206/Nøgletal!$C$9","v":18.95085003455425}]
["V177","Sunds-Vand- og Varmeværk ","Region Midtjylland","Herning Kommune",271082,218.75,8.91,{"$f":"F207+G207*Nøgletal!$C$9","v":863.38849999999991},{"$f":"H207/Nøgletal!$C$9","v":11.933496890117484}]
["V182","Søndersø Vandværk","Region Syddanmark","Nordfyns Kommune",225300,375,7.66,{"$f":"F208+G208*Nøgletal!$C$9","v":929.20100000000002},{"$f":"H208/Nøgletal!$C$9","v":12.843137525915688}]
["V187","Toftlund Vandværk a.m.b.a.  (SKØN)","Region Syddanmark","Tønder Kommune",452246,625,11.17,{"$f":"F209+G209*Nøgletal!$C$9","v":1433.1495},{"$f":"H209/Nøgletal!$C$9","v":19.808562543192814}]
["V189","Tune Vandværk A.m.b.a.","Region Sjælland","Greve Kommune",230000,562.5,23.1,{"$f":"F210+G210*Nøgletal!$C$9","v":2233.7849999999999},{"$f":"H210/Nøgletal!$C$9","v":30.874706288873533}]
["V192","Tårs Vandværk a.m.b.a.","Region Nordjylland","Hjørring Kommune",282773,750,11.42,{"$f":"F211+G211*Nøgletal!$C$9","v":1576.2370000000001},{"$f":"H211/Nøgletal!$C$9","v":21.786275051831378}]
["V195","Ulsted-Ålebæk Vandværk A.m.b.a.","Region Nordjylland","Aalborg Kommune",275080,1000,13.54,{"$f":"F212+G212*Nøgletal!$C$9","v":1979.6189999999999},{"$f":"H212/Nøgletal!$C$9","v":27.361700069108501}]
["V196","Vamdrup Vandværk","Region Syddanmark","Kolding Kommune",313571,662.5,11.41,{"$f":"F213+G213*Nøgletal!$C$9","v":1488.0135},{"$f":"H213/Nøgletal!$C$9","v":20.566876295784382}]
["V203","Vandværket Lyngen","Region Sjælland","Køge Kommune",297619,587.5,15.16,{"$f":"F214+G214*Nøgletal!$C$9","v":1684.326},{"$f":"H214/Nøgletal!$C$9","v":23.280248790601245}]
["V211","Vodskov ","Region Nordjylland","Aalborg Kommune",200097,602.5,19.059999999999999,{"$f":"F215+G215*Nøgletal!$C$9","v":1981.4909999999998},{"$f":"H215/Nøgletal!$C$9","v":27.387574291637872}]
["V215","Ølgod Vandværk a.m.b.a.","Region Syddanmark","Varde Kommune",408838,500,10.86,{"$f":"F216+G216*Nøgletal!$C$9","v":1285.721},{"$f":"H216/Nøgletal!$C$9","v":17.77085003455425}]
["V049","Fensmark Vandværk A.m.b.a.","Region Sjælland","Næstved Kommune",191573,500,14.66,{"$f":"F217+G217*Nøgletal!$C$9","v":1560.6509999999998},{"$f":"H217/Nøgletal!$C$9","v":21.570850034554251}]
["V204","VARDE VANDFORSYNING A/S","Region Syddanmark","Varde Kommune",1716326,951.25,12,{"$f":"F218+G218*Nøgletal!$C$9","v":1819.4499999999998},{"$f":"H218/Nøgletal!$C$9","v":25.147892190739462}]

{"sheet":"S 2013","index":7,"n_rows":99,"n_cols":18,"rows_kept":99,"cut":false,"hidden":false,"merged":[[0,16,0,17],[0,5,0,6],[0,9,0,11],[0,7,0,8],[0,12,0,13],[0,14,0,15]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Land",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region","Kommune","Debiteret vandmængde","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["S001","Afløb Ballerup A/S","Region Hovedstaden","Ballerup Kommune",2733547,0,33.25,{"$f":"F3+G3*Nøgletal!$C$9","v":2405.6374999999998},{"$f":"H3/Nøgletal!$C$9","v":33.25},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":1.0352613653695018E-2},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$C$3:$C$99,C3,$H$3:$H$99,\">0\")),\"-\")","v":3.1296036998366555E-2},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$D$3:$D$99,D3,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H3>0,J3*I3,\"-\")","v":0.34422440398535936},{"$f":"IF(H3>0,J3*H3,\"-\")","v":24.904635628340749},{"$f":"IF(H3>0,K3*I3,\"-\")","v":1.0405932301956879},{"$f":"IF(H3>0,K3*H3,\"-\")","v":75.286920204658017},{"$f":"IF(H3>0,L3*I3,\"-\")","v":33.25},{"$f":"IF(H3>0,L3*H3,\"-\")","v":2405.6374999999998}]
["S002","Allerød Spildevand A/S","Region Hovedstaden","Allerød Kommune",1118051,0,45.37,{"$f":"F4+G4*Nøgletal!$C$9","v":3282.5194999999994},{"$f":"H4/Nøgletal!$C$9","v":45.37},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":4.2343336507941398E-3},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$99,$C$3:$C$99,C4,$H$3:$H$99,\">0\")),\"-\")","v":1.2800425769910202E-2},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$99,$D$3:$D$99,D4,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H4>0,J4*I4,\"-\")","v":0.1921117177365301},{"$f":"IF(H4>0,J4*H4,\"-\")","v":13.899282778237952},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.58075531718082585},{"$f":"IF(H4>0,K4*H4,\"-\")","v":42.017647198032748},{"$f":"IF(H4>0,L4*I4,\"-\")","v":45.37},{"$f":"IF(H4>0,L4*H4,\"-\")","v":3282.5194999999994}]
["S003","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",1695381,708.16,37.5,{"$f":"F5+G5*Nøgletal!$C$9","v":3421.2849999999999},{"$f":"H5/Nøgletal!$C$9","v":47.287975120939876},6.4208241119743372E-3,2.9887491741799922E-2,1,0.30362777086297332,21.967469221936121,1.4133189659135308,102.25362718384395,47.287975120939876,3421.2849999999999]
["S004","Arwos Spildevand A/S","Region Syddanmark","Aabenraa Kommune",2499826,312.5,38.75,{"$f":"F6+G6*Nøgletal!$C$9","v":3116.0625},{"$f":"H6/Nøgletal!$C$9","v":43.06928127159641},9.4674548414429328E-3,4.3228772888180632E-2,1,0.40775647549224286,29.50118100186377,1.8618321785470127,134.70355811787636,43.06928127159641,3116.0625]
["S006","Assens Spildevand A/S","Region Syddanmark","Assens Kommune",1682064,685,45.5,{"$f":"F7+G7*Nøgletal!$C$9","v":3976.9249999999997},{"$f":"H7/Nøgletal!$C$9","v":54.967864547339325},6.3703893632664297E-3,2.9087449542242006E-2,1,0.35016669963384034,25.334560718508346,1.5988749864655258,115.67860527078078,54.967864547339325,3976.9249999999997]
["S007","Billund Spildevand A/S","Region Syddanmark","Billund Kommune",1288129,708.16,41.2,{"$f":"F8+G8*Nøgletal!$C$9","v":3688.98},{"$f":"H8/Nøgletal!$C$9","v":50.987975120939879},4.8784607958526089E-3,2.2275244753706552E-2,1,0.2487428376874134,17.996544306684356,1.1357696253148362,82.172932391528391,50.987975120939879,3688.98]
["S010","Bornholms Spildevand A/S","Region Hovedstaden","Bornholms Regionskommune",1797424,643.75,33.450000000000003,{"$f":"F9+G9*Nøgletal!$C$9","v":3063.8575000000001},{"$f":"H9/Nøgletal!$C$9","v":42.347719419488598},6.8072860074764093E-3,2.057848209880862E-2,1,0.28827303785282177,20.856554288651655,0.87145178599931628,63.049536717050529,42.347719419488598,3063.8575000000001]
["S011","Brøndby Kloakforsyning A/S","Region Hovedstaden","Brøndby Kommune",1856361,0,29.5,{"$f":"F10+G10*Nøgletal!$C$9","v":2134.3249999999998},{"$f":"H10/Nøgletal!$C$9","v":29.5},7.0304948972111829E-3,2.1253244425036313E-2,1,0.2073995994677299,15.005361021490257,0.62697071053857123,45.361330907465621,29.5,2134.3249999999998]
["S012","Brønderslev Spildevand A/S","Region Nordjylland","Brønderslev Kommune",1378853,0,41.25,{"$f":"F11+G11*Nøgletal!$C$9","v":2984.4374999999995},{"$f":"H11/Nøgletal!$C$9","v":41.25},5.2220548592134463E-3,4.803037571107948E-2,1,0.21540976294255465,15.584896348893828,1.9812529980820286,143.34365441123475,41.25,2984.4374999999995]
["S013","Egedal Spildevand A/S","Region Hovedstaden","Egedal Kommune",1601501,0,49.15,{"$f":"F12+G12*Nøgletal!$C$9","v":3556.0024999999996},{"$f":"H12/Nøgletal!$C$9","v":49.15},6.065277501724399E-3,1.8335384227496743E-2,1,0.29810838920975419,21.568141959325715,0.90118413478146486,65.20067215143898,49.15,3556.0024999999996]
["S014","Energi Viborg Spildevand A/S","Region Midtjylland","Viborg Kommune",3842078,0,38.03,{"$f":"F13+G13*Nøgletal!$C$9","v":2751.4704999999999},{"$f":"H13/Nøgletal!$C$9","v":38.03},1.4550892727054355E-2,6.7731132115053286E-2,1,0.5533704504098772,40.036352087154611,2.5758149543354767,186.36021194617172,38.03,2751.4704999999999]
["S015","Esbjerg Spildevand A/S","Region Syddanmark","Esbjerg Kommune",6211979,707.5,25.2,{"$f":"F14+G14*Nøgletal!$C$9","v":2530.7199999999998},{"$f":"H14/Nøgletal!$C$9","v":34.978852798894266},2.3526289693159376E-2,0.10742196831985404,1,0.82292262408116512,59.538451852272289,3.7574972172276575,271.85492366642097,34.978852798894266,2530.7199999999998]
["S016","Fanø Vand A/S","Region Syddanmark","Fanø Kommune",164630,710,48.75,{"$f":"F15+G15*Nøgletal!$C$9","v":4237.0625},{"$f":"H15/Nøgletal!$C$9","v":58.563407049067038},6.2349423141720662E-4,2.846899296423502E-3,1,3.6513946467231072E-2,2.6417840269041681,0.1667241223241521,12.062490250152404,58.563407049067038,4237.0625]
["S017","Favrskov Spildevand A/S","Region Midtjylland","Favrskov Kommune",1745100,625,42.5,{"$f":"F16+G16*Nøgletal!$C$9","v":3699.8749999999995},{"$f":"H16/Nøgletal!$C$9","v":51.138562543192812},6.609122172424025E-3,3.076397685158383E-2,1,0.33798100757010835,24.452925897697337,1.5732255543020555,113.8228688537537,51.138562543192812,3699.8749999999995]
["S018","Faxe Spildevand A/S","Region Sjælland","Faxe Kommune",1323666,558.75,35.6,{"$f":"F17+G17*Nøgletal!$C$9","v":3134.41},{"$f":"H17/Nøgletal!$C$9","v":43.322874913614378},5.0130481402119193E-3,3.95855460029833E-2,1,0.21717965751432816,15.712948221161641,1.7149596578743731,124.07733124721088,43.322874913614378,3134.41]
["S020","FFV Spildevand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",2382980,708.16,34.58,{"$f":"F18+G18*Nøgletal!$C$9","v":3210.0229999999997},{"$f":"H18/Nøgletal!$C$9","v":44.367975120939875},9.0249303503770577E-3,4.1208188576755615E-2,1,0.4004178852537445,28.970233998108412,1.8283238855524919,132.27923311972279,44.367975120939875,3210.0229999999997]
["S021","Forsyning Helsingør Spildevand A/S","Region Hovedstaden","Helsingør Kommune",2846186,656.25,39,{"$f":"F19+G19*Nøgletal!$C$9","v":3477.8999999999996},{"$f":"H19/Nøgletal!$C$9","v":48.070490670352449},1.0779205202820955E-2,3.2585626791942088E-2,1,0.51816168313601929,37.488997774890997,1.566407068689639,113.32955141969538,48.070490670352449,3477.8999999999996]
["S022","Fredensborg Spildevand A/S","Region Hovedstaden","Fredensborg Kommune",1711688,0,42.59,{"$f":"F20+G20*Nøgletal!$C$9","v":3081.3865000000001},{"$f":"H20/Nøgletal!$C$9","v":42.59},6.4825827248135553E-3,1.9596901380389675E-2,1,0.27609319824980932,19.975342893373703,0.83463202979079631,60.385627355364107,42.59,3081.3865000000001]
["S023","Fredericia Spildevand A/S","Region Syddanmark","Fredericia Kommune",4709093,250,23.5,{"$f":"F21+G21*Nøgletal!$C$9","v":1950.2249999999999},{"$f":"H21/Nøgletal!$C$9","v":26.955425017277125},1.7834491409264096E-2,8.1432992458803616E-2,1,0.48073629590369138,34.781271008632068,2.1950609221557746,158.81265771797027,26.955425017277125,1950.2249999999999]
["S024","Frederiksberg Kloak A/S","Region Hovedstaden","Frederiksberg Kommune",5134656,0,12.14,{"$f":"F22+G22*Nøgletal!$C$9","v":878.32899999999995},{"$f":"H22/Nøgletal!$C$9","v":12.14},1.9446202978264888E-2,5.8786033000305035E-2,1,0.23607690415613575,17.080164015696422,0.71366244062370321,51.633477579124921,12.14,878.32899999999995]
["S025","Frederikshavn Spildevand A/S","Region Nordjylland","Frederikshavn Kommune",3909151,842.5,38.21,{"$f":"F23+G23*Nøgletal!$C$9","v":3606.9935},{"$f":"H23/Nøgletal!$C$9","v":49.854782308223918},1.4804914646411982E-2,0.13616969411629962,1,0.73809579678870518,53.40123089766282,6.788710457145557,491.16320157448098,49.854782308223918,3606.9935]
["S026","Frederikssund Spildevand A/S","Region Hovedstaden","Frederikssund Kommune",1974774,717.5,42.5,{"$f":"F24+G24*Nøgletal!$C$9","v":3792.3749999999995},{"$f":"H24/Nøgletal!$C$9","v":52.417069799585349},7.478954002020791E-3,2.2608940020937014E-2,1,0.39202485395181197,28.362998183413595,1.185094387172094,85.741578911901001,52.417069799585349,3792.3749999999995]
["S027","Furesø Spildevand A/S","Region Hovedstaden","Furesø Kommune",1666390,0,44.5,{"$f":"F25+G25*Nøgletal!$C$9","v":3219.5749999999998},{"$f":"H25/Nøgletal!$C$9","v":44.5},6.3110280768469843E-3,1.9078290255740267E-2,1,0.28084074941969078,20.318828220514629,0.84898391638044191,61.42398635012497,44.5,3219.5749999999998]
["S028","Gentofte Spildevand A/S","Region Hovedstaden","Gentofte Kommune",3651433,0,28.2,{"$f":"F26+G26*Nøgletal!$C$9","v":2040.2699999999998},{"$f":"H26/Nøgletal!$C$9","v":28.2},1.38288733032037E-2,4.1804798770628995E-2,1,0.38997422715034435,28.214635334327411,1.1788953253317376,85.293076787751204,28.2,2040.2699999999998]
["S029","Gladsaxe Spildevand A/S","Region Hovedstaden","Gladsaxe Kommune",3266369,0,28.8,{"$f":"F27+G27*Nøgletal!$C$9","v":2083.6799999999998},{"$f":"H27/Nøgletal!$C$9","v":28.8},1.237054139087645E-2,3.7396249295994388E-2,1,0.35627159205724174,25.77624968534144,1.0770119797246385,77.921816733077577,28.8,2083.6799999999998]
["S030","Glostrup Spildevand a/s","Region Hovedstaden","Glostrup Kommune",1340577,0,28,{"$f":"F28+G28*Nøgletal!$C$9","v":2025.7999999999997},{"$f":"H28/Nøgletal!$C$9","v":28},5.0770942493505713E-3,1.5348098053978673E-2,1,0.14215863898181599,10.285177530334385,0.42974674551140285,31.092177037749991,28,2025.7999999999997]
["S031","Greve Spildevand A/S","Region Sjælland","Greve Kommune",2192094,0,35,{"$f":"F29+G29*Nøgletal!$C$9","v":2532.25},{"$f":"H29/Nøgletal!$C$9","v":35},8.3019982003539466E-3,6.5556747608432706E-2,1,0.29056993701238815,21.022734942846281,2.2944861662951448,166.00607413145372,35,2532.25]
["S032","Gribvand Spildevand A/S","Region Hovedstaden","Gribskov Kommune",1788657,686.34,50.31,{"$f":"F30+G30*Nøgletal!$C$9","v":4326.2685000000001},{"$f":"H30/Nøgletal!$C$9","v":59.796385625431938},6.7740832259248407E-3,2.0478109814606196E-2,1,0.40506569283617178,29.306502876697021,1.2245169513541347,88.593801430471629,59.796385625431938,4326.2685000000001]
["S033","Guldborgsund Spildevand A/S","Region Sjælland","Guldborgsund Kommune",2577083,708.16,35.619999999999997,{"$f":"F31+G31*Nøgletal!$C$9","v":3285.2669999999994},{"$f":"H31/Nøgletal!$C$9","v":45.407975120939874},9.7600460692665314E-3,7.7070225910468512E-2,1,0.44318392909248167,32.064357269841047,3.49960290070777,253.1962698662071,45.407975120939874,3285.2669999999994]
["S034","Haderslev Spildevand A/S","Region Syddanmark","Haderslev Kommune",2335303,708,45.08,{"$f":"F32+G32*Nøgletal!$C$9","v":3969.5379999999996},{"$f":"H32/Nøgletal!$C$9","v":54.865763648928819},8.8443658452973146E-3,4.0383723912019033E-2,1,0.48525288609274103,35.108046308809811,2.2156838514204313,160.30472665026818,54.865763648928819,3969.5379999999996]
["S035","Halsnaes Forsyning A/S","Region Hovedstaden","Halsnæs Kommune",1253995,625,51,{"$f":"F33+G33*Nøgletal!$C$9","v":4314.8500000000004},{"$f":"H33/Nøgletal!$C$9","v":59.638562543192819},4.7491869569702971E-3,1.435683158759175E-2,1,0.28323468336258867,20.492029341283288,0.85622079855867683,61.94757477572027,59.638562543192819,4314.8500000000004]
["S036","Hedensted Spildevand","Region Midtjylland","Hedensted Kommune",1782974,708,31.25,{"$f":"F34+G34*Nøgletal!$C$9","v":2968.9375},{"$f":"H34/Nøgletal!$C$9","v":41.035763648928821},6.7525603095842952E-3,3.143164911063883E-2,1,0.27709646888923878,20.047929524136425,1.2898217240002388,93.318601731417274,41.035763648928821,2968.9375]
["S038","Herning Vand A/S","Region Midtjylland","Herning Kommune",4164166,0,26.88,{"$f":"F35+G35*Nøgletal!$C$9","v":1944.7679999999998},{"$f":"H35/Nøgletal!$C$9","v":26.88},1.5770719064955741E-2,7.3409149292391507E-2,1,0.42391692846601031,30.670389774515844,1.9732379329794836,142.76376445106564,26.88,1944.7679999999998]
["S039","Hillerød Spildevand A/S","Region Hovedstaden","Hillerød Kommune",2469165,0,42.41,{"$f":"F36+G36*Nøgletal!$C$9","v":3068.3634999999995},{"$f":"H36/Nøgletal!$C$9","v":42.41},9.3513341062823729E-3,2.8269160616251249E-2,1,0.39659007944743541,28.693292248021947,1.1988951017352154,86.740060610542827,42.41,3068.3634999999995]
["S040","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3221113,843.75,37.5,{"$f":"F37+G37*Nøgletal!$C$9","v":3556.875},{"$f":"H37/Nøgletal!$C$9","v":49.162059433310304},1.2199145807222089E-2,0.11220287267594324,1,0.59973513121027056,43.390836743063069,5.5161242950828706,399.09159274924559,49.162059433310304,3556.875]
["S041","HOFOR Spildevand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1258848,0,32.86,{"$f":"F38+G38*Nøgletal!$C$9","v":2377.4209999999998},{"$f":"H38/Nøgletal!$C$9","v":32.86},4.7675664595218841E-3,1.4412392976348949E-2,1,0.15666223385988912,11.334512619762977,0.47359123320282648,34.264325722224491,32.86,2377.4209999999998]
["S042","HOFOR Spildevand Dragør A/S","Region Hovedstaden","Dragør Kommune",642867,0,38.299999999999997,{"$f":"F39+G39*Nøgletal!$C$9","v":2771.0049999999997},{"$f":"H39/Nøgletal!$C$9","v":38.299999999999997},2.4346951714054872E-3,7.3601037103181001E-3,1,9.3248825064830149E-2,6.7465524934404613,0.28189197210518324,20.394884181810003,38.299999999999997,2771.0049999999997]
["S043","HOFOR Spildevand Herlev A/S","Region Hovedstaden","Herlev Kommune",1426760,0,31.28,{"$f":"F40+G40*Nøgletal!$C$9","v":2263.1079999999997},{"$f":"H40/Nøgletal!$C$9","v":31.279999999999998},5.4034904307648287E-3,1.6334796419373607E-2,1,0.16902118067432384,12.228682421787328,0.51095243199800644,36.967408455055761,31.279999999999998,2263.1079999999997]
["S044","HOFOR Spildevand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",2850911,0,35.46,{"$f":"F41+G41*Nøgletal!$C$9","v":2565.5309999999999},{"$f":"H41/Nøgletal!$C$9","v":35.46},1.0797099937944846E-2,3.2639722724741957E-2,1,0.38286516379952423,27.700294600895578,1.1574045678193499,83.738220481729954,35.46,2565.5309999999999]
["S045","HOFOR Spildevand København A/S","Region Hovedstaden","Københavns Kommune",29554588,0,22.8,{"$f":"F42+G42*Nøgletal!$C$9","v":1649.58},{"$f":"H42/Nøgletal!$C$9","v":22.8},0.11193048126047621,0.33836677383614777,1,2.5520149727388577,184.63828327765634,7.7147624434641697,558.16306278463264,22.8,1649.58]
["S046","HOFOR Spildevand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1764637,0,29.58,{"$f":"F43+G43*Nøgletal!$C$9","v":2140.1129999999998},{"$f":"H43/Nøgletal!$C$9","v":29.58},6.6831135883214801E-3,2.0203107845113533E-2,1,0.19768649994254936,14.302618270843446,0.59760793005845825,43.236933739729452,29.58,2140.1129999999998]
["S047","Holbæk Spildevand A/S","Region Sjælland","Holbæk Kommune",2879040,250,32.520000000000003,{"$f":"F44+G44*Nøgletal!$C$9","v":2602.8220000000001},{"$f":"H44/Nøgletal!$C$9","v":35.975425017277132},1.0903631367426317E-2,8.6100549809717139E-2,1,0.39226277267487641,28.380211603027302,3.0975038736258136,224.10440525682759,35.975425017277132,2602.8220000000001]
["S048","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",4523037,708.75,26.21,{"$f":"F45+G45*Nøgletal!$C$9","v":2605.0434999999998},{"$f":"H45/Nøgletal!$C$9","v":36.006129923980652},1.7129851655145405E-2,7.9735605734260029E-2,1,0.61677966427368047,44.624008710200776,2.8709705796350633,207.71472143659679,36.006129923980652,2605.0434999999998]
["S049","HTK Kloak A/S","Region Hovedstaden","Høje-Taastrup Kommune",2368214,0,31.5,{"$f":"F46+G46*Nøgletal!$C$9","v":2279.0249999999996},{"$f":"H46/Nøgletal!$C$9","v":31.499999999999996},8.9690078828978236E-3,2.7113385269779394E-2,1,0.28252374831128141,20.440593190321209,0.8540716359980508,61.792082864458969,31.499999999999996,2279.0249999999996]
["S051","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1741879,0,33.79,{"$f":"F47+G47*Nøgletal!$C$9","v":2444.7064999999998},{"$f":"H47/Nøgletal!$C$9","v":33.79},6.5969234545755484E-3,1.9942554355450167E-2,1,0.22291004353010777,16.127541649403298,0.67385891167066114,48.753692259372329,33.79,2444.7064999999998]
["S052","Ikast-Brande Spildevand A/S","Region Midtjylland","Ikast-Brande Kommune",1773991,625,34.380000000000003,{"$f":"F48+G48*Nøgletal!$C$9","v":3112.393},{"$f":"H48/Nøgletal!$C$9","v":43.018562543192814},6.7185394829984927E-3,3.1273289816582457E-2,1,0.289021910948281,20.910735257108129,1.3453319739060474,97.334768312102526,43.018562543192814,3112.393]
["S053","Ishøj Spildevand A/S","Region Hovedstaden","Ishøj Kommune",1024579,0,35,{"$f":"F49+G49*Nøgletal!$C$9","v":2532.25},{"$f":"H49/Nøgletal!$C$9","v":35},3.8803322367199789E-3,1.1730276557070138E-2,1,0.13581162828519927,9.8259713064341661,0.41055967949745481,29.703992811640855,35,2532.25]
["S054","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",1957464,706,23.55,{"$f":"F50+G50*Nøgletal!$C$9","v":2409.8424999999997},{"$f":"H50/Nøgletal!$C$9","v":33.308120248790601},7.4133967819161204E-3,6.8185463831831591E-2,1,0.24692631146405941,17.865118634424697,2.2711296285302089,164.3162286241606,33.308120248790601,2409.8424999999997]
["S056","Kalundborg Spildevandsanlæg A/S","Region Sjælland","Kalundborg Kommune",1755547,0,41.19,{"$f":"F51+G51*Nøgletal!$C$9","v":2980.0964999999997},{"$f":"H51/Nøgletal!$C$9","v":41.19},6.6486875264640879E-3,5.250137612426347E-2,1,0.27385943921505579,19.813730427209283,2.162531682558412,156.45916723310111,41.19,2980.0964999999997]
["S057","Kerteminde Forsyning - Spildevand A/S","Region Syddanmark","Kerteminde Kommune",1038047,500,30,{"$f":"F52+G52*Nøgletal!$C$9","v":2670.5},{"$f":"H52/Nøgletal!$C$9","v":36.910850034554251},3.9313388595027463E-3,1.7950648569243315E-2,1,0.14510905907812141,10.498640424302083,0.66257369736232585,47.937207004164271,36.910850034554251,2670.5]
["S058","Kolding Spildevand A/S","Region Syddanmark","Kolding Kommune",4176756,585,36.56,{"$f":"F53+G53*Nøgletal!$C$9","v":3230.116},{"$f":"H53/Nøgletal!$C$9","v":44.64569454042848},1.5818400486164164E-2,7.2227441643276685E-2,1,0.70622347622345061,51.095268504766644,3.2246442970423543,233.3030148910143,44.64569454042848,3230.116]
["S059","Køge Afløb A/S","Region Sjælland","Køge Kommune",2637447,0,39.770000000000003,{"$f":"F54+G54*Nøgletal!$C$9","v":2877.3595},{"$f":"H54/Nøgletal!$C$9","v":39.770000000000003},9.9886593583709982E-3,7.8875471266112676E-2,1,0.39724898268241465,28.740963897072696,3.1368774922533014,226.95308656452633,39.770000000000003,2877.3595]
["S060","Langeland Spildevand ApS","Region Syddanmark","Langeland Kommune",631320,687.5,31.25,{"$f":"F55+G55*Nøgletal!$C$9","v":2948.4375},{"$f":"H55/Nøgletal!$C$9","v":40.7524187975121},2.3909638472836719E-3,1.0917235399490284E-2,1,9.7437560034214957E-2,7.0496074684754513,0.44490374911105235,32.188786248184634,40.7524187975121,2948.4375]
["S061","Lejre Spildevand A/S","Region Sjælland","Lejre Kommune",1043253,708.16,41.86,{"$f":"F56+G56*Nøgletal!$C$9","v":3736.7309999999998},{"$f":"H56/Nøgletal!$C$9","v":51.647975120939876},3.9510552597260221E-3,3.1199516814853851E-2,1,0.20406400375578823,14.764030671731277,1.611391868238917,116.58420166708564,51.647975120939876,3736.7309999999998]
["S062","Lemvig Vand og Spildevand A/S","Region Midtjylland","Lemvig Kommune",1160766,708.13,29.44,{"$f":"F57+G57*Nøgletal!$C$9","v":2838.114},{"$f":"H57/Nøgletal!$C$9","v":39.227560469937806},4.3961058435596509E-3,2.0462883705292277E-2,1,0.17244850781048315,12.476649540088456,0.80270900793865785,58.075996724361886,39.227560469937806,2838.114]
["S063","Lolland Spildevand A/S","Region Sjælland","Lolland Kommune",1744809,722.94,56.35,{"$f":"F58+G58*Nøgletal!$C$9","v":4799.8624999999993},{"$f":"H58/Nøgletal!$C$9","v":66.342259847961301},6.6080200839751255E-3,5.2180245572462612E-2,1,0.43839098549162486,31.717587800319052,3.4617554106987467,250.45800396405429,66.342259847961301,4799.8624999999993]
["S064","Lyngby-Taarbæk Spildevand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2747787,0,26.63,{"$f":"F59+G59*Nøgletal!$C$9","v":1926.6804999999997},{"$f":"H59/Nøgletal!$C$9","v":26.63},1.040654403002607E-2,3.145906897361949E-2,1,0.27712626751959424,20.050085455042641,0.83775500676748704,60.611574739627677,26.63,1926.6804999999997]
["S065","Læsø Vand A/S","Region Nordjylland","Læsø Kommune",151186,388.75,21.4,{"$f":"F60+G60*Nøgletal!$C$9","v":1937.0399999999997},{"$f":"H60/Nøgletal!$C$9","v":26.773185901865929},5.7257850252713234E-4,5.2663484666278879E-3,1,1.5329750691570925E-2,1.1091074625351562,0.14099692652103502,10.201127633796883,26.773185901865929,1937.0399999999997]
["S066","Mariagerfjord Vand a/s","Region Nordjylland","Mariagerfjord Kommune",1909422,642.5,32.19,{"$f":"F61+G61*Nøgletal!$C$9","v":2971.4464999999996},{"$f":"H61/Nøgletal!$C$9","v":41.070442294402206},7.2314499322183416E-3,6.6511989349844258E-2,1,0.29699884714603214,21.487866591015425,2.7316768204786728,197.63681796163198,41.070442294402206,2971.4464999999996]
["S067","Middelfart Spildevand A/S","Region Syddanmark","Middelfart Kommune",1518256,0,50.75,{"$f":"F62+G62*Nøgletal!$C$9","v":3671.7624999999998},{"$f":"H62/Nøgletal!$C$9","v":50.75},5.7500082476739508E-3,2.6254764855680984E-2,1,0.29181291856945302,21.112664658499924,1.3324293164258099,96.401261043407345,50.75,3671.7624999999998]
["S068","Morsø Forsyning A/S","Region Nordjylland","Morsø Kommune",883140,618.75,42.38,{"$f":"F63+G63*Nøgletal!$C$9","v":3684.9429999999998},{"$f":"H63/Nøgletal!$C$9","v":50.932176917760884},3.3446680163627036E-3,3.0762921069528611E-2,1,0.17035122314056159,12.324910994219628,1.5668225384203451,113.35961065471196,50.932176917760884,3684.9429999999998]
["S071","NFS Spildevand A/S","Region Syddanmark","Nyborg Kommune",1517180,500,40,{"$f":"F64+G64*Nøgletal!$C$9","v":3394},{"$f":"H64/Nøgletal!$C$9","v":46.910850034554251},5.7459331714848905E-3,2.6236157896785572E-2,1,0.26954660931609842,19.501697184019719,1.2307604685789943,89.045519901690227,46.910850034554251,3394]
["S072","NK-Spildevand A/S","Region Sjælland","Næstved Kommune",2946382,708.16,45.11,{"$f":"F65+G65*Nøgletal!$C$9","v":3971.8684999999996},{"$f":"H65/Nøgletal!$C$9","v":54.897975120939876},1.1158672055831211E-2,8.8114479183843922E-2,1,0.61258850090374883,44.320778040386223,4.8373064860292381,349.97912426421533,54.897975120939876,3971.8684999999996]
["S073","Odder Spildevand A/S","Region Midtjylland","Odder Kommune",926493,625,26.88,{"$f":"F66+G66*Nøgletal!$C$9","v":2569.768},{"$f":"H66/Nøgletal!$C$9","v":35.518562543192814},3.5088564717756301E-3,1.6332937485046391E-2,1,0.1246295380478496,9.0169470777619178,0.58012246157667857,41.971860095072692,35.518562543192814,2569.768]
["S074","Odsherred Spildevand A/S","Region Sjælland","Odsherred Kommune",1161195,705,45,{"$f":"F67+G67*Nøgletal!$C$9","v":3960.7499999999995},{"$f":"H67/Nøgletal!$C$9","v":54.744298548721488},4.397730571891534E-3,3.4726689429912222E-2,1,0.24075067536446981,17.418311362619392,1.9010882537598455,137.54373515952483,54.744298548721488,3960.7499999999995]
["S075","Randers Spildevand A/S","Region Midtjylland","Randers Kommune",4126707,0,38.5,{"$f":"F68+G68*Nøgletal!$C$9","v":2785.4749999999999},{"$f":"H68/Nøgletal!$C$9","v":38.5},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":1.5628852634689952E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$99,$C$3:$C$99,C68,$H$3:$H$99,\">0\")),\"-\")","v":7.2748792975341786E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$99,$D$3:$D$99,D68,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.60171082643556317},{"$f":"IF(H68>0,J68*H68,\"-\")","v":43.533778292612993},{"$f":"IF(H68>0,K68*I68,\"-\")","v":2.800828529550659},{"$f":"IF(H68>0,K68*H68,\"-\")","v":202.63994411299015},{"$f":"IF(H68>0,L68*I68,\"-\")","v":38.5},{"$f":"IF(H68>0,L68*H68,\"-\")","v":2785.4749999999999}]
["S076","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",1137079,0,41.25,{"$f":"F69+G69*Nøgletal!$C$9","v":2984.4374999999995},{"$f":"H69/Nøgletal!$C$9","v":41.25},4.3063973587174021E-3,3.9608523594015135E-2,1,0.17763889104709285,12.852173767257165,1.6338515982531243,118.20916313361353,41.25,2984.4374999999995]
["S077","Ringkøbing-Skjern Spildevand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",2257988,812.5,37,{"$f":"F70+G70*Nøgletal!$C$9","v":3489.45},{"$f":"H70/Nøgletal!$C$9","v":48.23013130615066},8.5515549572330405E-3,3.9805564473757417E-2,1,0.41244261845911312,29.84022344551683,1.9198276012847661,138.89952695295281,48.23013130615066,3489.45]
["S079","Ringsted Spildevand A/S","Region Sjælland","Ringsted Kommune",1330488,0,{"$f":"28.56+9.31","v":37.869999999999997},{"$f":"F71+G71*Nøgletal!$C$9","v":2739.8944999999994},{"$f":"H71/Nøgletal!$C$9","v":37.869999999999997},5.0388847292098431E-3,3.978956468657293E-2,1,0.19082256469517675,13.806012555696036,1.5068308146805167,109.01920944213538,37.869999999999997,2739.8944999999994]
["S080","Roskilde Spildevand A/S","Region Sjælland","Roskilde Kommune",3992626,0,36,{"$f":"F72+G72*Nøgletal!$C$9","v":2604.6},{"$f":"H72/Nøgletal!$C$9","v":36},1.5121054966934071E-2,0.119403444823473,1,0.54435797880962655,39.384299766876481,4.2985240136450278,310.99821238721773,36,2604.6]
["S081","Rudersdal Forsyning A/S","Region Hovedstaden","Rudersdal Kommune",2861223,0,29.08,{"$f":"F73+G73*Nøgletal!$C$9","v":2103.9379999999996},{"$f":"H73/Nøgletal!$C$9","v":29.08},1.0836154013838513E-2,3.2757783520304333E-2,1,0.31511535872242391,22.798596203567367,0.95259634477044997,68.920345544142052,29.08,2103.9379999999996]
["S083","Silkeborg Spildevand A/S","Region Midtjylland","Silkeborg Kommune",3716743,656.25,30,{"$f":"F74+G74*Nøgletal!$C$9","v":2826.75},{"$f":"H74/Nøgletal!$C$9","v":39.070490670352456},1.4076218308693936E-2,6.5521629485580338E-2,1,0.5499647561036709,39.789950104100583,2.559962213522657,185.21326614836423,39.070490670352456,2826.75]
["S084","SK Spildevand A/S","Region Sjælland","Slagelse Kommune",3401694,708.75,53.13,{"$f":"F75+G75*Nøgletal!$C$9","v":4552.7055},{"$f":"H75/Nøgletal!$C$9","v":62.926129923980653},1.2883050392070237E-2,0.10173103662485271,1,0.81068050278860171,58.652734376755326,6.4015404279567161,463.15144996266838,62.926129923980653,4552.7055]
["S085","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",2359931,407.5,32.5,{"$f":"F76+G76*Nøgletal!$C$9","v":2758.875},{"$f":"H76/Nøgletal!$C$9","v":38.132342778161714},8.9376381281822265E-3,4.160269477699563E-2,1,0.3408130807310123,24.65782639088874,1.5864082177316354,114.77663455288382,38.132342778161714,2758.875]
["S086","Skive Vand A/S","Region Midtjylland","Skive Kommune",1859167,656.25,31.88,{"$f":"F77+G77*Nøgletal!$C$9","v":2962.7679999999996},{"$f":"H77/Nøgletal!$C$9","v":40.950490670352451},7.0411219081651811E-3,3.2774838434031603E-2,1,0.28833739700913252,20.861210673610735,1.3421457155151202,97.104242517518927,40.950490670352451,2962.7679999999996]
["S087","Solrød Spildevand A/S","Region Sjælland","Solrød Kommune",872957,0,30,{"$f":"F78+G78*Nøgletal!$C$9","v":2170.5},{"$f":"H78/Nøgletal!$C$9","v":30.000000000000004},3.306102495142261E-3,2.6106645847310646E-2,1,9.9183074854267847E-2,7.1758954657062777,0.7831993754193195,56.664474811587759,30.000000000000004,2170.5]
["S088","Sorø Spildevand A/S","Region Sjælland","Sorø Kommune",1023049,562.5,51.55,{"$f":"F79+G79*Nøgletal!$C$9","v":4292.1424999999999},{"$f":"H79/Nøgletal!$C$9","v":59.324706288873536},3.8745377510608142E-3,3.0595296134225753E-2,1,0.22985581408683542,16.630068149182542,1.8150569569840507,131.31937083779604,59.324706288873536,4292.1424999999999]
["S089","Stevns Spildevand A/S","Region Sjælland","Stevns Kommune",828819,740,60,{"$f":"F80+G80*Nøgletal!$C$9","v":5081},{"$f":"H80/Nøgletal!$C$9","v":70.228058051140295},3.1389410519891744E-3,2.4786655132523323E-2,1,0.22044173441820311,15.948959485156996,1.7407186555404426,125.940994728351,70.228058051140295,5081]
["S090","Struer Forsyning Spildevand A/S","Region Midtjylland","Struer Kommune",948609,0,23.75,{"$f":"F81+G81*Nøgletal!$C$9","v":1718.3124999999998},{"$f":"H81/Nøgletal!$C$9","v":23.75},3.5926151938920304E-3,1.67228154932119E-2,1,8.5324610854935728E-2,6.1732355953545985,0.39716686796378264,28.735022897179668,23.75,1718.3124999999998]
["S091","Svendborg Spildevand A/S","Region Syddanmark","Svendborg Kommune",2651380,200,35.51,{"$f":"F82+G82*Nøgletal!$C$9","v":2769.1484999999998},{"$f":"H82/Nøgletal!$C$9","v":38.2743400138217},1.0041427050324687E-2,4.5849552672971784E-2,1,0.38432899314811381,27.806202654266031,1.7548613684869496,126.9642200100308,38.2743400138217,2769.1484999999998]
["S092","Syddjurs Spildevand A/S","Region Midtjylland","Syddjurs Kommune",1600186,782.57,41.2,{"$f":"F83+G83*Nøgletal!$C$9","v":3763.3900000000003},{"$f":"H83/Nøgletal!$C$9","v":52.016447823082245},6.0602972738539405E-3,2.8209320418445087E-2,1,0.31523513693779109,22.807262157449184,1.4673486436706575,106.16267436957206,52.016447823082245,3763.3900000000003]
["S093","Sønderborg Spildevandsforsyning A/S","Region Syddanmark","Sønderborg Kommune",3302618,null,43.63,{"$f":"F84+G84*Nøgletal!$C$9","v":3156.6304999999998},{"$f":"H84/Nøgletal!$C$9","v":43.63},1.2507825254052312E-2,5.7111224324579928E-2,1,0.54571641583430242,39.482582685611774,2.4917627172814223,180.27903259531089,43.63,3156.6304999999998]
["S095","Thisted Spildevand Transport A/S","Region Nordjylland","Thisted Kommune",1943145,708,31.76,{"$f":"F85+G85*Nøgletal!$C$9","v":3005.8359999999998},{"$f":"H85/Nøgletal!$C$9","v":41.545763648928819},7.3591672131882889E-3,6.7686681909605695E-2,1,0.30574222169206683,22.120449739421034,2.8120948887967043,203.45506520444152,41.545763648928819,3005.8359999999998]
["S096","Tønder Spildevand A/S","Region Syddanmark","Tønder Kommune",1845276,585,36.130000000000003,{"$f":"F86+G86*Nøgletal!$C$9","v":3199.0054999999998},{"$f":"H86/Nøgletal!$C$9","v":44.215694540428473},6.9885132805237041E-3,3.1909827772017098E-2,1,0.30900196850336381,22.35629242121837,1.4109151976051892,102.07971454673543,44.215694540428473,3199.0054999999998]
["S097","TÅRNBYFORSYNING Spildevand","Region Hovedstaden","Tårnby Kommune",2225637,0,29.36,{"$f":"F87+G87*Nøgletal!$C$9","v":2124.1959999999999},{"$f":"H87/Nøgletal!$C$9","v":29.36},8.4290337771286972E-3,2.5481039066434029E-2,1,0.24747643169649855,17.904919833241671,0.74812330699050311,54.126721260762899,29.36,2124.1959999999999]
["S098","Vallensbæk Kloakforsyning A/S","Region Hovedstaden","Vallensbæk Kommune",666125,0,33.46,{"$f":"F88+G88*Nøgletal!$C$9","v":2420.8309999999997},{"$f":"H88/Nøgletal!$C$9","v":33.46},2.5227789279158525E-3,7.6263816373147858E-3,1,8.4412182928064433E-2,6.1072214348454601,0.25517872958455273,18.462181085442388,33.46,2420.8309999999997]
["S099","Vandcenter Syd A/S 1","Region Syddanmark","Nordfyns Kommune",1361027.5694065485,625,32.380000000000003,{"$f":"F89+G89*Nøgletal!$C$9","v":2967.6930000000002},{"$f":"H89/Nøgletal!$C$9","v":41.018562543192822},5.154545576898286E-3,2.353585877274186E-2,1,0.21143205012774027,15.297108826742006,0.96540709507746547,69.847203328854619,41.018562543192822,2967.6930000000002]
["S099","Vandcenter Syd A/S 2","Region Syddanmark","Odense Kommune",9400564.4305934515,625,32.380000000000003,{"$f":"F90+G90*Nøgletal!$C$9","v":2967.6930000000002},{"$f":"H90/Nøgletal!$C$9","v":41.018562543192822},3.5602245608581634E-2,0.16256126018004188,1,1.4603529381737177,105.65653507686847,6.6680292177952891,482.43191390748905,41.018562543192822,2967.6930000000002]
["S100","VARDE KLOAK OG SPILDEVAND A/S","Region Syddanmark","Varde Kommune",2219474,600,29,{"$f":"F91+G91*Nøgletal!$C$9","v":2698.1499999999996},{"$f":"H91/Nøgletal!$C$9","v":37.293020041465098},8.4056929829342975E-3,3.8380726289438477E-2,1,0.3134736768749713,22.679820521904173,1.4313331947180155,103.55695663784842,37.293020041465098,2698.1499999999996]
["S102","Vejen Spildevand A/S","Region Syddanmark","Vejen Kommune",1875833,700,31.75,{"$f":"F92+G92*Nøgletal!$C$9","v":2997.1124999999997},{"$f":"H92/Nøgletal!$C$9","v":41.425190048375953},7.1042401421492615E-3,3.2438241194848977E-2,1,0.29429449803783453,21.292206933037328,1.3437603063316768,97.221058163096799,41.425190048375953,2997.1124999999997]
["S103","Vejle Spildevand a/s","Region Syddanmark","Vejle Kommune",4763105,726.11,32.5,{"$f":"F93+G93*Nøgletal!$C$9","v":3077.4850000000001},{"$f":"H93/Nøgletal!$C$9","v":42.536074637180377},1.8039048114769203E-2,8.2367006458672565E-2,1,0.76731029699351083,55.514899987480504,3.5035691343672144,253.48322687146793,42.536074637180377,3077.4850000000001]
["S104","Vestforsyning Spildevand A/S","Region Midtjylland","Holstebro Kommune",3340657,700,24.83,{"$f":"F94+G94*Nøgletal!$C$9","v":2496.4504999999999},{"$f":"H94/Nøgletal!$C$9","v":34.505190048375951},1.2651888286724845E-2,5.8891693666312236E-2,1,0.4365558098042624,31.584812839338383,2.0320690822268421,147.02019809911201,34.505190048375951,2496.4504999999999]
["S105","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",2045867,586.54999999999995,32.44,{"$f":"F95+G95*Nøgletal!$C$9","v":2933.5839999999998},{"$f":"H95/Nøgletal!$C$9","v":40.547118175535594},7.7482006484044606E-3,7.1264856126722023E-2,1,0.31416720733861719,22.72999745094895,2.8895845431327398,209.06144169565368,40.547118175535594,2933.5839999999998]
["S107","Vordingborg Spildevand A/S","Region Sjælland","Vordingborg Kommune",1727965,250,52.5,{"$f":"F96+G96*Nøgletal!$C$9","v":4048.3749999999995},{"$f":"H96/Nøgletal!$C$9","v":55.955425017277122},6.5442277202869071E-3,5.167650902799123E-2,1,0.36618504349850045,26.493487897116506,2.8915810260704076,209.20588723619397,55.955425017277122,4048.3749999999995]
["S108","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",252986,782,72.88,{"$f":"F97+G97*Nøgletal!$C$9","v":6054.8679999999995},{"$f":"H97/Nøgletal!$C$9","v":83.688569454042849},9.5812009736568932E-4,4.3748142222255733E-3,1,8.0183700313702783E-2,5.8012907176963964,0.36612194388525932,26.488922640098512,83.688569454042849,6054.8679999999995]
["S109","Aalborg Forsyning, Kloak A/S","Region Nordjylland","Aalborg Kommune",10171517,687.5,28.13,{"$f":"F98+G98*Nøgletal!$C$9","v":2722.7055},{"$f":"H98/Nøgletal!$C$9","v":37.632418797512095},3.8522032280034327E-2,0.35431027314850244,1,1.4496772516935315,104.88414916002701,13.333552583385348,964.68252940792991,37.632418797512095,2722.7055]
["S110","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",14901462,0,28.86,{"$f":"F99+G99*Nøgletal!$C$9","v":2088.0209999999997},{"$f":"H99/Nøgletal!$C$9","v":28.86},5.6435495333066334E-2,0.26269453442367546,1,1.6287283953122944,117.83849940084448,7.5813642634672735,548.51170446185722,28.86,2088.0209999999997]

{"sheet":"V 2014","index":8,"n_rows":449,"n_cols":18,"rows_kept":449,"cut":false,"hidden":false,"merged":[[163,0,163,6],[0,16,0,17],[0,5,0,6],[0,9,0,11],[0,7,0,8],[0,12,0,13],[0,14,0,15]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Land",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region","Kommune","Debiteret vandmængde","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["V002","Andelsselskabet Gram Vandværk","Region Syddanmark","Haderslev Kommune",264148,656.25,12.79,{"$f":"F3+G3*Nøgletal!$C$9","v":1581.6064999999999},{"$f":"H3/Nøgletal!$C$9","v":21.860490670352455},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":1.0443459864309585E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$C$3:$C$163,C3,$I$3:$I$163,\">0\")),\"-\")","v":6.1656056640625821E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$D$3:$D$163,D3,$I$3:$I$163,\">0\")),\"-\")","v":0.14084595660002805},{"$f":"IF(H3>0,J3*I3,\"-\")","v":2.2829915692994002E-2},{"$f":"IF(H3>0,J3*H3,\"-\")","v":1.6517444003881157},{"$f":"IF(H3>0,K3*I3,\"-\")","v":0.13478316509631233},{"$f":"IF(H3>0,K3*H3,\"-\")","v":9.7515619947181946},{"$f":"IF(H3>0,L3*I3,\"-\")","v":3.0789617202117801},{"$f":"IF(H3>0,L3*H3,\"-\")","v":222.76288045732224}]
["V003","Andelsselskabet Gørlev Vandforsyning","Region Sjælland","Kalundborg Kommune",708435,375,10.16,{"$f":"F4+G4*Nøgletal!$C$9","v":1110.076},{"$f":"H4/Nøgletal!$C$9","v":15.343137525915688},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":2.8008966522450147E-3},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$C$3:$C$163,C4,$I$3:$I$163,\">0\")),\"-\")","v":2.3535924531421032E-2},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$D$3:$D$163,D4,$I$3:$I$163,\">0\")),\"-\")","v":0.17380485015224348},{"$f":"IF(H4>0,J4*I4,\"-\")","v":4.2974542531272107E-2},{"$f":"IF(H4>0,J4*H4,\"-\")","v":3.109208152137537},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.36111492688516567},{"$f":"IF(H4>0,K4*H4,\"-\")","v":26.126664960141735},{"$f":"IF(H4>0,L4*I4,\"-\")","v":2.6667117185570399},{"$f":"IF(H4>0,L4*H4,\"-\")","v":192.93659283760184}]
["V006","Andelsselskabet Klinting Vandværk","Region Syddanmark","Varde Kommune",759564,837.5,9.85,{"$f":"F5+G5*Nøgletal!$C$9","v":1550.1475},{"$f":"H5/Nøgletal!$C$9","v":21.425673807878372},3.0030422900701298E-3,1.7729349079372288E-2,0.43961796106221734,6.4342204538306663E-2,4.6551584983464869,0.37986325020063938,27.483106152016255,9.4191110338036435,681.47268329569363]
["V007","Andelsselskabet Marielyst Vandværk","Region Sjælland","Guldborgsund Kommune",216517,532.5,15.47,{"$f":"F6+G6*Nøgletal!$C$9","v":1651.7545},{"$f":"H6/Nøgletal!$C$9","v":22.830055286800278},8.560301798388474E-4,7.1932185334853413E-3,0.12323317984939981,1.9543216332890471E-2,1.4139517016846255,0.16422157680950675,11.881431082167813,2.8134203091299996,203.55095936555546]
["V008","Andelsselskabet Stenløse Vandværk","Region Hovedstaden","Egedal Kommune",285217,0,11.82,{"$f":"F7+G7*Nøgletal!$C$9","v":855.17699999999991},{"$f":"H7/Nøgletal!$C$9","v":11.82},1.1276452186345484E-3,2.7142461776184764E-3,0.31169451386968844,1.3328766484260363E-2,0.96433625513623711,3.2082389819450392E-2,2.3211609034372356,3.6842291539397176,266.55397928753854]
["V010","Andelsselskabet Vejgaard Vandværk","Region Nordjylland","Aalborg Kommune",523755,687.5,10.18,{"$f":"F8+G8*Nøgletal!$C$9","v":1424.0229999999999},{"$f":"H8/Nøgletal!$C$9","v":19.682418797512096},2.0707384955522918E-3,2.0820686998593945E-2,6.8435086461271472E-2,4.0757142289590348E-2,2.948779244651861,0.40980148115824117,29.649137161798745,1.3469680321746951,97.453137127839184]
["V012","Andelsselskabet Ørbæk Vandværk","Region Syddanmark","Nyborg Kommune",240098,1000,11.41,{"$f":"F9+G9*Nøgletal!$C$9","v":1825.5135},{"$f":"H9/Nøgletal!$C$9","v":25.231700069108502},9.4926095465458873E-4,5.6042430331863114E-3,0.17048152734543637,2.395146769516019E-2,1.7328886877448395,0.14140457932774789,10.23062131436256,4.3015387653035697,311.21632966971328]
["V013","Andelsvandværket Helle Vest a.m.b.a.","Region Syddanmark","Varde Kommune",514677,531.25,8.91,{"$f":"F10+G10*Nøgletal!$C$9","v":1175.8885},{"$f":"H10/Nøgletal!$C$9","v":16.252778161713891},2.0348473554913401E-3,1.2013323691122922E-2,0.29788306626646188,3.3071922661750915E-2,2.3927536045776789,0.19524988493668274,14.126329175168996,4.8414273941599237,350.27727196747048]
["V014","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",176078,669.09,19.3,{"$f":"F11+G11*Nøgletal!$C$9","v":2065.4450000000002},{"$f":"H11/Nøgletal!$C$9","v":28.547961299239812},6.9614894906942445E-4,3.5391014145973953E-3,0.11080980559605944,1.9873633256540398E-2,1.4378573661106975,0.10103413021801132,7.3098193212731175,3.1633940417325919,228.87155891935299]
["V015","Arwos Vand A/S","Region Syddanmark","Aabenraa Kommune",1134268,562.5,15.79,{"$f":"F12+G12*Nøgletal!$C$9","v":1704.9064999999998},{"$f":"H12/Nøgletal!$C$9","v":23.564706288873531},4.4844868533438472E-3,2.6475495575832248E-2,0.42622474022028434,0.10567561555536242,7.6456307854304706,0.62388727709685754,45.138244497957636,10.043860816342422,726.67333006237413]
["V017","Assens Vandværk A/S","Region Syddanmark","Assens Kommune",649798,595,16.91,{"$f":"F13+G13*Nøgletal!$C$9","v":1818.4385},{"$f":"H13/Nøgletal!$C$9","v":25.133911541119559},2.5690670884915426E-3,1.5167248017386229E-2,0.67631284509182499,6.4570704945348001E-2,4.6716905027959283,0.3812122699912065,27.58070773386379,16.998387222660824,1229.8333155595105]
["V018","Aulum Vandværk a.m.b.a.","Region Midtjylland","Herning Kommune",296555,381.25,9.9,{"$f":"F14+G14*Nøgletal!$C$9","v":1097.5149999999999},{"$f":"H14/Nøgletal!$C$9","v":15.169523151347615},1.1724715841347764E-3,5.9606436920338181E-3,7.2867163349184222E-2,1.7785834839829703E-2,1.2868051506616789,9.0420122483241133E-2,6.5418958616624954,1.1053601213984785,79.97280478317991]
["V019","Baunehøj Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",264051,900,19.670000000000002,{"$f":"F15+G15*Nøgletal!$C$9","v":2323.1244999999999},{"$f":"H15/Nøgletal!$C$9","v":32.109530062197649},1.0439624833921933E-3,2.5128215269297981E-3,0.18463064920099737,3.3521144744288148E-2,2.4252548222492472,8.0685518359889755E-2,5.8375972533380232,5.928403380922493,428.91998460974236]
["V020","Billund Drikkevand A/S","Region Syddanmark","Billund Kommune",620693,703.53,13.14,{"$f":"F16+G16*Nøgletal!$C$9","v":1654.2089999999998},{"$f":"H16/Nøgletal!$C$9","v":22.863980649619904},2.4539964086640483E-3,1.4487894197359042E-2,0.36723093980705218,5.6108126401931538E-2,4.0594229451797466,0.3312509325821576,23.966004972319102,8.3963611016901734,607.47672570728389]
["V021","Birkerød Vandforsyning a.m.b.a.","Region Hovedstaden","Rudersdal Kommune",1133921,425,13.65,{"$f":"F17+G17*Nøgletal!$C$9","v":1412.5774999999999},{"$f":"H17/Nøgletal!$C$9","v":19.524222529371112},4.4831149404113563E-3,1.0790874106281604E-2,0.41761123725027666,8.7529333721339628E-2,6.3327472947389216,0.21068342733747067,15.242945967866001,8.1535347268403964,589.90823748690264]
["V022","Bjerringbro Fællesvandværk","Region Midtjylland","Viborg Kommune",495470,380,9.7899999999999991,{"$f":"F18+G18*Nøgletal!$C$9","v":1088.3064999999999},{"$f":"H18/Nøgletal!$C$9","v":15.04224602626123},1.9589098001762156E-3,9.9587601965638612E-3,0.17688831227622095,2.9466403157504859E-2,2.1318942684454765,0.14980212099325124,10.838183453861728,2.6607975124290402,192.50870002424105]
["V024","Bogense Forsyningsselskab a.m.b.a.","Region Syddanmark","Nordfyns Kommune",237986,1125,14.55,{"$f":"F19+G19*Nøgletal!$C$9","v":2177.6925000000001},{"$f":"H19/Nøgletal!$C$9","v":30.099412577747067},9.4091086787239774E-4,5.5549458241879466E-3,0.45843767577688566,2.8320864410977357E-2,2.0490145401342117,0.16720060620926622,12.096963859240411,13.798704744391925,998.33628825675567]
["V025","Bolderslev Vandværk","Region Syddanmark","Aabenraa Kommune",266897,668.75,11.23,{"$f":"F20+G20*Nøgletal!$C$9","v":1481.2404999999999},{"$f":"H20/Nøgletal!$C$9","v":20.473261921216309},1.0552145416223616E-3,6.2297713967976705E-3,0.10029208660614002,2.160368369371082E-2,1.5630265152399776,0.12754374151594028,9.2277896986782793,2.0533061577128144,148.55670051052212]
["V026","Bording Vandværk a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",277033,500,9.5399999999999991,{"$f":"F21+G21*Nøgletal!$C$9","v":1190.2190000000001},{"$f":"H21/Nøgletal!$C$9","v":16.450850034554254},1.0952886323535584E-3,5.568258852270927E-3,0.14255325170516089,1.8018429035400418E-2,1.3036333407112199,9.1602591332288208E-2,6.6274474828910508,2.3451221657396673,169.66958869126489]
["V027","Bornholms Vand A/S","Region Hovedstaden","Bornholms Regionskommune",1255580,1221.25,16.2,{"$f":"F22+G22*Nøgletal!$C$9","v":2393.3199999999997},{"$f":"H22/Nøgletal!$C$9","v":33.079751209398758},4.9641107774542415E-3,1.1948632850405854E-2,0.51203751847887036,0.16421154949408134,11.880705605896784,0.39525780198387478,28.596901973533335,16.93807372115895,1225.4696337258499]
["V028","Borup Vandværk","Region Sjælland","Køge Kommune",238883,0,8.91,{"$f":"F23+G23*Nøgletal!$C$9","v":644.63849999999991},{"$f":"H23/Nøgletal!$C$9","v":8.91},9.4445728257108394E-4,7.9362711608537851E-3,0.12210497583795328,8.4151143877083581E-3,0.60883352595069962,7.0712176043207231E-2,5.1160259367260421,1.0879553347161637,78.713568466714435]
["V030","Brande Vandværk a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",729866,650,13.92,{"$f":"F24+G24*Nøgletal!$C$9","v":1657.1120000000001},{"$f":"H24/Nøgletal!$C$9","v":22.904105044920527},2.885627101974719E-3,1.467003142395156E-2,0.3755681511193214,6.6092706264098564E-2,4.7818072982075313,0.33600394074647161,24.309885113007219,8.6020523847635246,622.35849003764099]
["V035","Brønderslev Vand A/S","Region Nordjylland","Brønderslev Kommune",974881,625,20.21,{"$f":"F25+G25*Nøgletal!$C$9","v":2087.1934999999999},{"$f":"H25/Nøgletal!$C$9","v":28.848562543192813},3.854328102419096E-3,3.875417353891851E-2,0.74107428599229042,0.11119182532462296,8.0447285622364699,1.1180021991472386,80.887459108302707,21.378927888600547,1546.7654327402495]
["V041","Egedal Vandforsyning A/S","Region Hovedstaden","Egedal Kommune",629836,425,16.73,{"$f":"F26+G26*Nøgletal!$C$9","v":1635.4154999999998},{"$f":"H26/Nøgletal!$C$9","v":22.604222529371111},2.4901445352973682E-3,5.9937870306696677E-3,0.68830548613031162,5.6287781206159127E-2,4.0724209702656129,0.13548489583491569,9.8023322136561486,15.558610376676524,1125.6654607525466]
["V043","Energi Viborg Vand A/S","Region Midtjylland","Viborg Kommune",2305563,565,16.420000000000002,{"$f":"F27+G27*Nøgletal!$C$9","v":1752.9870000000001},{"$f":"H27/Nøgletal!$C$9","v":24.229260539046305},9.1153651192275552E-3,4.6340947050417511E-2,0.82311168772377907,0.22085855638229931,15.979116554259354,1.1228068797107151,81.23507774707025,19.943387534593565,1442.9040881278443]
["V044","Esbjerg Vand A/S","Region Syddanmark","Esbjerg Kommune",6727000,802.5,13.58,{"$f":"F28+G28*Nøgletal!$C$9","v":1785.0129999999999},{"$f":"H28/Nøgletal!$C$9","v":24.671914305459573},2.6596133420359262E-2,0.15701814627462252,1,0.65617752460367318,47.474443905075745,3.8739382492896031,280.27943233610273,24.671914305459573,1785.0129999999999]
["V045","Fanø Vand A/S ","Region Syddanmark","Fanø Kommune",225208,676.25,17.48,{"$f":"F29+G29*Nøgletal!$C$9","v":1940.9279999999999},{"$f":"H29/Nøgletal!$C$9","v":26.826924671734623},8.9039126138431234E-4,5.2566883731552235E-3,1,2.388645929752772E-2,1.7281853301761305,0.14102078300941842,10.202853650731422,26.826924671734623,1940.9279999999999]
["V047","Faxe Vandforsyning A/S","Region Sjælland","Faxe Kommune",1449389,128.75,18.649999999999999,{"$f":"F30+G30*Nøgletal!$C$9","v":1478.0774999999999},{"$f":"H30/Nøgletal!$C$9","v":20.429543883897718},5.7303617098262366E-3,4.8152208912139859E-2,1,0.11706867602150227,8.4699187101556888,0.98372766507717202,71.172696568333393,20.429543883897718,1478.0774999999999]
["V050","FFV Vand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",698249,875,17.670000000000002,{"$f":"F31+G31*Nøgletal!$C$9","v":2153.4245000000001},{"$f":"H31/Nøgletal!$C$9","v":29.763987560469943},2.760624879535073E-3,1.6298166139156963E-2,0.30052017071033471,8.216720457360574E-2,5.9447972509003746,0.4850984142243403,35.096870269131017,8.944678622692706,647.14749835181715]
["V051","Fjerritslev Vand a.m.b.a.","Region Nordjylland","Jammerbugt Kommune",213018,437.5,8.17,{"$f":"F32+G32*Nøgletal!$C$9","v":1028.5994999999998},{"$f":"H32/Nøgletal!$C$9","v":14.216993780234967},8.421963949662687E-4,8.468045370576863E-3,0.17017492983873095,1.1973500908971754E-2,0.8662827907641063,0.12039014836423877,8.7102272341526739,2.4193759190691599,175.04184774465369]
["V052","Fonden Djurs Vand","Region Midtjylland","Syddjurs Kommune",356864,817.5,13.93,{"$f":"F33+G33*Nøgletal!$C$9","v":1825.3354999999999},{"$f":"H33/Nøgletal!$C$9","v":25.229239806496199},1.4109116332574831E-3,7.1728318541719287E-3,0.63645248507244412,3.5596227941228256E-2,2.5753870915478645,0.18096509494057836,13.092824618950845,16.057212371333137,1161.7393150659523]
["V053","Forsyning Helsingør Vand A/S","Region Hovedstaden","Helsingør Kommune",2722226,568.75,20.78,{"$f":"F34+G34*Nøgletal!$C$9","v":2072.183},{"$f":"H34/Nøgletal!$C$9","v":28.641091914305463},1.0762700445424545E-2,2.5905859451272658E-2,1,0.30825549270354075,22.30228489710117,0.74197210166297911,53.68168155531653,28.641091914305463,2072.183]
["V054","Fredensborg Vand A/S","Region Hovedstaden","Fredensborg Kommune",1705492,254.01,19.62,{"$f":"F35+G35*Nøgletal!$C$9","v":1673.5170000000001},{"$f":"H35/Nøgletal!$C$9","v":23.130850034554253},6.7429006658771161E-3,1.6230186636697286E-2,1,0.15596902410029959,11.284358893656673,0.37541801312627138,27.161493249685734,23.130850034554253,1673.5170000000001]
["V055","Frederiksberg Vand A/S","Region Hovedstaden","Frederiksberg Kommune",5291076,370,21.2,{"$f":"F36+G36*Nøgletal!$C$9","v":1903.82},{"$f":"H36/Nøgletal!$C$9","v":26.314029025570147},2.091900746740907E-2,5.0352127707986749E-2,1,0.55046336968352094,39.826024796602731,1.3249673500071781,95.861387773019331,26.314029025570147,1903.82]
["V056","Frederiksberg Vandværk","Region Sjælland","Sorø Kommune",198176,625,15.16,{"$f":"F37+G37*Nøgletal!$C$9","v":1721.826},{"$f":"H37/Nøgletal!$C$9","v":23.798562543192816},7.8351647639558753E-4,6.5838861433143402E-3,0.19618919205208851,1.8646565867122447E-2,1.3490790404863089,0.15668702615892685,11.336306342598357,4.6690207573500953,337.80365179427935]
["V057","Frederikshavn Vand A/S","Region Nordjylland","Frederikshavn Kommune",4373374,1312.5,15.18,{"$f":"F38+G38*Nøgletal!$C$9","v":2410.7730000000001},{"$f":"H38/Nøgletal!$C$9","v":33.320981340704911},1.7290744522243238E-2,0.17385352155452224,1,0.5761445755925626,41.6840600441219,5.7929699477340746,419.12137571856027,33.320981340704911,2410.7730000000001]
["V058","Frederikssund Vand A/S","Region Hovedstaden","Frederikssund Kommune",1353323,825,17.670000000000002,{"$f":"F39+G39*Nøgletal!$C$9","v":2103.4245000000001},{"$f":"H39/Nøgletal!$C$9","v":29.072902557014515},5.3505513704237935E-3,1.2878796775203333E-2,0.80901613521273597,0.15555605861863142,11.254480841057983,0.37442400369707929,27.089576667483684,23.520447266092351,1701.7043597017816]
["V059","Furesø Vandforsyning a.m.b.a.","Region Hovedstaden","Furesø Kommune",1680363,375,15.16,{"$f":"F40+G40*Nøgletal!$C$9","v":1471.826},{"$f":"H40/Nøgletal!$C$9","v":20.34313752591569},6.6435496569994283E-3,1.5991048393894879E-2,1,0.13515064433258939,9.7781491174628403,0.32530809666057675,23.536040793392726,20.34313752591569,1471.826]
["V060","Galten Vandværk","Region Midtjylland","Skanderborg Kommune",258753,750,11.41,{"$f":"F41+G41*Nøgletal!$C$9","v":1575.5135},{"$f":"H41/Nøgletal!$C$9","v":21.776275051831377},1.0230161009243675E-3,5.2008377442458445E-3,0.20501230455720232,2.2277479996181113E-2,1.6117756777237033,0.11325487321864376,8.1939900773688752,4.4644043330474608,322.99965349598381]
["V061","Gentofte Vand A/S","Region Hovedstaden","Gentofte Kommune",3617520,0,23.95,{"$f":"F42+G42*Nøgletal!$C$9","v":1732.7824999999998},{"$f":"H42/Nøgletal!$C$9","v":23.95},1.4302370234995993E-2,3.4425857618789871E-2,1,0.34254176712815404,24.78289685172194,0.82449928997001742,59.652523629330751,23.95,1732.7824999999998]
["V062","Gilleleje Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",432115,887.5,15.8,{"$f":"F43+G43*Nøgletal!$C$9","v":2030.6299999999999},{"$f":"H43/Nøgletal!$C$9","v":28.066758811333795},1.7084269649083608E-3,4.1121899712906586E-3,0.30214493783204371,4.7950007570861986E-2,3.4691830477518644,0.11541584411060056,8.350336321401949,8.4802290961974141,613.54457510988289]
["V063","Give Vandværk a.m.b.a.","Region Syddanmark","Vejle Kommune",285537,691.25,13.92,{"$f":"F44+G44*Nøgletal!$C$9","v":1698.3620000000001},{"$f":"H44/Nøgletal!$C$9","v":23.474250172771253},1.128910383298517E-3,6.6648566125786964E-3,1,2.6500324760188473E-2,1.917298496399636,0.1564525114893211,11.31933920625238,23.474250172771253,1698.3620000000001]
["V065","Gladsaxe Vand A/S","Region Hovedstaden","Gladsaxe Kommune",3469129,0,23.65,{"$f":"F45+G45*Nøgletal!$C$9","v":1711.0774999999999},{"$f":"H45/Nøgletal!$C$9","v":23.65},1.3715685704836852E-2,3.3013705802653441E-2,1,0.32437596691939152,23.468601206617976,0.78077414223275388,56.48900919053974,23.65,1711.0774999999999]
["V067","Glostrup Vand A/S","Region Hovedstaden","Glostrup Kommune",1263643,282.75,20,{"$f":"F46+G46*Nøgletal!$C$9","v":1729.75},{"$f":"H46/Nøgletal!$C$9","v":23.908085694540432},4.9959889733466687E-3,1.2025363784852741E-2,1,0.11944453250375123,8.6418119266464011,0.28750342787628241,20.800873006849027,23.908085694540432,1729.75]
["V068","Greve Vandværk a.m.b.a.","Region Sjælland","Greve Kommune",1930946,500,18.5,{"$f":"F47+G47*Nøgletal!$C$9","v":1838.4749999999999},{"$f":"H47/Nøgletal!$C$9","v":25.410850034554251},7.6342645225968538E-3,6.4150697424956868E-2,1,0.19399315090782657,14.03540446818125,1.6301237518776446,117.93945344834758,25.410850034554251,1838.4749999999999]
["V069","Grindsted Vandværk a.m.b.a.","Region Syddanmark","Billund Kommune",1069505,693.13,10.46,{"$f":"F48+G48*Nøgletal!$C$9","v":1449.9110000000001},{"$f":"H48/Nøgletal!$C$9","v":20.040234968901178},4.2284372935545312E-3,2.4963831207290049E-2,0.63276906019294776,8.4738876914097372E-2,6.1308577447349437,0.50028104311808053,36.195333469593123,12.680840647317446,917.45882083341712]
["V070","Guldborgsund Vand A/S","Region Sjælland","Guldborgsund Kommune",1335879,943,18.45,{"$f":"F49+G49*Nøgletal!$C$9","v":2277.8575000000001},{"$f":"H49/Nøgletal!$C$9","v":31.483863165169318},5.2815840816792196E-3,4.4381132111076103E-2,0.76033113826644738,0.166284670522925,12.030695912333623,1.3972894905004221,101.09389463770553,23.938161517398264,1731.9259857837642]
["V071","Haderslev Vand A/S","Region Syddanmark","Haderslev Kommune",1611291,864.02,18.260000000000002,{"$f":"F50+G50*Nøgletal!$C$9","v":2185.1310000000003},{"$f":"H50/Nøgletal!$C$9","v":30.202225293711134},6.3704638642818638E-3,3.7609919121299656E-2,0.85915404339997192,0.19240218485448649,13.920298074222096,1.1359032505797466,82.182600179444648,25.948363980768825,1877.3641340086242]
["V072","Hadsten Vandværk a.m.b.a.","Region Midtjylland","Favrskov Kommune",358013,500,13.91,{"$f":"F51+G51*Nøgletal!$C$9","v":1506.3885},{"$f":"H51/Nøgletal!$C$9","v":20.820850034554251},1.4154543651290442E-3,7.1959263209728491E-3,1,2.9470963067107024E-2,2.1322241779051931,0.14982530278867739,10.839860656760809,20.820850034554251,1506.3885]
["V073","Hadsund Vandværk a.m.b.a ","Region Nordjylland","Mariagerfjord Kommune",369823,412.5,10.85,{"$f":"F52+G52*Nøgletal!$C$9","v":1197.4974999999999},{"$f":"H52/Nøgletal!$C$9","v":16.551451278507258},1.4621468485086254E-3,1.4701470969978347E-2,0.19589576747379037,2.4200652325113446E-2,1.7509171957219576,0.24333068048198545,17.604974732871646,3.242359251008228,234.58469181044526]
["V074","Halsnaes Forsyning A/S","Region Hovedstaden","Halsnæs Kommune",563141,837.5,22.52,{"$f":"F53+G53*Nøgletal!$C$9","v":2466.8220000000001},{"$f":"H53/Nøgletal!$C$9","v":34.09567380787837},2.226456543849344E-3,5.3590890680087315E-3,1,7.5912536066503472E-2,5.4922719844115262,0.18272175277019262,13.219918812923435,34.09567380787837,2466.8220000000001]
["V079","Helsinge Vandværk","Region Hovedstaden","Gribskov Kommune",444921,762.5,17.670000000000002,{"$f":"F54+G54*Nøgletal!$C$9","v":2040.9245000000001},{"$f":"H54/Nøgletal!$C$9","v":28.209046302695235},1.7590572733045433E-3,4.2340573093195355E-3,0.31109919323599211,4.9621328071740689E-2,3.5901030859904388,0.11943871868685998,8.6413912969943194,8.7758115467252331,634.92996540557056]
["V080","Herning Vand A/S","Region Midtjylland","Herning Kommune",3181500,625,13.85,{"$f":"F55+G55*Nøgletal!$C$9","v":1627.0474999999999},{"$f":"H55/Nøgletal!$C$9","v":22.488562543192813},1.2578504307547643E-2,6.3946950502286562E-2,0.78173316988561858,0.28287248082010535,20.465823987334623,1.4380749958171264,104.04472594736909,17.580055283061107,1271.9169997294709]
["V081","Hillerød Vand A/S","Region Hovedstaden","Hillerød Kommune",1664938,853.25,21.59,{"$f":"F56+G56*Nøgletal!$C$9","v":2415.2865000000002},{"$f":"H56/Nøgletal!$C$9","v":33.383365583966835},6.5825647665565794E-3,1.584425753889758E-2,0.85017473911684749,0.2197481660820976,15.89877981603976,0.52893464182754057,38.268421336222552,28.381694126191348,2053.4155700299439]
["V085","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3262230,1283.75,15.04,{"$f":"F57+G57*Nøgletal!$C$9","v":2371.8939999999998},{"$f":"H57/Nøgletal!$C$9","v":32.783607463718035},1.2897681630429404E-2,0.12968252283495743,1,0.42283253176400443,30.59193367312572,4.2514609235258947,307.59319781709848,32.783607463718035,2371.8939999999998]
["V086","HOFOR Vand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1285397,75,26.88,{"$f":"F58+G58*Nøgletal!$C$9","v":2019.7679999999998},{"$f":"H58/Nøgletal!$C$9","v":27.916627505183136},5.0819964486590657E-3,1.2232384093417491E-2,1,0.1418722018398787,10.264453803115224,0.34148691023626343,24.706577955593659,27.916627505183136,2019.7679999999998]
["V087","HOFOR Vand Brøndby A/S","Region Hovedstaden","Brøndby Kommune",1928641,125,19.48,{"$f":"F59+G59*Nøgletal!$C$9","v":1534.3779999999999},{"$f":"H59/Nøgletal!$C$9","v":21.207712508638565},7.6251513833767073E-3,1.8353767349941538E-2,1,0.16171201837350085,11.699864529322785,0.38924142140799722,28.161616838868596,21.207712508638565,1534.3779999999999]
["V088","HOFOR Vand Dragør A/S","Region Hovedstaden","Dragør Kommune",645718,441.15,23.39,{"$f":"F60+G60*Nøgletal!$C$9","v":2133.4164999999998},{"$f":"H60/Nøgletal!$C$9","v":29.487442985487213},2.5529362390259466E-3,6.1449268918733705E-3,1,7.5279561793861763E-2,5.4464762957858976,0.18119818137410315,13.109688422416363,29.487442985487213,2133.4164999999998]
["V089","HOFOR Vand Herlev A/S","Region Hovedstaden","Herlev Kommune",1431533,0,23.89,{"$f":"F61+G61*Nøgletal!$C$9","v":1728.4414999999999},{"$f":"H61/Nøgletal!$C$9","v":23.89},5.6597655215768032E-3,1.3623076371270682E-2,1,0.13521179831046984,9.7825736077624921,0.3254552945096566,23.546690557773655,23.89,1728.4414999999999]
["V090","HOFOR Vand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",2873677,0,22.06,{"$f":"F62+G62*Nøgletal!$C$9","v":1596.0409999999997},{"$f":"H62/Nøgletal!$C$9","v":22.06},1.1361483112682882E-2,2.7347131527784563E-2,1,0.25063431746578435,18.133392868649498,0.60327772150292747,43.647143150736795,22.06,1596.0409999999997]
["V091","HOFOR Vand København A/S","Region Hovedstaden","Københavns Kommune",49985416,480,15.75,{"$f":"F63+G63*Nøgletal!$C$9","v":1619.5124999999998},{"$f":"H63/Nøgletal!$C$9","v":22.38441603317208},0.19762431886549139,0.47568246042371043,1,4.4237049717574175,320.05505470664912,10.647874093807248,770.37369068695421,22.38441603317208,1619.5124999999998]
["V092","HOFOR Vand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1762143,0,19.03,{"$f":"F64+G64*Nøgletal!$C$9","v":1376.8205},{"$f":"H64/Nøgletal!$C$9","v":19.03},6.9668783014348347E-3,1.6769301627066951E-2,1,0.1325796940763049,9.5921408664206602,0.31911980996308409,23.088318250829133,19.03,1376.8205]
["V093","HOFOR Vand Vallensbæk A/S","Region Hovedstaden","Vallensbæk Kommune",417568,125,25.88,{"$f":"F65+G65*Nøgletal!$C$9","v":1997.4179999999999},{"$f":"H65/Nøgletal!$C$9","v":27.607712508638564},1.6509133700122753E-3,3.9737545374076292E-3,1,4.5577941695966538E-2,3.2975640817031788,0.10970627284864785,7.9372488405996711,27.607712508638564,1997.4179999999999]
["V094","Holbæk Vand A/S","Region Sjælland","Holbæk Kommune",1592767,0,17.16,{"$f":"F66+G66*Nøgletal!$C$9","v":1241.5259999999998},{"$f":"H66/Nøgletal!$C$9","v":17.16},6.2972266447963972E-3,5.2915572929256582E-2,0.60021472214622662,0.10806040922470618,7.8181706074074908,0.90803123146604292,65.696059596568205,10.299684632029249,745.18218312731608]
["V097","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",3899023,355,12,{"$f":"F67+G67*Nøgletal!$C$9","v":1223.1999999999998},{"$f":"H67/Nøgletal!$C$9","v":16.906703524533516},1.5415331636249358E-2,7.836889227982928E-2,1,0.26062244170643001,18.856033657460213,1.324959627321177,95.860829036687164,16.906703524533516,1223.1999999999998]
["V098","HTK Vand A/S","Region Hovedstaden","Høje-Taastrup Kommune",2214691,0,24.05,{"$f":"F68+G68*Nøgletal!$C$9","v":1740.0174999999999},{"$f":"H68/Nøgletal!$C$9","v":24.05},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":8.7560899837771482E-3},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$C$3:$C$163,C68,$I$3:$I$163,\">0\")),\"-\")","v":2.1075940709551117E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$D$3:$D$163,D68,$I$3:$I$163,\">0\")),\"-\")","v":1},{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.21058396410984043},{"$f":"IF(H68>0,J68*H68,\"-\")","v":15.235749803346954},{"$f":"IF(H68>0,K68*I68,\"-\")","v":0.50687637406470443},{"$f":"IF(H68>0,K68*H68,\"-\")","v":36.672505663581362},{"$f":"IF(H68>0,L68*I68,\"-\")","v":24.05},{"$f":"IF(H68>0,L68*H68,\"-\")","v":1740.0174999999999}]
["V101","Høng Vandværk a.m.b.a.","Region Sjælland","Kalundborg Kommune",246992,812.5,13.91,{"$f":"F69+G69*Nøgletal!$C$9","v":1818.8885},{"$f":"H69/Nøgletal!$C$9","v":25.140131306150657},9.7651734588395645E-4,8.2056717579802579E-3,6.0596113332631672E-2,2.4549774298256402E-2,1.7761761704788508,0.20629166545079577,14.925201995365075,1.5233942458247467,110.21757368542042]
["V102","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1282293,0,24.59,{"$f":"F70+G70*Nøgletal!$C$9","v":1779.0864999999999},{"$f":"H70/Nøgletal!$C$9","v":24.59},5.0697243514185733E-3,1.2202845110343804E-2,1,0.12466452180138272,9.0194781523300396,0.30006796126335411,21.709916997403671,24.59,1779.0864999999999]
["V103","Haarby Vandværk","Region Syddanmark","Assens Kommune",310997,1075,13.6,{"$f":"F71+G71*Nøgletal!$C$9","v":2058.96},{"$f":"H71/Nøgletal!$C$9","v":28.458327574291641},1.2295700468754971E-3,7.2591307324169439E-3,0.32368715490817501,3.4991507169520028E-2,2.5316355437147737,0.20658272028772898,14.946259812817191,9.2115950859673266,666.45890446973601]
["V106","Ikast Vandforsyning a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",936466,468.75,12.66,{"$f":"F72+G72*Nøgletal!$C$9","v":1384.701},{"$f":"H72/Nøgletal!$C$9","v":19.138921907394611},3.7024490381492728E-3,1.8822613531062168E-2,0.48187859717551773,7.0860883007247216E-2,5.1267848855743363,0.36024453046406796,26.063691779075317,9.2226368401870999,667.25777538753664]
["V107","Ishøj Vand A/S","Region Hovedstaden","Ishøj Kommune",981840,230,22.6,{"$f":"F73+G73*Nøgletal!$C$9","v":1865.11},{"$f":"H73/Nøgletal!$C$9","v":25.778991015894956},3.8818414802208323E-3,9.343606682045336E-3,1,0.10006995664374121,7.240061363174676,0.2408687527125028,17.426854258749575,25.778991015894956,1865.11]
["V108","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",104704,758,13.92,{"$f":"F74+G74*Nøgletal!$C$9","v":1765.1120000000001},{"$f":"H74/Nøgletal!$C$9","v":24.396848652384246},4.1396187805043798E-4,4.1622690217769385E-3,8.3645494060757705E-2,1.009936528665328E-2,0.73068907848936471,0.10154624737479939,7.3468709975667359,2.0406864590542111,147.64366531257215]
["V110","Jyllinge Vandværk a.m.b.a.","Region Sjælland","Roskilde Kommune",231662,950,18.420000000000002,{"$f":"F75+G75*Nøgletal!$C$9","v":2282.6869999999999},{"$f":"H75/Nøgletal!$C$9","v":31.550615065653076},9.1590805120072357E-4,7.6963720719586967E-3,6.8111382288076963E-2,2.8897462358966498E-2,2.090731401671226,0.24282527264441164,17.56840847582318,2.1489560041606572,155.47696690102353]
["V112","Kalundborg Vandforsyning A/S","Region Sjælland","Kalundborg Kommune",3120610,0,22.42,{"$f":"F76+G76*Nøgletal!$C$9","v":1622.087},{"$f":"H76/Nøgletal!$C$9","v":22.42},1.2337767193831919E-2,0.10367421351570404,0.76559903651512484,0.27661274048571166,20.012931774141236,2.3243758670220847,168.16859397904781,17.1647303986691,1241.8682443437092]
["V113","Kerteminde Forsyning - Vand A/S","Region Syddanmark","Kerteminde Kommune",898869,500,16.75,{"$f":"F77+G77*Nøgletal!$C$9","v":1711.8625},{"$f":"H77/Nøgletal!$C$9","v":23.660850034554251},3.5538040510517187E-3,2.0980934164370992E-2,0.75041700547491874,8.40860247041261E-2,6.0836238873435224,0.49642673684803784,35.916474410955537,17.755504229921328,1284.6107310348079]
["V114","Klemensker Vandværk","Region Hovedstaden","Bornholms Regionskommune",325545,393.75,12.35,{"$f":"F78+G78*Nøgletal!$C$9","v":1287.2725},{"$f":"H78/Nøgletal!$C$9","v":17.792294402211475},1.2870875954111576E-3,3.0980245633773821E-3,0.13276036091145435,2.2900241418989765E-2,1.6568324666639094,5.5120965096893043E-2,3.9880018247602114,2.3621114262804443,170.89876169139012]
["V115","Kvarmløse-Tølløse Vandværk","Region Sjælland","Holbæk Kommune",211527,0,17.18,{"$f":"F79+G79*Nøgletal!$C$9","v":1242.973},{"$f":"H79/Nøgletal!$C$9","v":17.18},8.363015183600913E-4,7.0274386617796931E-3,7.9711357362015206E-2,1.4367660085426368E-2,1.0395002071805977,0.12073139620937512,8.7349165157482904,1.3694411194794212,99.079064994336122]
["V116","Køge Vand A/S","Region Sjælland","Køge Kommune",1717491,229.65,20.04,{"$f":"F80+G80*Nøgletal!$C$9","v":1679.5439999999999},{"$f":"H80/Nøgletal!$C$9","v":23.214153420870765},6.790340387136354E-3,5.7059205938999123E-2,0.87789502416204668,0.15763200352691831,11.404675455172539,1.3245811607409861,95.833446979610329,20.379589778316799,1474.4633204612205]
["V117","Langeland Vand ApS","Region Syddanmark","Langeland Kommune",773636,1000,12.66,{"$f":"F81+G81*Nøgletal!$C$9","v":1915.951},{"$f":"H81/Nøgletal!$C$9","v":26.481700069108502},3.0586779061681372E-3,1.8057810407509124E-2,1,8.0998990919153399E-2,5.860276993000749,0.47820151911648262,34.597879908077516,26.481700069108502,1915.951]
["V118","Langeskov Vandværk","Region Syddanmark","Kerteminde Kommune",298957,287.5,10.79,{"$f":"F82+G82*Nøgletal!$C$9","v":1068.1564999999998},{"$f":"H82/Nøgletal!$C$9","v":14.763738769868693},1.1819682263936888E-3,6.9780992947558089E-3,0.24958299452508126,1.7450270128761439E-2,1.26252704381589,0.10302283509797973,7.453702119338832,3.6847781325698681,266.59369789142994]
["V119","Lejre Vand A/S","Region Sjælland","Lejre Kommune",216914,595.44000000000005,13.95,{"$f":"F83+G83*Nøgletal!$C$9","v":1604.7224999999999},{"$f":"H83/Nøgletal!$C$9","v":22.179993089149963},8.5759977475008311E-4,7.2064078338995984E-3,1,1.9021557077213407E-2,1.3762096545363902,0.15983807595348926,11.564284795234947,22.179993089149963,1604.7224999999999]
["V120","Lemvig Vand og Spildevand A/S","Region Midtjylland","Lemvig Kommune",1752763,878,13.05,{"$f":"F84+G84*Nøgletal!$C$9","v":1822.1675},{"$f":"H84/Nøgletal!$C$9","v":25.185452660677267},6.9297931622222626E-3,3.5229875468564924E-2,1,0.17452997763543382,12.627243881923635,0.88728036085509721,64.194734107866282,25.185452660677267,1822.1675]
["V122","Lille Skensved Vandværk a.m.b.a.","Region Sjælland","Næstved Kommune",500682,250,11.1,{"$f":"F85+G85*Nøgletal!$C$9","v":1053.085},{"$f":"H85/Nøgletal!$C$9","v":14.555425017277127},1.9795161696405999E-3,1.663386727962473E-2,0.19279505114624187,2.881269917769138E-2,2.0845987855059711,0.24211300793591722,17.516876124163609,2.8062139106612323,203.02957643634014]
["V123","Lillerød Andelsvandværk a.m.b.a","Region Hovedstaden","Allerød Kommune",599067,375,9.4499999999999993,{"$f":"F86+G86*Nøgletal!$C$9","v":1058.7075},{"$f":"H86/Nøgletal!$C$9","v":14.633137525915689},2.3684949992172385E-3,5.7009761510967705E-3,1,3.4658513052989427E-2,2.5075434193837847,8.3423168050964544E-2,6.0356662084872843,14.633137525915689,1058.7075]
["V124","Lindholm Vandværk a.m.b.a","Region Nordjylland","Aalborg Kommune",495492,606.25,13.33,{"$f":"F87+G87*Nøgletal!$C$9","v":1570.6754999999998},{"$f":"H87/Nøgletal!$C$9","v":21.709405666897027},1.9589967802468638E-3,1.9697155811987114E-2,6.4742174988054194E-2,4.2528655802524296E-2,3.0769482473126328,0.42761354600650675,30.937840053570763,1.4055141405729026,101.6889480704495]
["V125","Lolland Vand A/S","Region Sjælland","Lolland Kommune",1637247,791.95,29.53,{"$f":"F88+G88*Nøgletal!$C$9","v":2928.4454999999998},{"$f":"H88/Nøgletal!$C$9","v":40.47609536973048},6.4730845330879952E-3,5.4393306134360234E-2,1,0.262005186897597,18.95607527204114,2.2016286465693109,159.28783257928961,40.47609536973048,2928.4454999999998]
["V126","Lyngby-Taarbæk Vand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2787604,0,26.84,{"$f":"F89+G89*Nøgletal!$C$9","v":1941.8739999999998},{"$f":"H89/Nøgletal!$C$9","v":26.84},1.1021181493552424E-2,2.652802428226219E-2,1,0.29580851128694707,21.401745791610619,0.71201217173591713,51.514080625093605,26.84,1941.8739999999998]
["V127","Læsø Vand A/S ","Region Nordjylland","Læsø Kommune",195340,1130,10.43,{"$f":"F90+G90*Nøgletal!$C$9","v":1884.6104999999998},{"$f":"H90/Nøgletal!$C$9","v":26.048521078092605},7.7230395456116818E-4,7.7652967481080682E-3,1,2.0117375839080864E-2,1.4554921419575002,0.20227449602073697,14.634559787100319,26.048521078092605,1884.6104999999998]
["V128","Løgstør Vand a.m.b.a.","Region Nordjylland","Vesthimmerlands Kommune",458768,897.5,12.79,{"$f":"F91+G91*Nøgletal!$C$9","v":1822.8564999999999},{"$f":"H91/Nøgletal!$C$9","v":25.194975812024879},1.813803320498198E-3,1.8237276843125025E-2,0.38234521980966413,4.5698730787722505E-2,3.3063031724917233,0.45948774893973643,33.243938635789931,9.6331785649478228,696.96046917397496]
["V131","Mariager Vand a.m.b.a.","Region Nordjylland","Mariagerfjord Kommune",209541,562.5,10.79,{"$f":"F92+G92*Nøgletal!$C$9","v":1343.1564999999998},{"$f":"H92/Nøgletal!$C$9","v":18.564706288873531},8.2844959016433785E-4,8.3298251556020927E-3,0.11099416480918037,1.5379923316538582E-2,1.1127374519515663,0.15464075745142311,11.188258801610461,2.0605740694612558,149.08253392552186]
["V132","Mariagerfjord Vand A/S","Region Nordjylland","Mariagerfjord Kommune",1308492,625,12.78,{"$f":"F93+G93*Nøgletal!$C$9","v":1549.6329999999998},{"$f":"H93/Nøgletal!$C$9","v":21.418562543192813},5.1733057546414054E-3,5.2016118933784286E-2,0.69311006771702921,0.11080477286084624,8.0167253164822245,1.1141104966374147,80.605894431716933,14.845421334713796,1074.0662335665429]
["V133","Midtfyns Vandforsyning a.m.b.a.","Region Syddanmark","Faaborg-Midtfyn Kommune",1625219,525,10.54,{"$f":"F94+G94*Nøgletal!$C$9","v":1287.569},{"$f":"H94/Nøgletal!$C$9","v":17.796392536281964},6.4255301562810858E-3,3.7935019276095695E-2,0.69947982928966523,0.11435125691489539,8.2733134377926802,0.67510649390882183,48.843954834303254,12.44821761325038,900.62854431866492]
["V134","Morsø Forsyning A/S","Region Nordjylland","Morsø Kommune",527452,692.5,14.54,{"$f":"F95+G95*Nøgletal!$C$9","v":1744.4689999999998},{"$f":"H95/Nøgletal!$C$9","v":24.111527297857634},2.0853551010607007E-3,2.0967652812445465E-2,1,5.0281096444951753E-2,3.6378373277922593,0.50556213315928022,36.577420334073921,24.111527297857634,1744.4689999999998]
["V135","Mørkøv Vandværk","Region Sjælland","Holbæk Kommune",308752,437.5,10.47,{"$f":"F96+G96*Nøgletal!$C$9","v":1195.0045},{"$f":"H96/Nøgletal!$C$9","v":16.516993780234969},1.2206941260298444E-3,1.0257488366505476E-2,0.1163494069704431,2.0162197287204302E-2,1.4587349737292312,0.1694228715504035,12.257744756671693,1.9217424312648359,139.03806490201089]
["V136","NFS Vand A/S","Region Syddanmark","Nyborg Kommune",1168254,500,16.41,{"$f":"F97+G97*Nøgletal!$C$9","v":1687.2635},{"$f":"H97/Nøgletal!$C$9","v":23.320850034554251},4.6188552479364342E-3,2.7268779167223554E-2,0.82951847265456358,0.10771563056843948,7.7932258716265963,0.63593110958419763,46.009615778416702,19.345075901669567,1399.6162414857934]
["V137","NK-Vand A/S","Region Sjælland","Næstved Kommune",2096283,878.33,18.260000000000002,{"$f":"F98+G98*Nøgletal!$C$9","v":2199.4410000000003},{"$f":"H98/Nøgletal!$C$9","v":30.400013821700075},8.2879474289922657E-3,6.9643592544835986E-2,0.80720494885375815,0.25195371639488845,18.22885138117018,2.1171661759558624,153.17697283040661,24.539041602098951,1775.3996599118589]
["V138","Nordenskov Vandværk","Region Syddanmark","Varde Kommune",219073,562.5,9.5399999999999991,{"$f":"F99+G99*Nøgletal!$C$9","v":1252.7190000000001},{"$f":"H99/Nøgletal!$C$9","v":17.314706288873534},8.6613568259229451E-4,5.1134883839483248E-3,0.12679435252827034,1.4996884950398573E-2,1.0850246261613365,8.8538549479631828E-2,6.4057640548513621,2.1954069731148902,158.8376945048623]
["V140","Nybrovejens Vandværk a.m.b.a.","Region Hovedstaden","Frederikssund Kommune",319478,400,13.41,{"$f":"F100+G100*Nøgletal!$C$9","v":1370.2134999999998},{"$f":"H100/Nøgletal!$C$9","v":18.9386800276434},1.2631008641102329E-3,3.0402884131492708E-3,0.19098386478726401,2.3921463108023587E-2,1.7307178558655063,5.7579049448385738E-2,4.1658442275907079,3.6169823056487047,261.68866981368376]
["V141","Nyhuse Vandværk a.m.b.a.","Region Hovedstaden","Hillerød Kommune",293410,625,11.45,{"$f":"F101+G101*Nøgletal!$C$9","v":1453.4074999999998},{"$f":"H101/Nøgletal!$C$9","v":20.088562543192811},1.1600373876717127E-3,2.7922142473100729E-3,0.14982526088315254,2.3303483614685205E-2,1.6860070395224747,5.6091570541082443E-2,4.0582251286473143,3.0097741238013893,217.75715785703051]
["V142","Næsby Vandværk","Region Syddanmark","Odense Kommune",410297,625,13.6,{"$f":"F102+G102*Nøgletal!$C$9","v":1608.96},{"$f":"H102/Nøgletal!$C$9","v":22.238562543192813},1.6221664566631699E-3,9.5769398486753084E-3,4.3133615419218597E-2,3.6074650201973382E-2,2.6100009421127739,0.21297737579716136,15.408913138924625,0.95922960421431869,69.400261864905957]
["V144","Odder Vandværk a.m.b.a.","Region Midtjylland","Odder Kommune",901998,985,16.78,{"$f":"F103+G103*Nøgletal!$C$9","v":2199.0329999999999},{"$f":"H103/Nøgletal!$C$9","v":30.394374568071875},3.5661749892815838E-3,1.812981972628052E-2,1,0.10839165839951416,7.8421364852048487,0.55104453161218847,39.868071862141832,30.394374568071875,2199.0329999999999]
["V145","Odsherred Vand A/S","Region Sjælland","Odsherred Kommune",370423,1100,15.16,{"$f":"F104+G104*Nøgletal!$C$9","v":2196.826},{"$f":"H104/Nøgletal!$C$9","v":30.363870076019353},1.4645190322535662E-3,1.230634817972372E-2,0.63923565691881312,4.4468465619204881E-2,3.217293487549473,0.37366835723938829,27.034905646269742,19.409668434641723,1404.2895112463286]
["V146","Otterup Vandværk","Region Syddanmark","Nordfyns Kommune",281138,562.5,12.66,{"$f":"F105+G105*Nøgletal!$C$9","v":1478.451},{"$f":"H105/Nøgletal!$C$9","v":20.434706288873532},1.1115183228085272E-3,6.5621774353136356E-3,0.54156232422311434,2.2713550461293572E-2,1.6433253758745898,0.13409616850610753,9.7018577914168809,11.066667032619041,800.67335980998769]
["V149","Padborg Vandværk a.m.b.a.","Region Syddanmark","Aabenraa Kommune",584688,500,12.66,{"$f":"F106+G106*Nøgletal!$C$9","v":1415.951},{"$f":"H106/Nøgletal!$C$9","v":19.570850034554251},2.3116456157697366E-3,1.3647484154751968E-2,0.21970864990453545,4.5240869679264335E-2,3.2731769212947746,0.26709286574160612,19.324168836405203,4.2998850385760452,311.09668254097687]
["V150","Pandrup Vandværk","Region Nordjylland","Jammerbugt Kommune",234523,312.5,11.41,{"$f":"F107+G107*Nøgletal!$C$9","v":1138.0135},{"$f":"H107/Nøgletal!$C$9","v":15.729281271596408},9.2721941402451548E-4,9.3229276607788916E-3,0.18735475438962293,1.4584494963676408E-2,1.0551882106219879,0.14664295145113754,10.609617537489799,2.9469556293652408,213.21223978457516]
["V151","Randers Spildevand A/S","Region Midtjylland","Randers Kommune",291316,425,15.88,{"$f":"F108+G108*Nøgletal!$C$9","v":1573.9179999999999},{"$f":"H108/Nøgletal!$C$9","v":21.754222529371113},1.1517584664018699E-3,5.8553417672557321E-3,0.10013099150359754,2.5055609978193481E-2,1.8127733819222982,0.12737840779040233,9.2158278036356069,2.1782718712558289,157.59796988535922]
["V152","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",3312,1060,18.170000000000002,{"$f":"F109+G109*Nøgletal!$C$9","v":2374.5995000000003},{"$f":"H109/Nøgletal!$C$9","v":32.821002073255016},1.3094454272072228E-5,1.3166101581721062E-4,9.4788900082425128E-3,4.2977311081182558E-4,3.1094084567235579E-2,4.3212464731035311E-3,0.31264218232904045,0.31110666861268377,22.50856747412767]
["V153","Ringkjøbing-Skjern Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",3310929,1131.25,14.96,{"$f":"F110+G110*Nøgletal!$C$9","v":2213.6059999999998},{"$f":"H110/Nøgletal!$C$9","v":30.59579820317899},1.309021992408751E-2,6.6548424604615797E-2,0.8922110007044064,0.40050572723261446,28.976589365279654,2.0361021699422963,147.31199199532514,27.297907732208404,1975.0036244252781]
["V154","Ringsted Vand A/S","Region Sjælland","Ringsted Kommune",1933454,185.55,18.77,{"$f":"F111+G111*Nøgletal!$C$9","v":1543.5594999999998},{"$f":"H111/Nøgletal!$C$9","v":21.33461644782308},7.6441802506507055E-3,6.4234019252259023E-2,1,0.16308565370565689,11.799247045604277,1.3704081636490297,99.149030640007297,21.33461644782308,1543.5594999999998]
["V155","Roskilde Vand A/S","Region Sjælland","Roskilde Kommune",3169561,375,22.15,{"$f":"F112+G112*Nøgletal!$C$9","v":1977.5524999999998},{"$f":"H112/Nøgletal!$C$9","v":27.333137525915685},1.25313018046629E-2,0.10530048415695918,0.931888617711923,0.34251979560560647,24.781307212065627,2.8781926150076709,208.237235695805,25.471439746755458,1842.8586656777575]
["V156","Rudersdal Forsyning A/S","Region Hovedstaden","Rudersdal Kommune",1581334,445,17.22,{"$f":"F113+G113*Nøgletal!$C$9","v":1690.8669999999997},{"$f":"H113/Nøgletal!$C$9","v":23.37065653075328},6.252024683536553E-3,1.504864634659973E-2,0.58238876274972329,0.14611392150072425,10.571342220577399,0.35169674501915749,25.445259502136043,13.610807741594144,984.74194010433621]
["V158","Rødding Vandværk a.m.b.a.","Region Syddanmark","Vejen Kommune",249457,675,11.91,{"$f":"F114+G114*Nøgletal!$C$9","v":1536.6885},{"$f":"H114/Nøgletal!$C$9","v":21.239647546648239},9.8626306743608756E-4,5.8226959588566244E-3,0.23260326521249802,2.0947879940618665E-2,1.5155791137037602,0.12367200993740772,8.9476699189714477,4.9404113713130036,357.43876271449574]
["V159","Rødekro Vandværk","Region Syddanmark","Aabenraa Kommune",308593,475,11.41,{"$f":"F115+G115*Nøgletal!$C$9","v":1300.5135},{"$f":"H115/Nøgletal!$C$9","v":17.975307532826541},1.2200654973374351E-3,7.2030178108108498E-3,0.11596022391427617,2.1931052524831358E-2,1.5867116501715484,0.12947646031375201,9.3676219036999555,2.0844206864345409,150.80783666353901]
["V160","Rønne Vand A/S","Region Hovedstaden","Bornholms Regionskommune",871000,806.25,14.23,{"$f":"F116+G116*Nøgletal!$C$9","v":1835.7904999999998},{"$f":"H116/Nøgletal!$C$9","v":25.373745680718727},3.4436200697388016E-3,8.288806139555821E-3,0.35520212060967526,8.7377539870571244E-2,6.3217650096358291,0.21031805898186939,15.21651156733825,9.0128082736018804,652.07667859509604]
["V162","Silkeborg Vand a/s","Region Midtjylland","Silkeborg Kommune",2423657,787.5,13.84,{"$f":"F117+G117*Nøgletal!$C$9","v":1788.8240000000001},{"$f":"H117/Nøgletal!$C$9","v":24.724588804422947},9.5822662311859184E-3,4.8714591926299025E-2,1,0.23691759238057941,17.14098780873492,1.2044482541530053,87.141831187969927,24.724588804422947,1788.8240000000001]
["V165","SK Vand A/S","Region Sjælland","Slagelse Kommune",3341909,1237.2,14.36,{"$f":"F118+G118*Nøgletal!$C$9","v":2276.1459999999997},{"$f":"H118/Nøgletal!$C$9","v":31.460207325501035},1.3212703678117943E-2,0.11102630165770569,1,0.41567439704400055,30.074042626133441,3.4929104687350403,252.71207241298015,31.460207325501035,2276.1459999999997]
["V166","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",1003381,1106.25,17.53,{"$f":"F119+G119*Nøgletal!$C$9","v":2374.5455000000002},{"$f":"H119/Nøgletal!$C$9","v":32.820255701451281},3.9670068303037757E-3,2.0167579802588338E-2,0.79498769544279768,0.13019817853997367,9.4198382173670954,0.66190512600037354,47.888835866127032,26.091699443940094,1887.7344547690659]
["V167","Skive Vand A/S","Region Midtjylland","Skive Kommune",2366608,687.5,14.23,{"$f":"F120+G120*Nøgletal!$C$9","v":1717.0404999999998},{"$f":"H120/Nøgletal!$C$9","v":23.732418797512093},9.3567150470773887E-3,4.7567928535066917E-2,1,0.22205748006622367,16.06585868279128,1.128902001324334,81.676059795815561,23.732418797512093,1717.0404999999998]
["V171","Solrød Vandværk a.m.b.a.","Region Sjælland","Solrød Kommune",687604,356.25,18.16,{"$f":"F121+G121*Nøgletal!$C$9","v":1670.126},{"$f":"H121/Nøgletal!$C$9","v":23.083980649619903},2.7185383862602512E-3,2.2843868317493105E-2,1,6.2754687503680559E-2,4.540301640891288,0.52732741420347595,38.152138417621487,23.083980649619903,1670.126]
["V172","Sorø Vand A/S","Region Sjælland","Sorø Kommune",503613,520,19.399999999999999,{"$f":"F122+G122*Nøgletal!$C$9","v":1923.5899999999997},{"$f":"H122/Nøgletal!$C$9","v":26.587284035936417},1.991104287234635E-3,1.673124219023981E-2,0.49856404194720072,5.2938055229877969E-2,3.830068295881671,0.44483828838594874,32.184050164723395,13.255463793354744,959.03280544921563]
["V174","Struer Forsyning Vand A/S","Region Midtjylland","Struer Kommune",934960,639.59,13.3,{"$f":"F123+G123*Nøgletal!$C$9","v":1601.845},{"$f":"H123/Nøgletal!$C$9","v":22.140221147201107},3.6964948569494717E-3,1.879234349885835E-2,1,8.184121360235283E-2,5.9212118041302269,0.4160666409388909,30.102421471928754,22.140221147201107,1601.845]
["V176","Støvring Vandværk a.m.b.a.","Region Nordjylland","Rebild Kommune",346096,500,11.04,{"$f":"F124+G124*Nøgletal!$C$9","v":1298.7439999999999},{"$f":"H124/Nøgletal!$C$9","v":17.95085003455425},1.3683388423149487E-3,1.3758258131121174E-2,0.99052110999175746,2.4562845354851218E-2,1.7771218614234856,0.2469724284484428,17.868455198244835,17.780695901522254,1286.4333484751351]
["V178","Svendborg Vand A/S","Region Syddanmark","Svendborg Kommune",1895421,612.5,19.95,{"$f":"F125+G125*Nøgletal!$C$9","v":2055.8824999999997},{"$f":"H125/Nøgletal!$C$9","v":28.415791292328954},7.4938114766984944E-3,4.4241934269360975E-2,1,0.21294258290592386,15.406395873243591,1.2571695705670975,90.956218430529503,28.415791292328954,2055.8824999999997]
["V179","Svinninge Vandværk","Region Sjælland","Holbæk Kommune",540616,250,11.09,{"$f":"F126+G126*Nøgletal!$C$9","v":1052.3615},{"$f":"H126/Nøgletal!$C$9","v":14.545425017277125},2.1374008124246981E-3,1.7960571367138429E-2,0.20372451352131507,3.1089403248990656E-2,2.2493183250644737,0.26124414408816654,18.901013824778847,2.9632596356055481,214.39183463606142]
["V180","Sydals Øst Vandforsyning","Region Syddanmark","Sønderborg Kommune",288371,543.75,10.16,{"$f":"F127+G127*Nøgletal!$C$9","v":1278.826},{"$f":"H127/Nøgletal!$C$9","v":17.675549412577748},1.1401149978537864E-3,6.7310063712441165E-3,0.12002031061083746,2.0152158980585574E-2,1.4580087022453663,0.11897423571130103,8.6077859537126287,2.1214249307147868,153.48509373721481]
["V181","Sønderborg Vandforsyning A/S","Region Syddanmark","Sønderborg Kommune",2114314,555,15.64,{"$f":"F128+G128*Nøgletal!$C$9","v":1686.5539999999999},{"$f":"H128/Nøgletal!$C$9","v":23.311043538355218},8.3592355041673064E-3,4.9351221186633307E-2,0.87997968938916249,0.1948625027850088,14.098302076495386,1.1504284657526074,83.233499497201137,20.513244852219067,1484.1332650580493]
["V183","Tarup Vandværk","Region Syddanmark","Odense Kommune",289134,301.25,11.95,{"$f":"F129+G129*Nøgletal!$C$9","v":1165.8325},{"$f":"H129/Nøgletal!$C$9","v":16.113787145818936},1.1431316248494358E-3,6.748815921654037E-3,3.0396017423038314E-2,1.8420179682477951E-2,1.3327000000272797,0.108748983247847,7.86798893798173,0.48979495483544322,35.436664982344311]
["V184","Thisted Drikkevand A/S","Region Nordjylland","Thisted Kommune",3139404,725,16.600000000000001,{"$f":"F130+G130*Nøgletal!$C$9","v":1926.01},{"$f":"H130/Nøgletal!$C$9","v":26.620732550103664},1.2412071896002609E-2,0.12479985498206954,1,0.33041844633614353,23.905774592419984,3.3222635617693954,240.36576869401574,26.620732550103664,1926.01]
["V185","Tinglev Vandværk","Region Syddanmark","Aabenraa Kommune",366751,710.5,13.36,{"$f":"F131+G131*Nøgletal!$C$9","v":1677.096},{"$f":"H131/Nøgletal!$C$9","v":23.180317899101592},1.4500012677345294E-3,8.5605116938254917E-3,0.13781429935476405,3.3611490340186713E-2,2.4317913261125086,0.19843538244185152,14.356799919667957,3.1945792700853821,231.12781019067737]
["V188","TREFOR Vand A/S 3","Region Syddanmark","Fredericia Kommune",1038556.3403505902,1250,15.16,{"$f":"F132+G132*Nøgletal!$C$9","v":2346.826},{"$f":"H132/Nøgletal!$C$9","v":32.437125086385628},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":4.1060774479744818E-3},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$C$3:$C$163,C132,$I$3:$I$163,\">0\")),\"-\")","v":2.4241443639602442E-2},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$D$3:$D$163,D132,$I$3:$I$163,\">0\")),\"-\")","v":1},{"$f":"IF(H132>0,J132*I132,\"-\")","v":0.13318934779433533},{"$f":"IF(H132>0,J132*H132,\"-\")","v":9.6362493129201621},{"$f":"IF(H132>0,K132*I132,\"-\")","v":0.78632273961235166},{"$f":"IF(H132>0,K132*H132,\"-\")","v":56.890450210953638},{"$f":"IF(H132>0,L132*I132,\"-\")","v":32.437125086385628},{"$f":"IF(H132>0,L132*H132,\"-\")","v":2346.826}]
["V188","TREFOR Vand A/S 1","Region Syddanmark","Kolding Kommune",1883478.7358578013,1250,15.16,{"$f":"F133+G133*Nøgletal!$C$9","v":2346.826},{"$f":"H133/Nøgletal!$C$9","v":32.437125086385628},7.446596068571976E-3,4.3963184131419857E-2,0.88522079287809607,0.24154616814405663,17.475865265222495,1.4260393028666696,103.17394356240354,28.714017587656265,2077.4591724669308]
["V188","TREFOR Vand A/S 2","Region Syddanmark","Middelfart Kommune",785390.92379160877,1250,15.16,{"$f":"F134+G134*Nøgletal!$C$9","v":2346.826},{"$f":"H134/Nøgletal!$C$9","v":32.437125086385628},3.1051526380705872E-3,1.8332187744116504E-2,1,0.10072222453341595,7.2872529449926438,0.59464346696301262,43.02245483477396,32.437125086385628,2346.826]
["V190","Tønder Vand A/S","Region Syddanmark","Tønder Kommune",1477701,1047,14.89,{"$f":"F135+G135*Nøgletal!$C$9","v":2124.2915000000003},{"$f":"H135/Nøgletal!$C$9","v":29.361319972356608},5.8422971534708348E-3,3.4491730603263861E-2,1,0.17153755609664537,12.410742183592291,1.0127227386427549,73.270490140803304,29.361319972356608,2124.2915000000003]
["V191","TÅRNBYFORSYNING Vand","Region Hovedstaden","Tårnby Kommune",2311257,256.25,18.399999999999999,{"$f":"F136+G136*Nøgletal!$C$9","v":1587.4899999999998},{"$f":"H136/Nøgletal!$C$9","v":21.941810642709051},9.1378771429670418E-3,2.1994903802171492E-2,1,0.20050156994732202,14.506288585688747,0.48260801433184819,34.916689836909214,21.941810642709051,1587.4899999999998]
["V193","Udsholt Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",289071,1712.5,13.91,{"$f":"F137+G137*Nøgletal!$C$9","v":2718.8885},{"$f":"H137/Nøgletal!$C$9","v":37.579661368348312},1.1428825455562172E-3,2.750922479411643E-3,0.20212521973096678,4.2949139045798557E-2,3.1073702099635252,0.10337873522686668,7.4794514936638032,7.595797311492726,549.5559354864987]
["V194","Ulfborg Vandværk a.m.b.a ","Region Midtjylland","Holstebro Kommune",299215,540,11.41,{"$f":"F138+G138*Nøgletal!$C$9","v":1365.5135},{"$f":"H138/Nøgletal!$C$9","v":18.873718037318593},1.1829882654040133E-3,6.0141086891534416E-3,7.6379750680605957E-2,2.2327386962691959E-2,1.615386446750763,0.11350859164486979,8.2123466055063279,1.4415698781064497,104.29758068100162]
["V197","Vand Ballerup A/S","Region Hovedstaden","Ballerup Kommune",3118303,0,19.43,{"$f":"F139+G139*Nøgletal!$C$9","v":1405.7604999999999},{"$f":"H139/Nøgletal!$C$9","v":19.43},1.2328646147332622E-2,2.9675096499879837E-2,1,0.23954559464267283,17.33112377239738,0.57658712499266518,41.716078493219328,19.43,1405.7604999999999]
["V198","Vandcenter Djurs a.m.b.a","Region Midtjylland","Norddjurs Kommune",1412933,650,13.28,{"$f":"F140+G140*Nøgletal!$C$9","v":1610.808},{"$f":"H140/Nøgletal!$C$9","v":22.264105044920527},5.5862278254836441E-3,2.8399420592188359E-2,0.88919019440394054,0.12437236311142583,8.998340471111657,0.63228768327936069,45.746013885261746,19.797023893122635,1432.3146786674226]
["V199","Vandcenter Syd A/S","Region Syddanmark","Odense Kommune",8812802,600,17.98,{"$f":"F141+G141*Nøgletal!$C$9","v":1900.8529999999998},{"$f":"H141/Nøgletal!$C$9","v":26.273020041465099},3.4842642752966994E-2,0.2057038551397779,0.92647036715774311,0.91542145134631048,66.230742004905565,5.404461508694018,391.01279015401224,24.341174524158912,1761.0839768228973]
["V200","Vandforsyningen Brovst og Omegn","Region Nordjylland","Jammerbugt Kommune",278260,937.5,9.5399999999999991,{"$f":"F142+G142*Nøgletal!$C$9","v":1627.7190000000001},{"$f":"H142/Nøgletal!$C$9","v":22.497843814789221},1.1001397481119621E-3,1.1061592470198379E-2,0.22229518621395972,2.4750772227464479E-2,1.7907183706570549,0.24886197973737162,18.005164233998837,5.0011623802211513,361.83409820900033]
["V205","Vejen Vand A/S","Region Syddanmark","Vejen Kommune",823000,750,14.54,{"$f":"F143+G143*Nøgletal!$C$9","v":1801.9689999999998},{"$f":"H143/Nøgletal!$C$9","v":24.906275051831376},3.2538453701435521E-3,1.9210039301919776E-2,0.76739673478750192,8.1041167764923386E-2,5.8633284877922058,0.47845052261010473,34.615895310841076,19.112994150494817,1382.8251267882999]
["V206","Verdo Vand A/S","Region Midtjylland","Randers Kommune",2374326,693.75,16,{"$f":"F144+G144*Nøgletal!$C$9","v":1851.35},{"$f":"H144/Nøgletal!$C$9","v":25.588804422944023},9.3872292373164759E-3,4.7723057425205738E-2,0.81610215893658689,0.24020797302703328,17.379046848505858,1.2211759829185163,88.35208236415464,20.8830785341707,1510.8907319472501]
["V207","Vestforsyning Vand A/S","Region Midtjylland","Holstebro Kommune",3618250,707.5,14.26,{"$f":"F145+G145*Nøgletal!$C$9","v":1739.211},{"$f":"H145/Nøgletal!$C$9","v":24.038852798894265},1.430525639188567E-2,7.272546083762324E-2,0.92362024931939402,0.34388195265498089,24.879859274587869,1.7482366478073748,126.48492146886356,22.202771215466935,1606.3704974390325]
["V208","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",49702,632.5,12.13,{"$f":"F146+G146*Nøgletal!$C$9","v":1510.1055000000001},{"$f":"H146/Nøgletal!$C$9","v":20.872225293711129},1.9650379415173125E-4,1.9757897971458341E-3,4.1422510103102064E-2,4.1014714626039697E-3,0.29674146031939719,4.1239129779043655E-2,2.9836510395138087,0.86457996310297169,62.552360330500001]
["V209","Videbæk Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",399997,625,12.29,{"$f":"F147+G147*Nøgletal!$C$9","v":1514.1814999999999},{"$f":"H147/Nøgletal!$C$9","v":20.928562543192815},1.5814439690416894E-3,8.0397888920519002E-3,0.1077889992955936,3.3097349014644076E-2,2.3945932012094988,0.16826122466137505,12.173699604250483,2.2558688132259967,163.21210863690087]
["V210","Vildbjerg Vandværk","Region Midtjylland","Herning Kommune",591748,500,11.41,{"$f":"F148+G148*Nøgletal!$C$9","v":1325.5135},{"$f":"H148/Nøgletal!$C$9","v":18.320850034554251},2.3395583111685378E-3,1.189391169757255E-2,0.14539966676519722,4.2862696966013789E-2,3.1011161254910977,0.21790657253545725,15.765540522940332,2.66384548987934,192.72922119277024]
["V212","Vordingborg Vand A/S","Region Sjælland","Vordingborg Kommune",871857,647.5,19.600000000000001,{"$f":"F149+G149*Nøgletal!$C$9","v":2065.56},{"$f":"H149/Nøgletal!$C$9","v":28.549550794747756},3.4470083388544919E-3,2.8965198718571426E-2,1,9.8410539660045399E-2,7.1200025444042838,0.82694341209581756,59.829355865132392,28.549550794747756,2065.56]
["V214","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",154482,1941,12.66,{"$f":"F150+G150*Nøgletal!$C$9","v":2856.951},{"$f":"H150/Nøgletal!$C$9","v":39.487919834139603},6.1076614880986168E-4,3.6058387502298553E-3,1,2.4117884721609997E-2,1.7449289596084832,0.14238707150391067,10.301704623307936,39.487919834139603,2856.951]
["V217","Aabybro Vand a.m.b.a.","Region Nordjylland","Jammerbugt Kommune",421254,781.25,12.66,{"$f":"F151+G151*Nøgletal!$C$9","v":1697.201},{"$f":"H151/Nøgletal!$C$9","v":23.458203178991017},1.6654864854853606E-3,1.674599322375098E-2,0.33652963549692871,3.9069320368379262E-2,2.8266653286522394,0.39283091147675725,28.421316445343386,7.8943805652387411,571.15843389502288]
["V218","Aalborg Forsyning, Vand A/S","Region Nordjylland","Aalborg Kommune",6634064,1156.25,12.66,{"$f":"F152+G152*Nøgletal!$C$9","v":2072.201},{"$f":"H152/Nøgletal!$C$9","v":28.641340704906707},2.6228697972826259E-2,0.26372210303031024,0.86682273855067438,0.7512250748858128,54.351134167988548,7.5533546043056248,546.48520562151191,24.826965385590135,1796.2309456474461]
["V219","Aalestrup Vand a.m.b.a.","Region Nordjylland","Vesthimmerlands Kommune",213190,937.5,11.41,{"$f":"F153+G153*Nøgletal!$C$9","v":1763.0135},{"$f":"H153/Nøgletal!$C$9","v":24.367843814789222},8.4287642097315163E-4,8.4748828387895929E-3,0.17767624902177637,2.053908098144229E-2,1.4860025090073494,0.2065146213642623,14.941332855704376,4.3295870857602425,313.24562565475355]
["V220","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",14351361,687.5,20.69,{"$f":"F154+G154*Nøgletal!$C$9","v":2184.4214999999999},{"$f":"H154/Nøgletal!$C$9","v":30.192418797512094},5.6740108803291292E-2,0.28845694531115695,1,1.7131211276053735,123.94431358224877,8.709212897885493,630.11155316201541,30.192418797512094,2184.4214999999999]
["V221","Aars Vand","Region Nordjylland","Vesthimmerlands Kommune",478219,850,12.8,{"$f":"F155+G155*Nøgletal!$C$9","v":1776.08},{"$f":"H155/Nøgletal!$C$9","v":24.548445058742224},1.8907055638695981E-3,1.9010507041995969E-2,0.39855602106545746,4.6413881656911064E-2,3.3580443378775158,0.46667838765927022,33.764181347148195,9.7839305859562913,707.8673778939376]
["V016","Asnæs Vandværk a.m.b.a.","Region Sjælland","Odsherred Kommune",209055,468.75,12.66,{"$f":"F156+G156*Nøgletal!$C$9","v":1384.701},{"$f":"H156/Nøgletal!$C$9","v":19.138921907394611},8.2652812133093584E-4,6.9453128415679971E-3,0.36076434308118688,1.5818857168418358E-2,1.1444943161350682,0.13292580009719485,9.6171816370320471,6.9046405892033533,499.55074662886256]
["V038","Christiansfeld Vandforsyning A/S","Region Syddanmark","Kolding Kommune",244215,479.39,12.98,{"$f":"F157+G157*Nøgletal!$C$9","v":1418.4929999999999},{"$f":"H157/Nøgletal!$C$9","v":19.605984796129924},9.6553808878445629E-4,5.7003399126589775E-3,0.11477920712190386,1.8930325088792395E-2,1.3696090201741298,0.11176077766036449,8.08589226372737,2.2503593897438945,162.81350184797077]
["V039","Dianalund Vandværk","Region Sjælland","Sorø Kommune",308338,281.25,11.93,{"$f":"F158+G158*Nøgletal!$C$9","v":1144.3854999999999},{"$f":"H158/Nøgletal!$C$9","v":15.817353144436765},1.2190573192458354E-3,1.0243734284965167E-2,0.30524676600071082,1.928226012182177E-2,1.3950715198138048,0.16202876270306849,11.722780981567004,4.8281958940304968,349.31997293310644]
["V040","Dronninglund Vandværk a.m.b.a","Region Nordjylland","Brønderslev Kommune",340616,750,11.17,{"$f":"F159+G159*Nøgletal!$C$9","v":1558.1495},{"$f":"H159/Nøgletal!$C$9","v":21.536275051831378},1.346672897444491E-3,1.3540413213645838E-2,0.25892571400770964,2.900231792421127E-2,2.098317701816685,0.29161006328452882,21.097988078635655,5.5762953948618632,403.44497181825579]
["V096","Hornslet Vandværk a.m.b.a.","Region Midtjylland","Syddjurs Kommune",203844,375,13.3,{"$f":"F160+G160*Nøgletal!$C$9","v":1337.2550000000001},{"$f":"H160/Nøgletal!$C$9","v":18.483137525915691},8.0592570550612659E-4,4.0971875461851652E-3,0.36354751492755588,1.4896035650540367E-2,1.0777281793165954,7.5728880885609459E-2,5.4789845320738433,6.7194987156109027,486.15573207444879]
["V175","Strømmen Vandværk","Region Midtjylland","Randers Kommune",243707,331.25,10.91,{"$f":"F161+G161*Nøgletal!$C$9","v":1120.5884999999998},{"$f":"H161/Nøgletal!$C$9","v":15.48843814789219},9.6352963988040655E-4,4.8984188169293574E-3,8.3766849559815615E-2,1.4923569230948513E-2,1.0797202338591247,7.5868856868481591E-2,5.4891117944346428,1.2974176682509941,93.868168297959429]
["V186","Tistrup Vandværk","Region Syddanmark","Varde Kommune",234468,875,10.039999999999999,{"$f":"F162+G162*Nøgletal!$C$9","v":1601.3939999999998},{"$f":"H162/Nøgletal!$C$9","v":22.133987560469937},9.2700196384789592E-4,5.4728304921537376E-3,0.13570462014305046,2.0518249936340532E-2,1.4844953828942373,0.12113556203389139,8.764157913152042,3.0036843741445769,217.31656446936012]
["V201","Vandforsyningen Østlolland a.m.b.a.","Region Sjælland","Guldborgsund Kommune",204574,1331.25,17.670000000000002,{"$f":"F163+G163*Nøgletal!$C$9","v":2609.6745000000001},{"$f":"H163/Nøgletal!$C$9","v":36.070138217000697},8.0881186239580439E-4,6.796443181224709E-3,0.11643568188415283,2.9173955668166413E-2,2.1107356925918399,0.24514864493076716,17.736504460741003,4.1998511389521171,303.85922990318562]
["Selskaber der ikke er blevet reguleret igennem hele perioden fra 2011-2021. "]
["V078","Hedensted Vandværk","Region Midtjylland","Hedensted Kommune",419739,250,11.41,{"$f":"F165+G165*Nøgletal!$C$9","v":1075.5135},{"$f":"H165/Nøgletal!$C$9","v":14.865425017277127}]
["V001","Andelsselskabet Ejby Vandværk","Region Sjælland","Køge Kommune",274603,500,12.16,{"$f":"F166+G166*Nøgletal!$C$9","v":1379.7759999999998},{"$f":"H166/Nøgletal!$C$9","v":19.070850034554251}]
["V004","Andelsselskabet Hammerum Vandværk","Region Midtjylland","Herning Kommune",221451,570.30999999999995,13.79,{"$f":"F167+G167*Nøgletal!$C$9","v":1568.0164999999997},{"$f":"H167/Nøgletal!$C$9","v":21.672653766413266}]
["V005","Andelsselskabet Haarlev Vandværk","Region Sjælland","Stevns Kommune",183056,602.70000000000005,14.81,{"$f":"F168+G168*Nøgletal!$C$9","v":1674.2035000000001},{"$f":"H168/Nøgletal!$C$9","v":23.140338631651694}]
["V009","Andelsselskabet Strandhuse Nr. Bjert Vandværk ","Region Syddanmark","Kolding Kommune",238280,437.5,14.85,{"$f":"F169+G169*Nøgletal!$C$9","v":1511.8974999999998},{"$f":"H169/Nøgletal!$C$9","v":20.896993780234968}]
["V011","Andelsselskabet Vrå Vandværk","Region Nordjylland","Hjørring Kommune",284033,718.75,14.35,{"$f":"F170+G170*Nøgletal!$C$9","v":1756.9724999999999},{"$f":"H170/Nøgletal!$C$9","v":24.284346924671734}]
["V029","Bramdrupdam Vandværk I/S (SKØN)","Region Syddanmark","Kolding Kommune",331531,500,9.49,{"$f":"F171+G171*Nøgletal!$C$9","v":1186.6015},{"$f":"H171/Nøgletal!$C$9","v":16.400850034554253}]
["V031","Branderup Vandværk","Region Syddanmark","Tønder Kommune",342230,531.25,9.23,{"$f":"F172+G172*Nøgletal!$C$9","v":1199.0405000000001},{"$f":"H172/Nøgletal!$C$9","v":16.572778161713892}]
["V032","Bredebro Andelsvandværk","Region Syddanmark","Tønder Kommune",223245,437.5,10.6,{"$f":"F173+G173*Nøgletal!$C$9","v":1204.4099999999999},{"$f":"H173/Nøgletal!$C$9","v":16.646993780234968}]
["V033","Broager Vandværk a.m.b.a. (SKØN)","Region Syddanmark","Sønderborg Kommune",197352,482.5,14.16,{"$f":"F174+G174*Nøgletal!$C$9","v":1506.9759999999999},{"$f":"H174/Nøgletal!$C$9","v":20.828970283344852}]
["V034","Brædstrup Vandværk a.m.b.a.","Region Midtjylland","Horsens Kommune",260836,218.75,9.56,{"$f":"F175+G175*Nøgletal!$C$9","v":910.41599999999994},{"$f":"H175/Nøgletal!$C$9","v":12.583496890117484}]
["V036","Brørup Vandværk a.m.b.a.","Region Syddanmark","Vejen Kommune",490683,625,11.38,{"$f":"F176+G176*Nøgletal!$C$9","v":1448.3429999999998},{"$f":"H176/Nøgletal!$C$9","v":20.018562543192811}]
["V042","Egå Vandværk a.m.b.a","Region Midtjylland","Aarhus Kommune",202577,687.5,20.079999999999998,{"$f":"F177+G177*Nøgletal!$C$9","v":2140.2879999999996},{"$f":"H177/Nøgletal!$C$9","v":29.582418797512091}]
["V046","Farsø Vandværk I/S","Region Nordjylland","Vesthimmerlands Kommune",189359,250,9.5299999999999994,{"$f":"F178+G178*Nøgletal!$C$9","v":939.49549999999988},{"$f":"H178/Nøgletal!$C$9","v":12.985425017277125}]
["V048","Faxe Vandværk s.m.b.a.","Region Sjælland","Faxe Kommune",266129,625,16.41,{"$f":"F179+G179*Nøgletal!$C$9","v":1812.2635},{"$f":"H179/Nøgletal!$C$9","v":25.048562543192816}]
["V064","Gl. Hørning Vandværk","Region Midtjylland","Skanderborg Kommune",256270,343.75,13.29,{"$f":"F180+G180*Nøgletal!$C$9","v":1305.2814999999998},{"$f":"H180/Nøgletal!$C$9","v":18.041209398756045}]
["V066","Glamsbjerg Vandværk","Region Syddanmark","Assens Kommune",231482,312.5,12.41,{"$f":"F181+G181*Nøgletal!$C$9","v":1210.3634999999999},{"$f":"H181/Nøgletal!$C$9","v":16.729281271596406}]
["V075","Halsnæs Vandforsyning a.m.b.a.","Region Hovedstaden","Halsnæs Kommune",471021,762.5,22.16,{"$f":"F182+G182*Nøgletal!$C$9","v":2365.7759999999998},{"$f":"H182/Nøgletal!$C$9","v":32.69904630269523}]
["V076","Hammel Vandværk a.m.b.a.","Region Midtjylland","Favrskov Kommune",418659,500,12.05,{"$f":"F183+G183*Nøgletal!$C$9","v":1371.8175000000001},{"$f":"H183/Nøgletal!$C$9","v":18.960850034554252}]
["V077","Hasselager-Kolt Vandværk a.m.b.a.","Region Midtjylland","Aarhus Kommune",357285,256.25,11.41,{"$f":"F184+G184*Nøgletal!$C$9","v":1081.7635},{"$f":"H184/Nøgletal!$C$9","v":14.951810642709054}]
["V082","Hinnerup Vandværk a.m.b.a.","Region Midtjylland","Favrskov Kommune",327428,0,20.61,{"$f":"F185+G185*Nøgletal!$C$9","v":1491.1334999999999},{"$f":"H185/Nøgletal!$C$9","v":20.61}]
["V083","Hjallerup Vandforsyning ","Region Nordjylland","Brønderslev Kommune",267801,781.25,9.5399999999999991,{"$f":"F186+G186*Nøgletal!$C$9","v":1471.4690000000001},{"$f":"H186/Nøgletal!$C$9","v":20.338203178991019}]
["V084","Hjerting Vandværk a.m.b.a.","Region Syddanmark","Esbjerg Kommune",327166,700,13.91,{"$f":"F187+G187*Nøgletal!$C$9","v":1706.3885},{"$f":"H187/Nøgletal!$C$9","v":23.585190048375953}]
["V095","Hornbæk Vandværk a.m.b.a.","Region Hovedstaden","Helsingør Kommune",200239,562.5,13.46,{"$f":"F188+G188*Nøgletal!$C$9","v":1536.3310000000001},{"$f":"H188/Nøgletal!$C$9","v":21.234706288873536}]
["V099","Hurup Vandværk","Region Nordjylland","Thisted Kommune",384569,687.5,12.04,{"$f":"F189+G189*Nøgletal!$C$9","v":1558.5939999999998},{"$f":"H189/Nøgletal!$C$9","v":21.542418797512092}]
["V100","Hæstrup Vandværk I/S","Region Nordjylland","Hjørring Kommune",252570,725,10.79,{"$f":"F190+G190*Nøgletal!$C$9","v":1505.6564999999998},{"$f":"H190/Nøgletal!$C$9","v":20.810732550103662}]
["V105","I/S Ørslev Vandværk","Region Sjælland","Vordingborg Kommune",313054,375,12.35,{"$f":"F191+G191*Nøgletal!$C$9","v":1268.5225},{"$f":"H191/Nøgletal!$C$9","v":17.533137525915688}]
["V109","Juelsminde Vand","Region Midtjylland","Hedensted Kommune",215024,500,11.64,{"$f":"F192+G192*Nøgletal!$C$9","v":1342.154},{"$f":"H192/Nøgletal!$C$9","v":18.550850034554252}]
["V121","Lille Næstved Vandværk","Region Sjælland","Næstved Kommune",218285,325,13.48,{"$f":"F193+G193*Nøgletal!$C$9","v":1300.2779999999998},{"$f":"H193/Nøgletal!$C$9","v":17.97205252246026}]
["V129","Løgten Skødstrup Vandværk a.m.b.a.","Region Midtjylland","Aarhus Kommune",297507,518.75,8.2899999999999991,{"$f":"F194+G194*Nøgletal!$C$9","v":1118.5315000000001},{"$f":"H194/Nøgletal!$C$9","v":15.460006910850037}]
["V130","Løkken Vandværk","Region Nordjylland","Hjørring Kommune",238693,781.25,11.41,{"$f":"F195+G195*Nøgletal!$C$9","v":1606.7635},{"$f":"H195/Nøgletal!$C$9","v":22.208203178991017}]
["V139","Nr. Uttrup Vandværk a.m.b.a","Region Nordjylland","Aalborg Kommune",216450,640,13.6,{"$f":"F196+G196*Nøgletal!$C$9","v":1623.96},{"$f":"H196/Nøgletal!$C$9","v":22.445888044229442}]
["V143","Nørre Alslev Vandværk","Region Sjælland","Guldborgsund Kommune",203360,843.75,13.66,{"$f":"F197+G197*Nøgletal!$C$9","v":1832.0509999999999},{"$f":"H197/Nøgletal!$C$9","v":25.322059433310297}]
["V147","Outrup Vandværk I/S","Region Syddanmark","Varde Kommune",293869,1100,10.93,{"$f":"F198+G198*Nøgletal!$C$9","v":1890.7855},{"$f":"H198/Nøgletal!$C$9","v":26.133870076019353}]
["V148","Oksby Og Ho Vandværk a.m.b.a.","Region Syddanmark","Varde Kommune",287951,750,12.66,{"$f":"F199+G199*Nøgletal!$C$9","v":1665.951},{"$f":"H199/Nøgletal!$C$9","v":23.026275051831377}]
["V157","Ry Vandværk","Region Midtjylland","Skanderborg Kommune",278928,812.5,13.43,{"$f":"F200+G200*Nøgletal!$C$9","v":1784.1605},{"$f":"H200/Nøgletal!$C$9","v":24.660131306150657}]
["V161","Sdr. Felding Vandværk a.m.b.a.","Region Midtjylland","Herning Kommune",198274,1000,12.66,{"$f":"F201+G201*Nøgletal!$C$9","v":1915.951},{"$f":"H201/Nøgletal!$C$9","v":26.481700069108502}]
["V163","Sindal Vandværk a.m.b.a.","Region Nordjylland","Hjørring Kommune",353623,800,11.23,{"$f":"F202+G202*Nøgletal!$C$9","v":1612.4904999999999},{"$f":"H202/Nøgletal!$C$9","v":22.287360055286801}]
["V168","Skovlund/Ansager Vandværk ","Region Syddanmark","Varde Kommune",360738,537.5,11.41,{"$f":"F203+G203*Nøgletal!$C$9","v":1363.0135},{"$f":"H203/Nøgletal!$C$9","v":18.839163787145822}]
["V169","Skærbæk Vandværk","Region Syddanmark","Tønder Kommune",682844,647.79999999999995,11.2,{"$f":"F204+G204*Nøgletal!$C$9","v":1458.12},{"$f":"H204/Nøgletal!$C$9","v":20.153697304768485}]
["V170","Snejbjerg Vandværk a.m.b.a.","Region Midtjylland","Herning Kommune",273438,500,12.04,{"$f":"F205+G205*Nøgletal!$C$9","v":1371.0939999999998},{"$f":"H205/Nøgletal!$C$9","v":18.95085003455425}]
["V177","Sunds-Vand- og Varmeværk ","Region Midtjylland","Herning Kommune",271082,218.75,12.66,{"$f":"F206+G206*Nøgletal!$C$9","v":1134.701},{"$f":"H206/Nøgletal!$C$9","v":15.683496890117485}]
["V182","Søndersø Vandværk","Region Syddanmark","Nordfyns Kommune",232400,375,11.16,{"$f":"F207+G207*Nøgletal!$C$9","v":1182.4259999999999},{"$f":"H207/Nøgletal!$C$9","v":16.343137525915687}]
["V187","Toftlund Vandværk a.m.b.a.  (SKØN)","Region Syddanmark","Tønder Kommune",463156,625,11.17,{"$f":"F208+G208*Nøgletal!$C$9","v":1433.1495},{"$f":"H208/Nøgletal!$C$9","v":19.808562543192814}]
["V189","Tune Vandværk a.m.b.a.","Region Sjælland","Greve Kommune",220000,587.5,23.91,{"$f":"F209+G209*Nøgletal!$C$9","v":2317.3885},{"$f":"H209/Nøgletal!$C$9","v":32.030248790601249}]
["V192","Tårs Vandværk a.m.b.a.","Region Nordjylland","Hjørring Kommune",275667,750,11.42,{"$f":"F210+G210*Nøgletal!$C$9","v":1576.2370000000001},{"$f":"H210/Nøgletal!$C$9","v":21.786275051831378}]
["V195","Ulsted-Ålebæk Vandværk a.m.b.a.","Region Nordjylland","Aalborg Kommune",265429,1062.5,13.67,{"$f":"F211+G211*Nøgletal!$C$9","v":2051.5245},{"$f":"H211/Nøgletal!$C$9","v":28.355556323427784}]
["V196","Vamdrup Vandværk","Region Syddanmark","Kolding Kommune",322557,575,11.1,{"$f":"F212+G212*Nøgletal!$C$9","v":1378.085},{"$f":"H212/Nøgletal!$C$9","v":19.04747753973739}]
["V203","Vandværket Lyngen","Region Sjælland","Køge Kommune",327213,625,15.79,{"$f":"F213+G213*Nøgletal!$C$9","v":1767.4064999999998},{"$f":"H213/Nøgletal!$C$9","v":24.428562543192811}]
["V211","Vodskov ","Region Nordjylland","Aalborg Kommune",200097,602.5,19,{"$f":"F214+G214*Nøgletal!$C$9","v":1977.1499999999999},{"$f":"H214/Nøgletal!$C$9","v":27.327574291637873}]
["V215","Ølgod Vandværk a.m.b.a.","Region Syddanmark","Varde Kommune",403995,562.5,10.93,{"$f":"F215+G215*Nøgletal!$C$9","v":1353.2855},{"$f":"H215/Nøgletal!$C$9","v":18.704706288873531}]
["V049","Fensmark Vandværk a.m.b.a.","Region Sjælland","Næstved Kommune",191573,500,14.66,{"$f":"F216+G216*Nøgletal!$C$9","v":1560.6509999999998},{"$f":"H216/Nøgletal!$C$9","v":21.570850034554251}]
["V204","Varde Vandforsyning A/S","Region Syddanmark","Varde Kommune",1590171,912.5,12.26,{"$f":"F217+G217*Nøgletal!$C$9","v":1799.511},{"$f":"H217/Nøgletal!$C$9","v":24.872301313061509}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"SUMIF(C231:C444,\"<0\",C231:C444)","v":0}]

{"sheet":"S 2014","index":9,"n_rows":99,"n_cols":18,"rows_kept":99,"cut":false,"hidden":false,"merged":[[0,16,0,17],[0,5,0,6],[0,9,0,11],[0,7,0,8],[0,12,0,13],[0,14,0,15]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Land",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region","Kommune","Debiteret vandmængde","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["S001","Afløb Ballerup A/S","Region Hovedstaden","Ballerup Kommune",2731106,0,23.17,{"$f":"F3+G3*Nøgletal!$C$9","v":1676.3495},{"$f":"H3/Nøgletal!$C$9","v":23.17},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":1.0330777757236387E-2},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$C$3:$C$99,C3,$H$3:$H$99,\">0\")),\"-\")","v":3.1628529864899536E-2},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$D$3:$D$99,D3,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H3>0,J3*I3,\"-\")","v":0.23936412063516713},{"$f":"IF(H3>0,J3*H3,\"-\")","v":17.317994127954339},{"$f":"IF(H3>0,K3*I3,\"-\")","v":0.73283303696972235},{"$f":"IF(H3>0,K3*H3,\"-\")","v":53.020470224759407},{"$f":"IF(H3>0,L3*I3,\"-\")","v":23.17},{"$f":"IF(H3>0,L3*H3,\"-\")","v":1676.3495}]
["S002","Allerød Spildevand A/S","Region Hovedstaden","Allerød Kommune",1109234,0,46.65,{"$f":"F4+G4*Nøgletal!$C$9","v":3375.1274999999996},{"$f":"H4/Nøgletal!$C$9","v":46.65},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":4.1958276005289973E-3},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$99,$C$3:$C$99,C4,$H$3:$H$99,\">0\")),\"-\")","v":1.2845872952628705E-2},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$99,$D$3:$D$99,D4,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H4>0,J4*I4,\"-\")","v":0.19573535756467772},{"$f":"IF(H4>0,J4*H4,\"-\")","v":14.161453119804431},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.59925997324012903},{"$f":"IF(H4>0,K4*H4,\"-\")","v":43.356459063923332},{"$f":"IF(H4>0,L4*I4,\"-\")","v":46.65},{"$f":"IF(H4>0,L4*H4,\"-\")","v":3375.1274999999996}]
["S003","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",1780037,719.61249999999995,37.5,{"$f":"F5+G5*Nøgletal!$C$9","v":3432.7375000000002},{"$f":"H5/Nøgletal!$C$9","v":47.446268140981346},6.7332306569784506E-3,3.0922827971423521E-2,1,0.31946666720607553,23.113413372359567,1.4671727876095986,106.14995118355445,47.446268140981346,3432.7375000000002]
["S004","Arwos Spildevand A/S","Region Syddanmark","Aabenraa Kommune",2629759,625,40.31,{"$f":"F6+G6*Nøgletal!$C$9","v":3541.4285},{"$f":"H6/Nøgletal!$C$9","v":48.948562543192814},9.9474190251466633E-3,4.4920651159058154E-2,1,0.48691186229573752,35.228073237096609,2.198801302740105,159.08327425324657,48.948562543192814,3541.4285]
["S006","Assens Spildevand A/S","Region Syddanmark","Assens Kommune",1668357,695,50.65,{"$f":"F7+G7*Nøgletal!$C$9","v":4359.5275000000001},{"$f":"H7/Nøgletal!$C$9","v":60.256081548030416},6.3107859551147514E-3,2.8498308326265938E-2,1,0.38026323314355948,27.512044917936525,1.7171963904883945,124.23915885183533,60.256081548030416,4359.5275000000001]
["S007","Billund Spildevand A/S","Region Syddanmark","Billund Kommune",1262392,719.61249999999995,41.2,{"$f":"F8+G8*Nøgletal!$C$9","v":3700.4324999999999},{"$f":"H8/Nøgletal!$C$9","v":51.146268140981341},4.775168446231365E-3,2.1563751909580209E-2,1,0.24423204576930263,17.670188511409044,1.1029054372929878,79.795208388147657,51.146268140981341,3700.4324999999999]
["S010","Bornholms Spildevand A/S","Region Hovedstaden","Bornholms Regionskommune",1788191,659,34.79,{"$f":"F9+G9*Nøgletal!$C$9","v":3176.0564999999997},{"$f":"H9/Nøgletal!$C$9","v":43.898500345542502},6.7640742645984058E-3,2.0708772360957271E-2,1,0.29693271644174823,21.483082034560486,0.90908405064324382,65.772231064038678,43.898500345542502,3176.0564999999997]
["S011","Brøndby Kloakforsyning A/S","Region Hovedstaden","Brøndby Kommune",1833403,0,27,{"$f":"F10+G10*Nøgletal!$C$9","v":1953.4499999999998},{"$f":"H10/Nøgletal!$C$9","v":27},6.935094768365074E-3,2.1232365766797923E-2,1,0.187247558745857,13.547360875262752,0.57327387570354393,41.4763649071514,27,1953.4499999999998]
["S012","Brønderslev Spildevand A/S","Region Nordjylland","Brønderslev Kommune",1386601,0,41.95,{"$f":"F11+G11*Nøgletal!$C$9","v":3035.0825},{"$f":"H11/Nøgletal!$C$9","v":41.95},5.2450057848218747E-3,4.8502949124794539E-2,1,0.22002799267327766,15.919025269911637,2.0346987157851313,147.21045208705422,41.95,3035.0825]
["S013","Egedal Spildevand A/S","Region Hovedstaden","Egedal Kommune",1547447,0,45.63,{"$f":"F12+G12*Nøgletal!$C$9","v":3301.3305},{"$f":"H12/Nøgletal!$C$9","v":45.63},5.853427530129616E-3,1.7920752125274227E-2,1,0.26709189819981438,19.324098834756569,0.81772391947626299,59.162325574107626,45.63,3301.3305]
["S014","Energi Viborg Spildevand A/S","Region Midtjylland","Viborg Kommune",4084734,0,40.4,{"$f":"F13+G13*Nøgletal!$C$9","v":2922.9399999999996},{"$f":"H13/Nøgletal!$C$9","v":40.4},1.5451058710803323E-2,7.0960056892651502E-2,1,0.62422277191645426,45.162517548155456,2.8667862984631207,207.41198869380676,40.4,2922.9399999999996]
["S015","Esbjerg Spildevand A/S","Region Syddanmark","Esbjerg Kommune",6240000,730,27.81,{"$f":"F14+G14*Nøgletal!$C$9","v":2742.0535},{"$f":"H14/Nøgletal!$C$9","v":37.899841050449211},2.3603643800407255E-2,0.10658956323850319,1,0.89457434824685589,64.722454095660012,4.0397275043760752,292.27428494160898,37.899841050449211,2742.0535]
["S016","Fanø Vand A/S","Region Syddanmark","Fanø Kommune",170745,721.25,51.25,{"$f":"F15+G15*Nøgletal!$C$9","v":4429.1875},{"$f":"H15/Nøgletal!$C$9","v":61.218901174844511},6.4586605139431679E-4,2.9166081690958695E-3,1,3.9539209972495729E-2,2.8606618415100655,0.17855154726962422,12.918204444957311,61.218901174844511,4429.1875]
["S017","Favrskov Spildevand A/S","Region Midtjylland","Favrskov Kommune",1837164,633,43.05,{"$f":"F16+G16*Nøgletal!$C$9","v":3747.6674999999996},{"$f":"H16/Nøgletal!$C$9","v":51.799136143745677},6.9493212594441333E-3,3.1915239024409223E-2,1,0.35996883802457286,26.043745431077845,1.6531818112855583,119.60770404651014,51.799136143745677,3747.6674999999996]
["S018","Faxe Spildevand A/S","Region Sjælland","Faxe Kommune",1366159,563.75,30.56,{"$f":"F17+G17*Nøgletal!$C$9","v":2774.7659999999996},{"$f":"H17/Nøgletal!$C$9","v":38.351983413959914},5.1676811555641947E-3,4.0998244483031791E-2,1,0.19819082196683119,14.339105969300237,1.5723639924147088,113.76053485120417,38.351983413959914,2774.7659999999996]
["S020","FFV Spildevand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",2357074,719.61249999999995,37.08,{"$f":"F18+G18*Nøgletal!$C$9","v":3402.3504999999996},{"$f":"H18/Nøgletal!$C$9","v":47.026268140981337},8.9159511389745403E-3,4.0262738490517896E-2,1,0.4192839089933047,30.335190815665591,1.8934063363453046,136.98794843458279,47.026268140981337,3402.3504999999996]
["S021","Forsyning Helsingør Spildevand A/S","Region Hovedstaden","Helsingør Kommune",2799750,656.25,39,{"$f":"F19+G19*Nøgletal!$C$9","v":3477.8999999999996},{"$f":"H19/Nøgletal!$C$9","v":48.070490670352449},1.0590432969581764E-2,3.2423485756046262E-2,1,0.50908730925927315,36.832466824908416,1.5586128695363273,112.76564111095328,48.070490670352449,3477.8999999999996]
["S022","Fredensborg Spildevand A/S","Region Hovedstaden","Fredensborg Kommune",1688332,0,42.59,{"$f":"F20+G20*Nøgletal!$C$9","v":3081.3865000000001},{"$f":"H20/Nøgletal!$C$9","v":42.59},6.3863440937226255E-3,1.9552320226262021E-2,1,0.27199439495164662,19.678794474751633,0.83273331843649956,60.248255588880738,42.59,3081.3865000000001]
["S023","Fredericia Spildevand A/S","Region Syddanmark","Fredericia Kommune",5047000,375,25.75,{"$f":"F21+G21*Nøgletal!$C$9","v":2238.0124999999998},{"$f":"H21/Nøgletal!$C$9","v":30.933137525915686},1.9090959977669138E-2,8.6211141933449614E-2,1,0.59054329049099175,42.725807067023247,2.6667811096936336,192.94161328633439,30.933137525915686,2238.0124999999998]
["S024","Frederiksberg Kloak A/S","Region Hovedstaden","Frederiksberg Kommune",5099445,0,12.8,{"$f":"F22+G22*Nøgletal!$C$9","v":926.07999999999993},{"$f":"H22/Nøgletal!$C$9","v":12.8},1.9289340282014067E-2,5.9055909392353362E-2,1,0.24690355560978006,17.863472248367586,0.7559156402221231,54.6904965700706,12.8,926.07999999999993]
["S025","Frederikshavn Spildevand A/S","Region Nordjylland","Frederikshavn Kommune",4019068,833.75,38.21,{"$f":"F23+G23*Nøgletal!$C$9","v":3598.2435},{"$f":"H23/Nøgletal!$C$9","v":49.73384243261922},1.520266818615628E-2,0.14058597298941061,1,0.75608710412568947,54.702901983493625,6.9918806288918089,505.86256350032232,49.73384243261922,3598.2435]
["S026","Frederikssund Spildevand A/S","Region Hovedstaden","Frederikssund Kommune",2054405,717.5,42.5,{"$f":"F24+G24*Nøgletal!$C$9","v":3792.3749999999995},{"$f":"H24/Nøgletal!$C$9","v":52.417069799585349},7.7710647182332795E-3,2.3791756854951412E-2,1,0.40733644175272887,29.470791560809928,1.2470941797207513,90.227263902796352,52.417069799585349,3792.3749999999995]
["S027","Furesø Spildevand A/S","Region Hovedstaden","Furesø Kommune",1688762,0,45,{"$f":"F25+G25*Nøgletal!$C$9","v":3255.7499999999995},{"$f":"H25/Nøgletal!$C$9","v":45},6.3879706268691275E-3,1.9557299991910776E-2,1,0.28745867820911075,20.797635368429159,0.88007849963598495,63.673679448663499,45,3255.7499999999995]
["S028","Gentofte Spildevand A/S","Region Hovedstaden","Gentofte Kommune",3594135,0,26.65,{"$f":"F26+G26*Nøgletal!$C$9","v":1928.1274999999998},{"$f":"H26/Nøgletal!$C$9","v":26.65},1.3595301652336014E-2,4.1623139558106016E-2,1,0.36231478903475473,26.213474986664504,1.1092566692235253,80.254720018322047,26.65,1928.1274999999998]
["S029","Gladsaxe Spildevand A/S","Region Hovedstaden","Gladsaxe Kommune",3365244,0,24.5,{"$f":"F27+G27*Nøgletal!$C$9","v":1772.5749999999998},{"$f":"H27/Nøgletal!$C$9","v":24.5},1.2729490493182326E-2,3.8972387141573403E-2,1,0.31187251708296698,22.563976610952661,0.95482348496854841,69.081479137474474,24.5,1772.5749999999998]
["S030","Glostrup Spildevand A/S","Region Hovedstaden","Glostrup Kommune",1325607,0,30,{"$f":"F28+G28*Nøgletal!$C$9","v":2170.5},{"$f":"H28/Nøgletal!$C$9","v":30.000000000000004},5.0142877319433428E-3,1.5351656284530838E-2,1,0.15042863195830031,10.883511522183026,0.46054968853592521,33.320769965574186,30.000000000000004,2170.5]
["S031","Greve Spildevand A/S","Region Sjælland","Greve Kommune",2268940,0,35,{"$f":"F29+G29*Nøgletal!$C$9","v":2532.25},{"$f":"H29/Nøgletal!$C$9","v":35},8.5825723661051342E-3,6.8090578649578973E-2,1,0.30039003281367971,21.733218874069728,2.3831702527352641,172.42236778539635,35,2532.25]
["S032","Gribvand Spildevand A/S","Region Hovedstaden","Gribskov Kommune",1815425,688.52499999999998,52.01,{"$f":"F30+G30*Nøgletal!$C$9","v":4451.4484999999995},{"$f":"H30/Nøgletal!$C$9","v":61.526586040082925},6.8670905523003749E-3,2.1024165239278608E-2,1,0.4225086377111496,30.568499938401672,1.293545111515396,93.587988818138896,61.526586040082925,4451.4484999999995]
["S033","Guldborgsund Spildevand A/S","Region Sjælland","Guldborgsund Kommune",2650319,719.61,36.67,{"$f":"F31+G31*Nøgletal!$C$9","v":3372.6844999999998},{"$f":"H31/Nøgletal!$C$9","v":46.61623358673117},1.0025190005360826E-2,7.953571020651648E-2,1,0.46733659904126296,33.811802940635374,3.7076552454735308,268.24885701000994,46.61623358673117,3372.6844999999998]
["S034","Haderslev Spildevand A/S","Region Syddanmark","Haderslev Kommune",2345425,718.62,45.76,{"$f":"F32+G32*Nøgletal!$C$9","v":4029.3559999999993},{"$f":"H32/Nøgletal!$C$9","v":55.692550103662747},8.871887221245222E-3,4.0063754224145244E-2,1,0.49409802358324478,35.747992006247756,2.2312526394690391,161.43112846558495,55.692550103662747,4029.3559999999993]
["S035","Halsnaes Forsyning A/S","Region Hovedstaden","Halsnæs Kommune",1198754,625,51,{"$f":"F33+G33*Nøgletal!$C$9","v":4314.8500000000004},{"$f":"H33/Nøgletal!$C$9","v":59.638562543192819},4.5344491058194551E-3,1.3882590675597278E-2,1,0.2704280265963383,19.565467724245078,0.82793775226815369,59.901296376600918,59.638562543192819,4314.8500000000004]
["S036","Hedensted Spildevand","Region Midtjylland","Hedensted Kommune",1800054,720,37.5,{"$f":"F34+G34*Nøgletal!$C$9","v":3433.125},{"$f":"H34/Nøgletal!$C$9","v":47.451624049758124},6.8089476662657501E-3,3.1270563578887856E-2,1,0.3230956248341203,23.375968456748602,1.4838390267694455,107.35575358676937,47.451624049758124,3433.125]
["S038","Herning Vand A/S","Region Midtjylland","Herning Kommune",4099105,0,26.88,{"$f":"F35+G35*Nøgletal!$C$9","v":1944.7679999999998},{"$f":"H35/Nøgletal!$C$9","v":26.88},1.5505418961613523E-2,7.1209710108161808E-2,1,0.41678566168817149,30.154442623139204,1.9141170077073892,138.48636550762961,26.88,1944.7679999999998]
["S039","Hillerød Spildevand A/S","Region Hovedstaden","Hillerød Kommune",2432592,0,40,{"$f":"F36+G36*Nøgletal!$C$9","v":2894},{"$f":"H36/Nøgletal!$C$9","v":40},9.2016081858526094E-3,2.8171483904731523E-2,1,0.36806432743410439,26.62945408985745,1.1268593561892608,81.52827442029303,40,2894]
["S040","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3238282,718.75,44.11,{"$f":"F37+G37*Nøgletal!$C$9","v":3910.1084999999998},{"$f":"H37/Nøgletal!$C$9","v":54.044346924671736},1.2249239559818976E-2,0.11327427796297415,1,0.66200215233427007,47.895855721384436,6.1218343758726732,442.91471709438787,54.044346924671736,3910.1084999999998]
["S041","HOFOR Spildevand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1286471,0,31.28,{"$f":"F38+G38*Nøgletal!$C$9","v":2263.1079999999997},{"$f":"H38/Nøgletal!$C$9","v":31.279999999999998},4.8662505198002757E-3,1.489842812539212E-2,1,0.15221631625935261,11.012850481364161,0.4660228317622655,33.716751877999904,31.279999999999998,2263.1079999999997]
["S042","HOFOR Spildevand Dragør A/S","Region Hovedstaden","Dragør Kommune",629352,0,35.1,{"$f":"F39+G39*Nøgletal!$C$9","v":2539.4850000000001},{"$f":"H39/Nøgletal!$C$9","v":35.1},2.3806090437618441E-3,7.2884313269181988E-3,1,8.3559377436040735E-2,6.0455209574975468,0.2558239395748288,18.508862028238863,35.1,2539.4850000000001]
["S043","HOFOR Spildevand Herlev A/S","Region Hovedstaden","Herlev Kommune",1379624,0,31.68,{"$f":"F40+G40*Nøgletal!$C$9","v":2292.0479999999998},{"$f":"H40/Nøgletal!$C$9","v":31.68},5.2186143388610676E-3,1.5977219077667495E-2,1,0.16532570225511861,11.961314558157831,0.50615830038050624,36.620553032529621,31.68,2292.0479999999998]
["S044","HOFOR Spildevand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",2893938,0,31.78,{"$f":"F41+G41*Nøgletal!$C$9","v":2299.2829999999999},{"$f":"H41/Nøgletal!$C$9","v":31.78},1.0946711816099835E-2,3.351426288842968E-2,1,0.34788650151565276,25.169588384657477,1.0650832745942953,77.058774916897264,31.78,2299.2829999999999]
["S045","HOFOR Spildevand København A/S","Region Hovedstaden","Københavns Kommune",29177583,0,20.93,{"$f":"F42+G42*Nøgletal!$C$9","v":1514.2855},{"$f":"H42/Nøgletal!$C$9","v":20.93},0.11036815321936187,0.33790122217925084,1,2.3100054468812439,167.12889408185799,7.0722725802117203,511.67892117831792,20.93,1514.2855]
["S046","HOFOR Spildevand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1721094,0,24.96,{"$f":"F43+G43*Nøgletal!$C$9","v":1805.856},{"$f":"H43/Nøgletal!$C$9","v":24.96},6.5102707889452124E-3,1.9931732045295716E-2,1,0.16249635889207251,11.756611565841446,0.49749603185058106,35.993837904389537,24.96,1805.856]
["S047","Holbæk Spildevand A/S","Region Sjælland","Holbæk Kommune",2920273,250,34.229999999999997,{"$f":"F44+G44*Nøgletal!$C$9","v":2726.5404999999996},{"$f":"H44/Nøgletal!$C$9","v":37.685425017277126},1.1046327514735048E-2,8.7636992774045117E-2,1,0.41628554727283285,30.11825934518945,3.3026373199259345,238.94581009664134,37.685425017277126,2726.5404999999996]
["S048","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",4550739,720,28.75,{"$f":"F45+G45*Nøgletal!$C$9","v":2800.0625},{"$f":"H45/Nøgletal!$C$9","v":38.701624049758124},1.721378563856114E-2,7.9055502351831966E-2,1,0.66620146025671878,48.199675649573599,3.0595763310853701,221.3603475540265,38.701624049758124,2800.0625]
["S049","HTK Kloak A/S","Region Hovedstaden","Høje-Taastrup Kommune",2396189,0,19.11,{"$f":"F46+G46*Nøgletal!$C$9","v":1382.6084999999998},{"$f":"H46/Nøgletal!$C$9","v":19.11},9.0639089157778935E-3,2.7749906209588261E-2,1,0.17321129938051555,12.531837510180297,0.53030070766523163,38.367256199579508,19.11,1382.6084999999998]
["S051","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1243722,0,30.54,{"$f":"F47+G47*Nøgletal!$C$9","v":2209.569},{"$f":"H47/Nøgletal!$C$9","v":30.540000000000003},4.7045466465913642E-3,1.4403358353953519E-2,1,0.14367685458690027,10.395020429362233,0.43987856412974052,31.825214114786721,30.540000000000003,2209.569]
["S052","Ikast-Brande Spildevand A/S","Region Midtjylland","Ikast-Brande Kommune",1778888,625,34.380000000000003,{"$f":"F48+G48*Nøgletal!$C$9","v":3112.393},{"$f":"H48/Nøgletal!$C$9","v":43.018562543192814},6.7288844091055872E-3,3.0902867527152329E-2,1,0.28946693479902375,20.942932732709366,1.3293969394808047,96.181868571436226,43.018562543192814,3112.393]
["S053","Ishøj Spildevand A/S","Region Hovedstaden","Ishøj Kommune",1093552,0,34.4,{"$f":"F49+G49*Nøgletal!$C$9","v":2488.8399999999997},{"$f":"H49/Nøgletal!$C$9","v":34.4},4.1365083149395758E-3,1.2664262057503669E-2,1,0.1422958860339214,10.295107354554213,0.43565061477812622,31.519321979197429,34.4,2488.8399999999997]
["S054","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",1568129,717,23.55,{"$f":"F50+G50*Nøgletal!$C$9","v":2420.8424999999997},{"$f":"H50/Nøgletal!$C$9","v":33.460158949550795},5.9316599918411584E-3,5.4852752239551925E-2,1,0.19847428616169632,14.359614603798727,1.8353818087557356,132.78987386347745,33.460158949550795,2420.8424999999997]
["S056","Kalundborg Spildevandsanlæg A/S","Region Sjælland","Kalundborg Kommune",1776995,0,42.79,{"$f":"F51+G51*Nøgletal!$C$9","v":3095.8564999999999},{"$f":"H51/Nøgletal!$C$9","v":42.79},6.7217238806257518E-3,5.3327376575585332E-2,1,0.2876225648519759,20.809492567040458,2.2818784436692963,165.09390539947358,42.79,3095.8564999999999]
["S057","Kerteminde Forsyning - Spildevand A/S","Region Syddanmark","Kerteminde Kommune",1054230,500,28.75,{"$f":"F52+G52*Nøgletal!$C$9","v":2580.0625},{"$f":"H52/Nøgletal!$C$9","v":35.660850034554251},3.9877675326447665E-3,1.8007999239251157E-2,1,0.14220717995430945,10.288689469694289,0.6421805602933025,46.461763537220442,35.660850034554251,2580.0625]
["S058","Kolding Spildevand A/S","Region Syddanmark","Kolding Kommune",4374396,593.75,37.25,{"$f":"F53+G53*Nøgletal!$C$9","v":3288.7874999999999},{"$f":"H53/Nøgletal!$C$9","v":45.456634416033175},1.6546744395180495E-2,7.4721948569271696E-2,1,0.75215931074726572,54.418726132564672,3.3966082989670165,245.74461043026363,45.456634416033175,3288.7874999999999]
["S059","Køge Afløb A/S","Region Sjælland","Køge Kommune",2651398,0,42.27,{"$f":"F54+G54*Nøgletal!$C$9","v":3058.2345},{"$f":"H54/Nøgletal!$C$9","v":42.27},1.002927146876798E-2,7.9568090848738351E-2,1,0.42393730498482257,30.671864015651909,3.3633432001761703,243.33788053274591,42.27,3058.2345]
["S060","Langeland Spildevand ApS","Region Syddanmark","Langeland Kommune",594920,687.5,32.5,{"$f":"F55+G55*Nøgletal!$C$9","v":3038.875},{"$f":"H55/Nøgletal!$C$9","v":42.0024187975121},2.2503653477144686E-3,1.0162221628501653E-2,1,9.4520787782112051E-2,6.8385789960358059,0.42683788875346185,30.88172125131296,42.0024187975121,3038.875]
["S061","Lejre Spildevand A/S","Region Sjælland","Lejre Kommune",1028060,719.61,45.26,{"$f":"F56+G56*Nøgletal!$C$9","v":3994.1709999999998},{"$f":"H56/Nøgletal!$C$9","v":55.206233586731173},3.8887759688215839E-3,3.0851939798534185E-2,1,0.21468467450123119,15.532436200164074,1.7032193951216461,123.22792323705107,55.206233586731173,3994.1709999999998]
["S062","Lemvig Vand og Spildevand A/S","Region Midtjylland","Lemvig Kommune",1246930,719.57500000000005,32.5,{"$f":"F57+G57*Nøgletal!$C$9","v":3070.95},{"$f":"H57/Nøgletal!$C$9","v":42.445749827228752},4.716681340391317E-3,2.1661685617999589E-2,1,0.20020307618900782,14.484692562274715,0.91944648857768962,66.521953448595838,42.445749827228752,3070.95]
["S063","Lolland Spildevand A/S","Region Sjælland","Lolland Kommune",1707748,719.61249999999995,56.8,{"$f":"F58+G58*Nøgletal!$C$9","v":4829.0924999999997},{"$f":"H58/Nøgletal!$C$9","v":66.746268140981343},6.4597877392400466E-3,5.1249283589544538E-2,1,0.43116672457713984,31.194912523156063,3.4206984245009346,247.48753101264259,66.746268140981343,4829.0924999999997]
["S064","Lyngby-Taarbæk Spildevand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2776445,0,22.81,{"$f":"F59+G59*Nøgletal!$C$9","v":1650.3034999999998},{"$f":"H59/Nøgletal!$C$9","v":22.81},1.0502278655676558E-2,3.2153594038734121E-2,1,0.23955697613598229,17.331947223438316,0.7334234800235252,53.063188779702045,22.81,1650.3034999999998]
["S065","Læsø Vand A/S","Region Nordjylland","Læsø Kommune",153387,398.75,21.95,{"$f":"F60+G60*Nøgletal!$C$9","v":1986.8324999999998},{"$f":"H60/Nøgletal!$C$9","v":27.461402902557012},5.8020706916876079E-4,5.3654381162316052E-3,1,1.5933300093355106E-2,1.1527742617542418,0.14734245785857264,10.66022682606773,27.461402902557012,1986.8324999999998]
["S066","Mariagerfjord Vand A/S","Region Nordjylland","Mariagerfjord Kommune",1943737,650,32.75,{"$f":"F61+G61*Nøgletal!$C$9","v":3019.4624999999996},{"$f":"H61/Nøgletal!$C$9","v":41.734105044920526},7.3524480432166986E-3,6.7991424225844907E-2,1,0.30684783897292606,22.200441149691198,2.8375612407951656,205.2975557715302,41.734105044920526,3019.4624999999996]
["S067","Middelfart Spildevand A/S","Region Syddanmark","Middelfart Kommune",1506156,0,51.53,{"$f":"F62+G62*Nøgletal!$C$9","v":3728.1954999999998},{"$f":"H62/Nøgletal!$C$9","v":51.53},5.6972387390779146E-3,2.5727645866835097E-2,1,0.29357871222468496,21.240419829455956,1.3257455915180125,95.917693546328209,51.53,3728.1954999999998]
["S068","Morsø Forsyning A/S","Region Nordjylland","Morsø Kommune",864262,618.75,42.38,{"$f":"F63+G63*Nøgletal!$C$9","v":3684.9429999999998},{"$f":"H63/Nøgletal!$C$9","v":50.932176917760884},3.2691878843313423E-3,3.0231664203684536E-2,1,0.16650685570216434,12.046771010051589,1.5397644697403996,111.4019593857179,50.932176917760884,3684.9429999999998]
["S071","NFS Spildevand A/S","Region Syddanmark","Nyborg Kommune",1557918,500,40.94,{"$f":"F64+G64*Nøgletal!$C$9","v":3462.0089999999996},{"$f":"H64/Nøgletal!$C$9","v":47.850850034554249},5.8930355035645629E-3,2.6611826791891412E-2,1,0.2819867581293718,20.401741950660046,1.2733985329643289,92.130383859969186,47.850850034554249,3462.0089999999996]
["S072","NK-Spildevand A/S","Region Sjælland","Næstved Kommune",2859108,719.61249999999995,46.53,{"$f":"F65+G65*Nøgletal!$C$9","v":4086.058},{"$f":"H65/Nøgletal!$C$9","v":56.476268140981347},1.081496263123314E-2,8.5801439501106427E-2,1,0.61078872949621599,44.19056457905122,4.8457451041466753,350.58965828501192,56.476268140981347,4086.058]
["S073","Odder Spildevand A/S","Region Midtjylland","Odder Kommune",879701,625,26.88,{"$f":"F66+G66*Nøgletal!$C$9","v":2569.768},{"$f":"H66/Nøgletal!$C$9","v":35.518562543192814},3.327587989561228E-3,1.5282178229603791E-2,1,0.11819114212520772,8.5511291327587777,0.54280100324440195,39.271652584732479,35.518562543192814,2569.768]
["S074","Odsherred Spildevand A/S","Region Sjælland","Odsherred Kommune",1199409,710,45,{"$f":"F67+G67*Nøgletal!$C$9","v":3965.7499999999995},{"$f":"H67/Nøgletal!$C$9","v":54.813407049067031},4.536926731891453E-3,3.5994099820847121E-2,1,0.24868441170695962,17.992317186998527,1.9729592448448439,142.74360136452447,54.813407049067031,3965.7499999999995]
["S075","Randers Spildevand A/S","Region Midtjylland","Randers Kommune",4049517,750,34.729999999999997,{"$f":"F68+G68*Nøgletal!$C$9","v":3262.7154999999998},{"$f":"H68/Nøgletal!$C$9","v":45.096275051831377},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":1.5317845646104774E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$99,$C$3:$C$99,C68,$H$3:$H$99,\">0\")),\"-\")","v":7.0348266669937237E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$99,$D$3:$D$99,D68,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.69077778045823857},{"$f":"IF(H68>0,J68*H68,\"-\")","v":49.977772416153556},{"$f":"IF(H68>0,K68*I68,\"-\")","v":3.1724447831670712},{"$f":"IF(H68>0,K68*H68,\"-\")","v":229.5263800621376},{"$f":"IF(H68>0,L68*I68,\"-\")","v":45.096275051831377},{"$f":"IF(H68>0,L68*H68,\"-\")","v":3262.7154999999998}]
["S076","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",1084302,650,35,{"$f":"F69+G69*Nøgletal!$C$9","v":3182.25},{"$f":"H69/Nøgletal!$C$9","v":43.984105044920526},4.1015189391136516E-3,3.7928607250328664E-2,1,0.18040163986170585,13.052058643994418,1.6682558455059902,120.69831042235839,43.984105044920526,3182.25]
["S077","Ringkøbing-Skjern Spildevand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",2260878,720,37.96,{"$f":"F70+G70*Nøgletal!$C$9","v":3466.4059999999999},{"$f":"H70/Nøgletal!$C$9","v":47.911624049758124},8.5520767609258263E-3,3.927600463269925E-2,1,0.4097438866141514,29.644970196533848,1.881777168138445,136.14657811481646,47.911624049758124,3466.4059999999999]
["S079","Ringsted Spildevand A/S","Region Sjælland","Ringsted Kommune",1372640,0,{"$f":"34.86+8.99","v":43.85},{"$f":"F71+G71*Nøgletal!$C$9","v":3172.5474999999997},{"$f":"H71/Nøgletal!$C$9","v":43.85},5.192196414453688E-3,4.1192738405404321E-2,1,0.22767781277379423,16.472489754184011,1.8063015790769796,130.68591924621944,43.85,3172.5474999999997]
["S080","Roskilde Spildevand A/S","Region Sjælland","Roskilde Kommune",4020974,0,36.65,{"$f":"F72+G72*Nøgletal!$C$9","v":2651.6274999999996},{"$f":"H72/Nøgletal!$C$9","v":36.65},1.5209877888894033E-2,0.12066887903378325,1,0.55744202462796633,40.330930481833356,4.4225144165881556,319.96891804015303,36.65,2651.6274999999996]
["S081","Rudersdal Forsyning A/S","Region Hovedstaden","Rudersdal Kommune",2727820,0,30.3,{"$f":"F73+G73*Nøgletal!$C$9","v":2192.2049999999999},{"$f":"H73/Nøgletal!$C$9","v":30.3},1.031834801788893E-2,3.1590475190662777E-2,1,0.31264594494203457,22.619934116556202,0.95719139827708222,69.25279766534689,30.3,2192.2049999999999]
["S083","Silkeborg Spildevand A/S","Region Midtjylland","Silkeborg Kommune",3711331,656.25,30,{"$f":"F74+G74*Nøgletal!$C$9","v":2826.75},{"$f":"H74/Nøgletal!$C$9","v":39.070490670352456},1.4038611370097638E-2,6.4473294688824581E-2,1,0.54849543456010363,39.683644690423499,2.5190032586266051,182.24988576163489,39.070490670352456,2826.75]
["S084","SK Spildevand A/S","Region Sjælland","Slagelse Kommune",3243254,720,53.13,{"$f":"F75+G75*Nøgletal!$C$9","v":4563.9555},{"$f":"H75/Nøgletal!$C$9","v":63.081624049758126},1.2268046822154812E-2,9.7329608349080013E-2,1,0.77388831745999975,55.990819768230978,6.1397097627868646,444.20800133762964,63.081624049758126,4563.9555]
["S085","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",2380324,407.5,32.5,{"$f":"F76+G76*Nøgletal!$C$9","v":2758.875},{"$f":"H76/Nøgletal!$C$9","v":38.132342778161714},9.0038974079424041E-3,4.1351022236195495E-2,1,0.34333970229906152,24.8406274613371,1.5768113541379938,114.08230147188385,38.132342778161714,2758.875]
["S086","Skive Vand A/S","Region Midtjylland","Skive Kommune",1849759,656.25,31.88,{"$f":"F77+G77*Nøgletal!$C$9","v":2962.7679999999996},{"$f":"H77/Nøgletal!$C$9","v":40.950490670352451},6.9969635500957573E-3,3.2134039542769284E-2,1,0.28652909057899245,20.730379703390103,1.3159046864969104,95.205704068051446,40.950490670352451,2962.7679999999996]
["S087","Solrød Spildevand A/S","Region Sjælland","Solrød Kommune",869314,0,32.5,{"$f":"F78+G78*Nøgletal!$C$9","v":2351.375},{"$f":"H78/Nøgletal!$C$9","v":32.5},3.2882977574851336E-3,2.6087994080134378E-2,1,0.10686967711826684,7.7320211395066059,0.8478598076043673,61.342657080175975,32.5,2351.375]
["S088","Sorø Spildevand A/S","Region Sjælland","Sorø Kommune",1005569,562.5,51.55,{"$f":"F79+G79*Nøgletal!$C$9","v":4292.1424999999999},{"$f":"H79/Nøgletal!$C$9","v":59.324706288873536},3.8037007199890581E-3,3.0176987968865848E-2,1,0.22565342802412766,16.326025517545634,1.7902409479358368,129.52393258315777,59.324706288873536,4292.1424999999999]
["S089","Stevns Spildevand A/S","Region Sjælland","Stevns Kommune",815101,740,60,{"$f":"F80+G80*Nøgletal!$C$9","v":5081},{"$f":"H80/Nøgletal!$C$9","v":70.228058051140295},3.0832297540634222E-3,2.4461069375060807E-2,1,0.21652923815336902,15.665890380396249,1.7178534000647405,124.28669349468396,70.228058051140295,5081]
["S090","Struer Forsyning Spildevand A/S","Region Midtjylland","Struer Kommune",942596,0,23.75,{"$f":"F81+G81*Nøgletal!$C$9","v":1718.3124999999998},{"$f":"H81/Nøgletal!$C$9","v":23.75},3.5654968320013906E-3,1.6374791060271177E-2,1,8.468054976003303E-2,6.1266377751383887,0.38890128768144044,28.137008163752213,23.75,1718.3124999999998]
["S091","Svendborg Spildevand A/S","Region Syddanmark","Svendborg Kommune",2600671,204,39,{"$f":"F82+G82*Nøgletal!$C$9","v":3025.6499999999996},{"$f":"H82/Nøgletal!$C$9","v":41.819626814098129},9.8373897317386109E-3,4.4423779810423288E-2,1,0.41139596740614959,29.764498241834925,1.8577858933435689,134.41080938340721,41.819626814098129,3025.6499999999996]
["S092","Syddjurs Spildevand A/S","Region Midtjylland","Syddjurs Kommune",1619450,795.22,48.99,{"$f":"F83+G83*Nøgletal!$C$9","v":4339.6464999999998},{"$f":"H83/Nøgletal!$C$9","v":59.981292328956464},6.1257886141938347E-3,2.8133108333322186E-2,1,0.3674327176133535,26.583757119326123,1.6874601950631991,122.08774511282246,59.981292328956464,4339.6464999999998]
["S093","Sønderborg Spildevandsforsyning A/S","Region Syddanmark","Sønderborg Kommune",3272092,0,44.88,{"$f":"F84+G84*Nøgletal!$C$9","v":3247.0679999999998},{"$f":"H84/Nøgletal!$C$9","v":44.88},1.2377130456756759E-2,5.5892765569903906E-2,1,0.55548561489924342,40.189384237960255,2.5084673187772872,181.48761051353671,44.88,3247.0679999999998]
["S095","Thisted Spildevand Transport A/S","Region Nordjylland","Thisted Kommune",1929535,719.61249999999995,36.049999999999997,{"$f":"F85+G85*Nøgletal!$C$9","v":3327.83},{"$f":"H85/Nøgletal!$C$9","v":45.996268140981343},7.2987270577594254E-3,6.7494641890140303E-2,1,0.33571420683653835,24.288922864623547,3.104501646458405,224.6106941212656,45.996268140981343,3327.83]
["S096","Tønder Spildevand A/S","Region Syddanmark","Tønder Kommune",1996876,594,37,{"$f":"F86+G86*Nøgletal!$C$9","v":3270.95},{"$f":"H86/Nøgletal!$C$9","v":45.210089841050447},7.5534534964073778E-3,3.4109958442539952E-2,1,0.34149231118277418,24.70696871407371,1.5421142856617285,111.57196856762604,45.210089841050447,3270.95]
["S097","TÅRNBYFORSYNING Spildevand","Region Hovedstaden","Tårnby Kommune",2315420,0,28.09,{"$f":"F87+G87*Nøgletal!$C$9","v":2032.3114999999998},{"$f":"H87/Nøgletal!$C$9","v":28.09},8.7583892513363737E-3,2.6814532507997011E-2,1,0.24602315407003875,17.7997751969673,0.75322021814963602,54.495482783126164,28.09,2032.3114999999998]
["S098","Vallensbæk Kloakforsyning A/S","Region Hovedstaden","Vallensbæk Kommune",636403,0,34.57,{"$f":"F88+G88*Nøgletal!$C$9","v":2501.1394999999998},{"$f":"H88/Nøgletal!$C$9","v":34.57},2.4072804047292591E-3,7.3700879027074236E-3,1,8.3219683591490484E-2,6.0209441078443362,0.25478393879659561,18.433617971933693,34.57,2501.1394999999998]
["S099","Vandcenter Syd A/S 1","Region Syddanmark","Nordfyns Kommune",1367042.2695685539,656.25,34.880000000000003,{"$f":"F89+G89*Nøgletal!$C$9","v":3179.8180000000002},{"$f":"H89/Nøgletal!$C$9","v":43.950490670352458},5.1710222421468685E-3,2.3351352314404532E-2,1,0.22726896480966099,16.442909603978972,1.0263033920343496,74.253050413685202,43.950490670352458,3179.8180000000002]
["S099","Vandcenter Syd A/S 2","Region Syddanmark","Odense Kommune",9442107.7304314449,656.25,34.880000000000003,{"$f":"F90+G90*Nøgletal!$C$9","v":3179.8180000000002},{"$f":"H90/Nøgletal!$C$9","v":43.950490670352458},3.5716049293938394E-2,0.16128688125602281,1,1.5697378912750879,113.57053643375261,7.0886375698930753,512.862928181764,43.950490670352458,3179.8180000000002]
["S100","Varde Kloak og Spildevand A/S","Region Syddanmark","Varde Kommune",2166090,548.61249999999995,29.26,{"$f":"F91+G91*Nøgletal!$C$9","v":2665.5734999999995},{"$f":"H91/Nøgletal!$C$9","v":36.842757429163782},8.1935283332731004E-3,3.700041458898868E-2,1,0.30187217687176149,21.840451996671941,1.3631972994806028,98.627324617421593,36.842757429163782,2665.5734999999995]
["S102","Vejen Spildevand A/S","Region Syddanmark","Vejen Kommune",1818676,700,35.75,{"$f":"F92+G92*Nøgletal!$C$9","v":3286.5124999999998},{"$f":"H92/Nøgletal!$C$9","v":45.425190048375953},6.8793878994149781E-3,3.1066006492363463E-2,1,0.31249750274742322,22.609194323776066,1.4111792489596915,102.09881866223367,45.425190048375953,3286.5124999999998]
["S103","Vejle Spildevand A/S","Region Syddanmark","Vejle Kommune",4816315,732.15,35.630000000000003,{"$f":"F93+G93*Nøgletal!$C$9","v":3309.9805000000001},{"$f":"H93/Nøgletal!$C$9","v":45.749557705597795},1.8218362770922831E-2,8.2270659017476197E-2,1,0.83348203888984862,60.302425513680539,3.7638462621975868,272.3142770699954,45.749557705597795,3309.9805000000001]
["S104","Vestforsyning Spildevand A/S","Region Midtjylland","Holstebro Kommune",3423559,711.25,26,{"$f":"F94+G94*Nøgletal!$C$9","v":2592.35},{"$f":"H94/Nøgletal!$C$9","v":35.830684174153426},1.2950074866294625E-2,5.9474115429633621E-2,1,0.46401004256584488,33.571126579638872,2.1309982464963473,154.17772313401071,35.830684174153426,2592.35]
["S105","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",2067171,703.85,36.21,{"$f":"F95+G95*Nøgletal!$C$9","v":3323.6434999999997},{"$f":"H95/Nøgletal!$C$9","v":45.938403593642015},7.81935383950828E-3,7.2309114045966114E-2,1,0.35920863252082563,25.988744562881735,3.3217652645422802,240.32971688963394,45.938403593642015,3323.6434999999997]
["S107","Vordingborg Spildevand A/S","Region Sjælland","Vordingborg Kommune",1567117,250,40,{"$f":"F96+G96*Nøgletal!$C$9","v":3144},{"$f":"H96/Nøgletal!$C$9","v":43.455425017277129},5.927831964994041E-3,4.7028966540143081E-2,1,0.25759645746981708,18.637103697941264,2.0436637291252229,147.85907080220986,43.455425017277129,3144]
["S108","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",254075,719,71.94,{"$f":"F97+G97*Nøgletal!$C$9","v":5923.8589999999995},{"$f":"H97/Nøgletal!$C$9","v":81.877802349689006},9.6107304464558866E-4,4.3400229615100476E-3,1,7.8690548793105344E-2,5.6932612051811713,0.35535154223563159,25.709684080747948,81.877802349689006,5923.8589999999995]
["S109","Aalborg Forsyning, Kloak A/S","Region Nordjylland","Aalborg Kommune",10333499,718.75,28.81,{"$f":"F98+G98*Nøgletal!$C$9","v":2803.1534999999999},{"$f":"H98/Nøgletal!$C$9","v":38.744346924671738},3.9087857308952659E-2,0.36146315795107264,1,1.5144335041201278,109.56926402309122,14.004653992143776,1013.2367163316021,38.744346924671738,2803.1534999999999]
["S110","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",15269083,0,30.4,{"$f":"F99+G99*Nøgletal!$C$9","v":2199.4399999999996},{"$f":"H99/Nøgletal!$C$9","v":30.4},5.775737120045734E-2,0.26525472610422557,1,1.755824084493903,127.03387251313387,8.0637436735684567,583.41185478267778,30.4,2199.4399999999996]

{"sheet":"V 2015","index":10,"n_rows":218,"n_cols":18,"rows_kept":218,"cut":false,"hidden":false,"merged":[[0,16,0,17],[0,7,0,8],[163,0,163,6],[0,5,0,6],[0,9,0,11],[0,12,0,13],[0,14,0,15]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Land",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region","Kommune","Debiteret vandmængde","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["V002","Andelsselskabet Gram Vandværk","Region Syddanmark","Haderslev Kommune",333449,656.25,13.05,{"$f":"IFERROR(F3+G3*Nøgletal!$C$9,\"-\")","v":1600.4175},{"$f":"IFERROR(H3/Nøgletal!$C$9,\"-\")","v":22.120490670352456},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":1.4304788011961537E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$C$3:$C$163,C3,$I$3:$I$163,\">0\")),\"-\")","v":7.815851654151617E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$D$3:$D$163,D3,$I$3:$I$163,\">0\")),\"-\")","v":0.17353234752578403},{"$f":"IF(H3>0,J3*I3,\"-\")","v":3.1642892975996484E-2},{"$f":"IF(H3>0,J3*H3,\"-\")","v":2.2893633068133452},{"$f":"IF(H3>0,K3*I3,\"-\")","v":0.17289047359651966},{"$f":"IF(H3>0,K3*H3,\"-\")","v":12.508625764708196},{"$f":"IF(H3>0,L3*I3,\"-\")","v":3.8386206744484657},{"$f":"IF(H3>0,L3*H3,\"-\")","v":277.72420579634644}]
["V003","Andelsselskabet Gørlev Vandforsyning","Region Sjælland","Kalundborg Kommune",715991,312.5,10.6625,{"$f":"IFERROR(F4+G4*Nøgletal!$C$9,\"-\")","v":1083.9318749999998},{"$f":"IFERROR(H4/Nøgletal!$C$9,\"-\")","v":14.981781271596404},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":3.071564009330468E-3},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$C$3:$C$163,C4,$I$3:$I$163,\">0\")),\"-\")","v":2.3702806242285317E-2},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$D$3:$D$163,D4,$I$3:$I$163,\">0\")),\"-\")","v":0.16797155145495454},{"$f":"IF(H4>0,J4*I4,\"-\")","v":4.6017500149496765E-2},{"$f":"IF(H4>0,J4*H4,\"-\")","v":3.3293661358160911},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.3551102586449485},{"$f":"IF(H4>0,K4*H4,\"-\")","v":25.69222721296202},{"$f":"IF(H4>0,L4*I4,\"-\")","v":2.5165130437488297},{"$f":"IF(H4>0,L4*H4,\"-\")","v":182.06971871522782}]
["V006","Andelsselskabet Klinting Vandværk","Region Syddanmark","Varde Kommune",719407,837.5,10.352499999999999,{"$f":"IFERROR(F5+G5*Nøgletal!$C$9,\"-\")","v":1586.5033749999998},{"$f":"IFERROR(H5/Nøgletal!$C$9,\"-\")","v":21.928173807878366},3.0862184709869317E-3,1.6862483890964591E-2,0.43097696146825487,6.7675135040886056E-2,4.8962960202081058,0.3697634775936206,26.752387603898452,9.4505377182671904,683.74640391663127]
["V007","Andelsselskabet Marielyst Vandværk","Region Sjælland","Guldborgsund Kommune",213992,585.75,16.739999999999998,{"$f":"IFERROR(F6+G6*Nøgletal!$C$9,\"-\")","v":1796.8889999999999},{"$f":"IFERROR(H6/Nøgletal!$C$9,\"-\")","v":24.836060815480305},9.1801450784248062E-4,7.0841825014547949E-3,0.12408822190586918,2.2799864146269069E-2,1.649570170982567,0.17594318743409268,12.729489610856604,3.0818626257389825,222.97276097221535]
["V008","Andelsselskabet Stenløse Vandværk","Region Hovedstaden","Egedal Kommune",280620,0,14,{"$f":"IFERROR(F7+G7*Nøgletal!$C$9,\"-\")","v":1012.8999999999999},{"$f":"IFERROR(H7/Nøgletal!$C$9,\"-\")","v":14},1.2038451493081839E-3,3.252455950791322E-3,0.30447765080660211,1.6853832090314574E-2,1.2193747517342592,4.5534383311078508E-2,3.2944126325565297,4.2626871112924292,308.40541250200721]
["V010","Andelsselskabet Vejgaard Vandværk","Region Nordjylland","Aalborg Kommune",522998,762.5,13.25,{"$f":"IFERROR(F8+G8*Nøgletal!$C$9,\"-\")","v":1721.1374999999998},{"$f":"IFERROR(H8/Nøgletal!$C$9,\"-\")","v":23.78904630269523},2.2436341151659952E-3,2.0940169981979374E-2,6.7567239349657027E-2,5.33739158519905E-2,3.8616028118915127,0.49814667328761608,36.04091181235902,1.6073601854342821,116.2925094161703]
["V012","Andelsselskabet Ørbæk Vandværk","Region Syddanmark","Nyborg Kommune",249242,1300,13.03,{"$f":"IFERROR(F9+G9*Nøgletal!$C$9,\"-\")","v":2242.7204999999999},{"$f":"IFERROR(H9/Nøgletal!$C$9,\"-\")","v":30.998210089841052},1.0692351675000726E-3,5.8420882893157793E-3,0.17604807591111776,3.3144376357613636E-2,2.3979956294733467,0.18109428015561063,13.102171169258428,5.4571752430051141,394.82662883141995]
["V013","Andelsvandværket Helle Vest a.m.b.a.","Region Syddanmark","Varde Kommune",503771,750,10.57,{"$f":"IFERROR(F10+G10*Nøgletal!$C$9,\"-\")","v":1514.7394999999999},{"$f":"IFERROR(H10/Nøgletal!$C$9,\"-\")","v":20.936275051831377},2.1611512889748883E-3,1.1808100800013238E-2,0.3017953604229931,4.5246457814598177E-2,3.2735812228861776,0.24721764618882727,17.886196701761651,6.3184706751823692,457.14135334944433]
["V014","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",171697,669.62,18.54,{"$f":"IFERROR(F11+G11*Nøgletal!$C$9,\"-\")","v":2010.989},{"$f":"IFERROR(H11/Nøgletal!$C$9,\"-\")","v":27.795286800276436},7.3657116599232871E-4,3.5056196210386703E-3,0.11460471362671852,2.0473206807570799E-2,1.4812365125277471,9.7439702779446233E-2,7.049762496092935,3.1854708839181902,230.46881845148107]
["V015","Arwos Vand A/S","Region Syddanmark","Aabenraa Kommune",1168270,512.5,16.3,{"$f":"IFERROR(F12+G12*Nøgletal!$C$9,\"-\")","v":1691.8050000000001},{"$f":"IFERROR(H12/Nøgletal!$C$9,\"-\")","v":23.383621285418108},5.0118173066148958E-3,2.7383572936178276E-2,0.43917398736087737,0.11719443784958693,8.4790175784176149,0.64032709898121754,46.327665611291089,10.269478198853756,742.99674768706916]
["V017","Assens Vandværk A/S","Region Syddanmark","Assens Kommune",607624,603.75,17.5,{"$f":"IFERROR(F13+G13*Nøgletal!$C$9,\"-\")","v":1869.875},{"$f":"IFERROR(H13/Nøgletal!$C$9,\"-\")","v":25.844851416724261},2.6066752369868005E-3,1.4242355039308027E-2,0.67059783046552612,6.7369134191578361E-2,4.8741568587606938,0.36809154981514997,26.631423629126097,17.331501288759167,1253.9341182417256]
["V018","Aulum Vandværk a.m.b.a.","Region Midtjylland","Herning Kommune",300305,381.25,10.02,{"$f":"IFERROR(F14+G14*Nøgletal!$C$9,\"-\")","v":1106.1969999999999},{"$f":"IFERROR(H14/Nøgletal!$C$9,\"-\")","v":15.289523151347616},1.2882927715878918E-3,6.1314705574122899E-3,7.4371120487230657E-2,1.9697382156906858E-2,1.425105599052211,9.3747261039361485E-2,6.7826143361978017,1.1370989684811761,82.269110369613088]
["V019","Baunehøj Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",256847,900,20.170000000000002,{"$f":"IFERROR(F15+G15*Nøgletal!$C$9,\"-\")","v":2359.2995000000001},{"$f":"IFERROR(H15/Nøgletal!$C$9,\"-\")","v":32.609530062197656},1.1018602204559873E-3,2.9769209378978645E-3,0.17657751179889797,3.5931143983299253E-2,2.5996182671917007,9.7075992817166057E-2,7.0234480803219625,5.7581096793142246,416.59923529838409]
["V020","Billund Drikkevand A/S","Region Syddanmark","Billund Kommune",692663,704.09,13.64,{"$f":"IFERROR(F16+G16*Nøgletal!$C$9,\"-\")","v":1690.944},{"$f":"IFERROR(H16/Nøgletal!$C$9,\"-\")","v":23.371720801658604},2.97148810724558E-3,1.6235620002817888E-2,0.39169574240684923,6.9448790407992678E-2,5.0246199860182701,0.37945437774768337,27.453524230044888,9.1546035307312685,662.33556544840724]
["V021","Birkerød Vandforsyning a.m.b.a.","Region Hovedstaden","Rudersdal Kommune",1111404,0,17.412500000000001,{"$f":"IFERROR(F17+G17*Nøgletal!$C$9,\"-\")","v":1259.7943749999999},{"$f":"IFERROR(H17/Nøgletal!$C$9,\"-\")","v":17.412500000000001},4.7678651354918144E-3,1.2881450194331404E-2,0.39581014002525711,8.3020451671751219E-2,6.0065296784512006,0.22429825150879559,16.227978496661358,6.8920440631897897,498.63938797178122]
["V022","Bjerringbro Fællesvandværk","Region Midtjylland","Viborg Kommune",476441,350,10.5375,{"$f":"IFERROR(F18+G18*Nøgletal!$C$9,\"-\")","v":1112.3881249999999},{"$f":"IFERROR(H18/Nøgletal!$C$9,\"-\")","v":15.375095024187976},2.0439070158275977E-3,9.7277233607301547E-3,0.17180981957915265,3.142526458895379E-2,2.2736178930108064,0.14956467104023935,10.821003949761314,2.6415923021180636,191.11920305824188]
["V024","Bogense Forsyningsselskab a.m.b.a.","Region Syddanmark","Nordfyns Kommune",233898,1125,14.55,{"$f":"IFERROR(F19+G19*Nøgletal!$C$9,\"-\")","v":2177.6925000000001},{"$f":"IFERROR(H19/Nøgletal!$C$9,\"-\")","v":30.099412577747067},1.0034102085841551E-3,5.4824338060775564E-3,0.46064131903278283,3.0202057852897726E-2,2.1851188856571504,0.16501803705931653,11.939054981241549,13.865033111925342,1003.1351456477985]
["V025","Bolderslev Vandværk","Region Syddanmark","Aabenraa Kommune",242924,668.75,10.1625,{"$f":"IFERROR(F20+G20*Nøgletal!$C$9,\"-\")","v":1404.006875},{"$f":"IFERROR(H20/Nøgletal!$C$9,\"-\")","v":19.40576192121631},1.0421312773520822E-3,5.6939980243849208E-3,9.1319559438874376E-2,2.0223351458947551E-2,1.4631594780548554,0.11049637004108979,7.9944123724728469,1.7721256292211578,128.21328927415078]
["V026","Bording Vandværk a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",268415,500,10.039999999999999,{"$f":"IFERROR(F21+G21*Nøgletal!$C$9,\"-\")","v":1226.3939999999998},{"$f":"IFERROR(H21/Nøgletal!$C$9,\"-\")","v":16.95085003455425},1.1514863365104276E-3,5.4803572024036224E-3,0.14220278021626964,1.9518672207026529E-2,1.4121759341783691,9.2896713073733081E-2,6.7210771908845865,2.4104580019426649,174.39663644055176]
["V027","Bornholms Vand A/S","Region Hovedstaden","Bornholms Regionskommune",1286298,1248.75,17.649999999999999,{"$f":"IFERROR(F22+G22*Nøgletal!$C$9,\"-\")","v":2525.7275},{"$f":"IFERROR(H22/Nøgletal!$C$9,\"-\")","v":34.909847961299242},5.5181512645742234E-3,1.4908515375208381E-2,0.50916683819687447,0.19263782167373728,13.937346398094892,0.52045400507721673,37.654847267336628,17.774936908388341,1286.0166853218961]
["V028","Borup Vandværk","Region Sjælland","Køge Kommune",238325,0,11.2875,{"$f":"IFERROR(F23+G23*Nøgletal!$C$9,\"-\")","v":816.65062499999988},{"$f":"IFERROR(H23/Nøgletal!$C$9,\"-\")","v":11.2875},1.0224018074580321E-3,7.8897238899548298E-3,0.11925516126029925,1.1540360401682537E-2,0.83494507506173143,8.9055258407865143E-2,6.4431479458090424,1.3460926327256277,97.389801977699165]
["V030","Brande Vandværk a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",732676,650,14.41,{"$f":"IFERROR(F24+G24*Nøgletal!$C$9,\"-\")","v":1692.5635},{"$f":"IFERROR(H24/Nøgletal!$C$9,\"-\")","v":23.394105044920526},3.1431417882350618E-3,1.4959395688125762E-2,0.38816222713982296,7.3530989165050381E-2,5.3199670660913947,0.34996167413654522,25.319727123779046,9.0807079161793194,656.98921773557367]
["V035","Brønderslev Vand A/S","Region Nordjylland","Brønderslev Kommune",892687,687.5,19.41,{"$f":"IFERROR(F25+G25*Nøgletal!$C$9,\"-\")","v":2091.8135000000002},{"$f":"IFERROR(H25/Nøgletal!$C$9,\"-\")","v":28.9124187975121},3.8295806243335288E-3,3.5742043986216429E-2,0.7305286364521667,0.11072243882956884,8.0107684493193041,1.0333889444085882,74.765690127961349,21.121349880680508,1528.1296638672345]
["V041","Egedal Vandforsyning A/S","Region Hovedstaden","Egedal Kommune",641024,300,16.02,{"$f":"IFERROR(F26+G26*Nøgletal!$C$9,\"-\")","v":1459.0469999999998},{"$f":"IFERROR(H26/Nøgletal!$C$9,\"-\")","v":20.166510020732549},2.7499594932297389E-3,7.4296284063860608E-3,0.69552234919339784,5.5457085676826133E-2,4.0123201487183699,0.1498296757077037,10.840177037452362,14.0262584246521,1014.7997970235793]
["V043","Energi Viborg Vand A/S","Region Midtjylland","Viborg Kommune",2296631,565,16.920000000000002,{"$f":"IFERROR(F27+G27*Nøgletal!$C$9,\"-\")","v":1789.162},{"$f":"IFERROR(H27/Nøgletal!$C$9,\"-\")","v":24.729260539046305},9.8524270868106476E-3,4.6891411590683954E-2,0.82819018042084735,0.24364323637169749,17.627588151492311,1.1595899342696792,83.896331744411285,20.480530747506901,1481.7663995821242]
["V044","Esbjerg Vand A/S","Region Syddanmark","Esbjerg Kommune",6690225,827.5,14.23,{"$f":"IFERROR(F28+G28*Nøgletal!$C$9,\"-\")","v":1857.0404999999998},{"$f":"IFERROR(H28/Nøgletal!$C$9,\"-\")","v":25.667456807187286},2.8700715964757841E-2,0.15681500359244294,1,0.7366743873607724,53.298391925551883,4.0250423314279482,291.21181267881201,25.667456807187286,1857.0404999999998]
["V045","Fanø Vand A/S ","Region Syddanmark","Fanø Kommune",266885,688.75,16.100000000000001,{"$f":"IFERROR(F29+G29*Nøgletal!$C$9,\"-\")","v":1853.585},{"$f":"IFERROR(H29/Nøgletal!$C$9,\"-\")","v":25.619695922598481},1.1449227163891195E-3,6.2556300025438808E-3,1,2.9332571848764703E-2,2.1222115732581259,0.16026733846945818,11.5953419382653,25.619695922598481,1853.585]
["V047","Faxe Vandforsyning A/S","Region Sjælland","Faxe Kommune",1475346,130,19.22,{"$f":"IFERROR(F30+G30*Nøgletal!$C$9,\"-\")","v":1520.5669999999998},{"$f":"IFERROR(H30/Nøgletal!$C$9,\"-\")","v":21.016821008984103},6.3291573147004204E-3,4.8841173112973035E-2,1,0.13301876642076121,9.623907750542072,1.0264861931841611,74.266276076874064,21.016821008984103,1520.5669999999998]
["V050","FFV Vand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",665839,875,16.3,{"$f":"IFERROR(F31+G31*Nøgletal!$C$9,\"-\")","v":2054.3050000000003},{"$f":"IFERROR(H31/Nøgletal!$C$9,\"-\")","v":28.393987560469945},2.8564145476808922E-3,1.5606880960952526E-2,0.30908258724758536,8.1104999134396644E-2,5.8679466873735961,0.44314158386302127,32.061293592489584,8.7760871374658045,634.94990439565095]
["V051","Fjerritslev Vand a.m.b.a.","Region Nordjylland","Jammerbugt Kommune",205786,375,8.66,{"$f":"IFERROR(F32+G32*Nøgletal!$C$9,\"-\")","v":1001.5509999999999},{"$f":"IFERROR(H32/Nøgletal!$C$9,\"-\")","v":13.843137525915688},8.8281119626375151E-4,8.2394078369546486E-3,0.15678121057347125,1.2220876799297259E-2,0.88418043642915656,0.11405925581907071,8.2521871585097646,2.1703438594481095,157.0243782310707]
["V052","Fonden Djurs Vand","Region Midtjylland","Syddjurs Kommune",342207,868.75,15.2875,{"$f":"IFERROR(F33+G33*Nøgletal!$C$9,\"-\")","v":1974.8006249999999},{"$f":"IFERROR(H33/Nøgletal!$C$9,\"-\")","v":27.295101935038009},1.4680501639559038E-3,6.9870036963766424E-3,0.61428148307708874,4.0070578870925654E-2,2.899106381311471,0.19071097811308782,13.797939266481903,16.766875697395463,1213.0834567065617]
["V053","Forsyning Helsingør Vand A/S","Region Hovedstaden","Helsingør Kommune",2747130,568.75,20.66,{"$f":"IFERROR(F34+G34*Nøgletal!$C$9,\"-\")","v":2063.5010000000002},{"$f":"IFERROR(H34/Nøgletal!$C$9,\"-\")","v":28.521091914305465},1.1785044277025841E-2,3.1839923441299142E-2,1,0.33612233103921363,24.318450650687105,0.908109383013742,65.701713861044226,28.521091914305465,2063.5010000000002]
["V054","Fredensborg Vand A/S","Region Hovedstaden","Fredensborg Kommune",1721727,254.01,18.170000000000002,{"$f":"IFERROR(F35+G35*Nøgletal!$C$9,\"-\")","v":1568.6095},{"$f":"IFERROR(H35/Nøgletal!$C$9,\"-\")","v":21.680850034554251},7.3861189415684262E-3,1.995524633592791E-2,1,0.16013733710952563,11.585936339874179,0.43264670321184123,31.301988977376713,21.680850034554251,1568.6095]
["V055","Frederiksberg Vand A/S","Region Hovedstaden","Frederiksberg Kommune",5432893,370,21.337499999999999,{"$f":"IFERROR(F36+G36*Nøgletal!$C$9,\"-\")","v":1913.7681249999998},{"$f":"IFERROR(H36/Nøgletal!$C$9,\"-\")","v":26.451529025570146},2.3306827327918136E-2,6.2968588011768648E-2,1,0.616501219558378,44.603863235048649,1.6656154334924667,120.50727661317995,26.451529025570146,1913.7681249999998]
["V056","Frederiksberg Vandværk","Region Sjælland","Sorø Kommune",196257,625,14.41,{"$f":"IFERROR(F37+G37*Nøgletal!$C$9,\"-\")","v":1667.5635},{"$f":"IFERROR(H37/Nøgletal!$C$9,\"-\")","v":23.048562543192816},8.4193228375659709E-4,6.4970672043254589E-3,0.19037258344569361,1.9405328899297088E-2,1.4039755458641441,0.14974805980622224,10.834272126980178,4.3878143960572622,317.45837155474288]
["V057","Frederikshavn Vand A/S","Region Nordjylland","Frederikshavn Kommune",4424417,1312.5,15.68,{"$f":"IFERROR(F38+G38*Nøgletal!$C$9,\"-\")","v":2446.9479999999999},{"$f":"IFERROR(H38/Nøgletal!$C$9,\"-\")","v":33.820981340704904},1.8980517938730908E-2,0.17714798919146771,1,0.64193974304273271,46.444340409141716,5.9913188369880235,433.47191785608351,33.820981340704904,2446.9479999999999]
["V058","Frederikssund Vand A/S","Region Hovedstaden","Frederikssund Kommune",1276653,825,17.670000000000002,{"$f":"IFERROR(F39+G39*Nøgletal!$C$9,\"-\")","v":2103.4245000000001},{"$f":"IFERROR(H39/Nøgletal!$C$9,\"-\")","v":29.072902557014515},5.4767747181232312E-3,1.4796727414103034E-2,0.80152550981649051,0.15922573770671733,11.519982123080998,0.43018381427292285,31.123798962645967,23.30267304385621,1685.9483947229967]
["V059","Furesø Vandforsyning a.m.b.a.","Region Hovedstaden","Furesø Kommune",1675480,375,15.66,{"$f":"IFERROR(F40+G40*Nøgletal!$C$9,\"-\")","v":1508.001},{"$f":"IFERROR(H40/Nøgletal!$C$9,\"-\")","v":20.84313752591569},7.1877217260454566E-3,1.9419232044871514E-2,1,0.14981467243397756,10.839091550598274,0.40475772415892597,29.284221342898288,20.84313752591569,1508.001]
["V060","Galten Vandværk","Region Midtjylland","Skanderborg Kommune",254272,625,11.6,{"$f":"IFERROR(F41+G41*Nøgletal!$C$9,\"-\")","v":1464.2599999999998},{"$f":"IFERROR(H41/Nøgletal!$C$9,\"-\")","v":20.23856254319281},1.0908136048923475E-3,5.1915928192149243E-3,0.20415500788849325,2.2076499365579386E-2,1.5972347290996685,0.10507037597047193,7.6018417014636439,4.131803895657292,298.93601185080507]
["V061","Gentofte Vand A/S","Region Hovedstaden","Gentofte Kommune",3693176,0,24.45,{"$f":"IFERROR(F42+G42*Nøgletal!$C$9,\"-\")","v":1768.9574999999998},{"$f":"IFERROR(H42/Nøgletal!$C$9,\"-\")","v":24.45},1.5843532225576943E-2,4.2804833078610549E-2,1,0.38737436291535626,28.02653515692602,1.0465781687720279,75.719930510656212,24.45,1768.9574999999998]
["V062","Gilleleje Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",448270,887.5,16.29,{"$f":"IFERROR(F43+G43*Nøgletal!$C$9,\"-\")","v":2066.0814999999998},{"$f":"IFERROR(H43/Nøgletal!$C$9,\"-\")","v":28.556758811333793},1.9230548965874835E-3,5.1955613607769435E-3,0.30817724643111266,5.4916214862803216E-2,3.9731881453238125,0.14836839266919238,10.734453209616067,8.8005432974742615,636.71930757226278]
["V063","Give Vandværk a.m.b.a.","Region Syddanmark","Vejle Kommune",285681,691.25,14.125,{"$f":"IFERROR(F44+G44*Nøgletal!$C$9,\"-\")","v":1713.1937499999999},{"$f":"IFERROR(H44/Nøgletal!$C$9,\"-\")","v":23.679250172771251},1.2255565750820016E-3,6.6961973687421107E-3,1,2.902026074225143E-2,2.0996158647018905,0.15856093270069702,11.471883480895428,23.679250172771251,1713.1937499999999]
["V065","Gladsaxe Vand A/S","Region Hovedstaden","Gladsaxe Kommune",3455699,0,26.9,{"$f":"IFERROR(F45+G45*Nøgletal!$C$9,\"-\")","v":1946.2149999999997},{"$f":"IFERROR(H45/Nøgletal!$C$9,\"-\")","v":26.9},1.4824768293846277E-2,4.0052415282922173E-2,1,0.39878626710446485,28.852186425008028,1.0774099711106064,77.950611409852371,26.9,1946.2149999999997]
["V067","Glostrup Vand A/S","Region Hovedstaden","Glostrup Kommune",1322622,282.75,19,{"$f":"IFERROR(F46+G46*Nøgletal!$C$9,\"-\")","v":1657.3999999999999},{"$f":"IFERROR(H46/Nøgletal!$C$9,\"-\")","v":22.908085694540429},5.6739793281601059E-3,1.5329519615663601E-2,1,0.12998000467854262,9.4040533384925595,0.35116994901176024,25.407145811000852,22.908085694540429,1657.3999999999999]
["V068","Greve Vandværk a.m.b.a.","Region Sjælland","Greve Kommune",1902247,437.5,20.25,{"$f":"IFERROR(F47+G47*Nøgletal!$C$9,\"-\")","v":1902.5874999999999},{"$f":"IFERROR(H47/Nøgletal!$C$9,\"-\")","v":26.29699378023497},8.1605403169269664E-3,6.2973685515556085E-2,1,0.21459767795758516,15.526142000231284,1.6560186163210515,119.81294689082806,26.29699378023497,1902.5874999999999]
["V069","Grindsted Vandværk a.m.b.a.","Region Syddanmark","Billund Kommune",1075707,711.25,10.79,{"$f":"IFERROR(F48+G48*Nøgletal!$C$9,\"-\")","v":1491.9064999999998},{"$f":"IFERROR(H48/Nøgletal!$C$9,\"-\")","v":20.620684174153421},4.6147268691713299E-3,2.5213949765428817E-2,0.60830425759315077,9.5158825319161811E-2,6.8847410118413563,0.51992889489587735,37.616855545716724,12.54364997762123,907.53307588089592]
["V070","Guldborgsund Vand A/S","Region Sjælland","Guldborgsund Kommune",1314801,971,18.989999999999998,{"$f":"IFERROR(F49+G49*Nøgletal!$C$9,\"-\")","v":2344.9264999999996},{"$f":"IFERROR(H49/Nøgletal!$C$9,\"-\")","v":32.410870767104349},5.6404276464811836E-3,4.3526347887282074E-2,0.76241783921856288,0.18281117152130419,13.226388259566356,1.4107268363387246,102.06608660910673,24.710626057447783,1787.813795256347]
["V071","Haderslev Vand A/S","Region Syddanmark","Haderslev Kommune",1588089,872.66,18.86,{"$f":"IFERROR(F50+G50*Nøgletal!$C$9,\"-\")","v":2237.181},{"$f":"IFERROR(H50/Nøgletal!$C$9,\"-\")","v":30.921644782308228},6.8128188985805884E-3,3.7223887423833896E-2,0.82646765247421594,0.21066356594810534,15.24150899634542,1.1510238243364221,83.276573690740136,25.555739173875867,1848.9577292299189]
["V072","Hadsten Vandværk a.m.b.a.","Region Midtjylland","Favrskov Kommune",352888,500,14.42,{"$f":"IFERROR(F51+G51*Nøgletal!$C$9,\"-\")","v":1543.2869999999998},{"$f":"IFERROR(H51/Nøgletal!$C$9,\"-\")","v":21.330850034554249},1.5138710963191022E-3,7.2050827727280871E-3,1,3.2292157327229003E-2,2.3363375826250179,0.15369054011161315,11.119510577075211,21.330850034554249,1543.2869999999998]
["V073","Hadsund Vandværk a.m.b.a ","Region Nordjylland","Mariagerfjord Kommune",302538,0,11.35,{"$f":"IFERROR(F52+G52*Nøgletal!$C$9,\"-\")","v":821.1724999999999},{"$f":"IFERROR(H52/Nøgletal!$C$9,\"-\")","v":11.35},1.2978722250067685E-3,1.2113233981789749E-2,0.16616010219896946,1.4730849753826821E-2,1.0657769796893704,0.13748520569331366,9.9470546319112412,1.8859171599583033,136.44610652298323]
["V074","Halsnaes Forsyning A/S","Region Hovedstaden","Halsnæs Kommune",582045,837.5,23.01,{"$f":"IFERROR(F53+G53*Nøgletal!$C$9,\"-\")","v":2502.2735000000002},{"$f":"IFERROR(H53/Nøgletal!$C$9,\"-\")","v":34.585673807878372},2.4969426624227853E-3,6.7460470525206153E-3,1,8.6358444439529808E-2,6.2480334551999821,0.23331658285107734,16.880454769275445,34.585673807878372,2502.2735000000002]
["V079","Helsinge Vandværk","Region Hovedstaden","Gribskov Kommune",450957,762.5,18.8,{"$f":"IFERROR(F54+G54*Nøgletal!$C$9,\"-\")","v":2122.6799999999998},{"$f":"IFERROR(H54/Nøgletal!$C$9,\"-\")","v":29.33904630269523},1.9345819863037942E-3,5.2267043624866444E-3,0.31002450870866949,5.6758790472527125E-2,4.1064984906873372,0.15334652130149481,11.09462081616315,9.0958234159739941,658.08282414571852]
["V080","Herning Vand A/S","Region Midtjylland","Herning Kommune",3165619.91,725,14.35,{"$f":"IFERROR(F55+G55*Nøgletal!$C$9,\"-\")","v":1763.2224999999999},{"$f":"IFERROR(H55/Nøgletal!$C$9,\"-\")","v":24.370732550103664},1.3580344142281056E-2,6.4633973041151982E-2,0.7839719609842869,0.33096293502989854,23.945168349413159,1.5751772706365252,113.96407553055259,19.105970987928362,1382.3170009766168]
["V081","Hillerød Vand A/S","Region Hovedstaden","Hillerød Kommune",1625498,853.25,22.09,{"$f":"IFERROR(F56+G56*Nøgletal!$C$9,\"-\")","v":2451.4614999999999},{"$f":"IFERROR(H56/Nøgletal!$C$9,\"-\")","v":33.883365583966828},6.9733015555204711E-3,1.8839928170121131E-2,0.8671972821560936,0.23627892593294467,17.094780291248547,0.63836017376388954,46.185358571817403,29.383562544717353,2125.9007501103001]
["V085","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3159329,1307.5,15.5375,{"$f":"IFERROR(F57+G57*Nøgletal!$C$9,\"-\")","v":2431.6381249999999},{"$f":"IFERROR(H57/Nøgletal!$C$9,\"-\")","v":33.609372840359363},1.3553356466818742E-2,0.12649548619496997,1,0.4555198107316068,32.956858306431748,4.2514339581492768,307.59124687210016,33.609372840359363,2431.6381249999999]
["V086","HOFOR Vand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1254329,100,21.6,{"$f":"IFERROR(F58+G58*Nøgletal!$C$9,\"-\")","v":1662.76},{"$f":"IFERROR(H58/Nøgletal!$C$9,\"-\")","v":22.982170006910852},5.3810059236212146E-3,1.4537986673437845E-2,1,0.1236671929448571,8.947321409560411,0.33411448128715293,24.17318272112551,22.982170006910852,1662.76]
["V087","HOFOR Vand Brøndby A/S","Region Hovedstaden","Brøndby Kommune",1929242,125,21.7,{"$f":"IFERROR(F59+G59*Nøgletal!$C$9,\"-\")","v":1694.9949999999999},{"$f":"IFERROR(H59/Nøgletal!$C$9,\"-\")","v":23.427712508638564},8.2763474575640351E-3,2.2360397061565646E-2,1,0.19389588885741191,14.02836755883375,0.52385295393736642,37.900761217368462,23.427712508638564,1694.9949999999999]
["V088","HOFOR Vand Dragør A/S","Region Hovedstaden","Dragør Kommune",637865,441.15,21.324999999999999,{"$f":"IFERROR(F60+G60*Nøgletal!$C$9,\"-\")","v":1984.0137499999996},{"$f":"IFERROR(H60/Nøgletal!$C$9,\"-\")","v":27.422442985487212},2.7364075481557436E-3,7.3930148066834386E-3,1,7.5038979974357725E-2,5.4290702011447811,0.20273452702713937,14.667843030413531,27.422442985487212,1984.0137499999996]
["V089","HOFOR Vand Herlev A/S","Region Hovedstaden","Herlev Kommune",1485567,0,25.162500000000001,{"$f":"IFERROR(F61+G61*Nøgletal!$C$9,\"-\")","v":1820.506875},{"$f":"IFERROR(H61/Nøgletal!$C$9,\"-\")","v":25.162500000000001},6.373004871079435E-3,1.7218092899469788E-2,1,0.16036073506853629,11.602099182208601,0.43325026258290855,31.345656497873431,25.162500000000001,1820.506875]
["V090","HOFOR Vand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",3057582,0,21.662500000000001,{"$f":"IFERROR(F62+G62*Nøgletal!$C$9,\"-\")","v":1567.2818749999999},{"$f":"IFERROR(H62/Nøgletal!$C$9,\"-\")","v":21.662500000000001},1.3116867148856161E-2,3.5438139729643048E-2,1,0.28414413461209659,20.557828139185187,0.7676787018933926,55.541554081986945,21.662500000000001,1567.2818749999999]
["V091","HOFOR Vand København A/S","Region Hovedstaden","Københavns Kommune",30716233,480,19,{"$f":"IFERROR(F63+G63*Nøgletal!$C$9,\"-\")","v":1854.6499999999999},{"$f":"IFERROR(H63/Nøgletal!$C$9,\"-\")","v":25.63441603317208},0.13177103592783826,0.35600881906757459,1,3.3778735560962714,244.38915178356521,9.126078179456492,660.27175628367718,25.63441603317208,1854.6499999999999]
["V092","HOFOR Vand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1768591,0,23.162500000000001,{"$f":"IFERROR(F64+G64*Nøgletal!$C$9,\"-\")","v":1675.806875},{"$f":"IFERROR(H64/Nøgletal!$C$9,\"-\")","v":23.162500000000001},7.5871630548788767E-3,2.0498411811225054E-2,1,0.17573766425863199,12.714620009112023,0.47479446357750033,34.351379439832144,23.162500000000001,1675.806875]
["V093","HOFOR Vand Vallensbæk A/S","Region Hovedstaden","Vallensbæk Kommune",430102,0,26.774999999999999,{"$f":"IFERROR(F65+G65*Nøgletal!$C$9,\"-\")","v":1937.1712499999996},{"$f":"IFERROR(H65/Nøgletal!$C$9,\"-\")","v":26.774999999999999},1.8451151251077918E-3,4.9849896990494229E-3,1,4.9402957474761124E-2,3.5743039732989668,0.13347309919204831,9.656778726544692,26.774999999999999,1937.1712499999996]
["V094","Holbæk Vand A/S","Region Sjælland","Holbæk Kommune",1592167,0,17.23,{"$f":"IFERROR(F66+G66*Nøgletal!$C$9,\"-\")","v":1246.5905},{"$f":"IFERROR(H66/Nøgletal!$C$9,\"-\")","v":17.23},6.8303133056751598E-3,5.2708519948380203E-2,0.60387997703069374,0.11768629825678301,8.5146036788782506,0.90816779871059095,65.705940236711257,10.404852004238853,752.79104250668104]
["V097","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",3811266,975,12.51,{"$f":"IFERROR(F67+G67*Nøgletal!$C$9,\"-\")","v":1880.0985000000001},{"$f":"IFERROR(H67/Nøgletal!$C$9,\"-\")","v":25.98615756738079},1.6350132160299357E-2,7.78164375067565E-2,1,0.42487711056503918,30.739858949380583,2.0221502063828147,146.30256743179663,25.98615756738079,1880.0985000000001]
["V098","HTK Vand A/S","Region Hovedstaden","Høje-Taastrup Kommune",2171394,0,22.73,{"$f":"IFERROR(F68+G68*Nøgletal!$C$9,\"-\")","v":1644.5155},{"$f":"IFERROR(H68/Nøgletal!$C$9,\"-\")","v":22.73},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":9.3151668952209214E-3},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$C$3:$C$163,C68,$I$3:$I$163,\">0\")),\"-\")","v":2.5166999275933903E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$D$3:$D$163,D68,$I$3:$I$163,\">0\")),\"-\")","v":1},{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.21173374352837154},{"$f":"IF(H68>0,J68*H68,\"-\")","v":15.318936344277681},{"$f":"IF(H68>0,K68*I68,\"-\")","v":0.57204589354197766},{"$f":"IF(H68>0,K68*H68,\"-\")","v":41.387520397762081},{"$f":"IF(H68>0,L68*I68,\"-\")","v":22.73},{"$f":"IF(H68>0,L68*H68,\"-\")","v":1644.5155}]
["V101","Høng Vandværk a.m.b.a.","Region Sjælland","Kalundborg Kommune",236592,812.5,14.41,{"$f":"IFERROR(F69+G69*Nøgletal!$C$9,\"-\")","v":1855.0635},{"$f":"IFERROR(H69/Nøgletal!$C$9,\"-\")","v":25.640131306150657},1.0149673279350078E-3,7.8323531084535537E-3,5.5504503969785388E-2,2.6023895559706474E-2,1.8828288437447633,0.20082256213688637,14.529512370603729,1.4231427698680577,102.96437939995397]
["V102","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1239161,0,23.1,{"$f":"IFERROR(F70+G70*Nøgletal!$C$9,\"-\")","v":1671.2850000000001},{"$f":"IFERROR(H70/Nøgletal!$C$9,\"-\")","v":23.1},5.3159359955166369E-3,1.4362185761665331E-2,1,0.12279812149643432,8.8844440902670225,0.33176649109446915,24.003305630684842,23.1,1671.2850000000001]
["V103","Haarby Vandværk","Region Syddanmark","Assens Kommune",298469,1268.75,14.7875,{"$f":"IFERROR(F71+G71*Nøgletal!$C$9,\"-\")","v":2338.6256249999997},{"$f":"IFERROR(H71/Nøgletal!$C$9,\"-\")","v":32.323781962681409},1.2804164274423219E-3,6.9959406906692752E-3,0.32940216953447382,4.1387901422081097E-2,2.9944146678875669,0.22613526150904442,16.360886170179363,10.647523906066548,770.34835460391469]
["V106","Ikast Vandforsyning a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",886460,500,14.41,{"$f":"IFERROR(F72+G72*Nøgletal!$C$9,\"-\")","v":1542.5635},{"$f":"IFERROR(H72/Nøgletal!$C$9,\"-\")","v":21.320850034554251},3.8028671194345835E-3,1.80992770360923E-2,0.46963499264390735,8.108035955480207E-2,5.8661640137899287,0.38589197142037546,27.919284132264163,10.013017249139738,724.44179797525999]
["V107","Ishøj Vand A/S","Region Hovedstaden","Ishøj Kommune",1064073,233,22.6,{"$f":"IFERROR(F73+G73*Nøgletal!$C$9,\"-\")","v":1868.11},{"$f":"IFERROR(H73/Nøgletal!$C$9,\"-\")","v":25.820456116102282},4.5648176165626374E-3,1.2332872072291263E-2,1,0.11786567294646619,8.5275814376768277,0.31844038212809994,23.039161646968029,25.820456116102282,1868.11]
["V108","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",102468,758,14.414999999999999,{"$f":"IFERROR(F74+G74*Nøgletal!$C$9,\"-\")","v":1800.9252499999998},{"$f":"IFERROR(H74/Nøgletal!$C$9,\"-\")","v":24.89184865238424},4.3958237032040124E-4,4.1026874628841076E-3,7.8066812538474195E-2,1.094201783227175E-2,0.79165499016486107,0.10212347539414549,7.3886334447664259,1.943227282481752,140.59249388755475]
["V110","Jyllinge Vandværk a.m.b.a.","Region Sjælland","Roskilde Kommune",227547,950,18.91,{"$f":"IFERROR(F75+G75*Nøgletal!$C$9,\"-\")","v":2318.1385},{"$f":"IFERROR(H75/Nøgletal!$C$9,\"-\")","v":32.040615065653078},9.7616475015903836E-4,7.5329193411834746E-3,6.9700551699928656E-2,3.1276919000505159E-2,2.2628850896865478,0.2413593689314727,17.46235034219205,2.2332485468810654,161.57553236684507]
["V112","Kalundborg Vandforsyning A/S","Region Sjælland","Kalundborg Kommune",3309990,0,22.28,{"$f":"IFERROR(F76+G76*Nøgletal!$C$9,\"-\")","v":1611.9579999999999},{"$f":"IFERROR(H76/Nøgletal!$C$9,\"-\")","v":22.28},1.419968429106477E-2,0.1095768684716735,0.77652394457526008,0.31636896600492309,22.889294690456182,2.4413726295488858,176.63330974786186,17.300953485136795,1251.723984649647]
["V113","Kerteminde Forsyning - Vand A/S","Region Syddanmark","Kerteminde Kommune",890999,500,16.75,{"$f":"IFERROR(F77+G77*Nøgletal!$C$9,\"-\")","v":1711.8625},{"$f":"IFERROR(H77/Nøgletal!$C$9,\"-\")","v":23.660850034554251},3.8223391924611314E-3,2.0884501102109879E-2,0.74051458757197375,9.0439794414022029E-2,6.5433191258544934,0.49414504862350483,35.75139426791057,17.521204604940262,1267.6591531674278]
["V114","Klemensker Vandværk","Region Hovedstaden","Bornholms Regionskommune",332677,312.5,10.85,{"$f":"IFERROR(F78+G78*Nøgletal!$C$9,\"-\")","v":1097.4974999999999},{"$f":"IFERROR(H78/Nøgletal!$C$9,\"-\")","v":15.169281271596407},1.4271669615009575E-3,3.8558095942605826E-3,0.13168651139224472,2.1649097060537626E-2,1.5663121723298969,5.8489860265058799E-2,4.2317413901770031,1.9975897309842447,144.52561703671009]
["V115","Kvarmløse-Tølløse Vandværk","Region Sjælland","Holbæk Kommune",204777,0,13.925000000000001,{"$f":"IFERROR(F79+G79*Nøgletal!$C$9,\"-\")","v":1007.47375},{"$f":"IFERROR(H79/Nøgletal!$C$9,\"-\")","v":13.925000000000001},8.7848263894192149E-4,6.7791209021851682E-3,7.7668190620967761E-2,1.2232870747266257E-2,0.88504819856471362,9.4399258562928468E-2,6.8297863570278743,1.0815295543969761,78.248663260621214]
["V116","Køge Vand A/S","Region Sjælland","Køge Kommune",1760121,229.65,20.54,{"$f":"IFERROR(F80+G80*Nøgletal!$C$9,\"-\")","v":1715.7189999999998},{"$f":"IFERROR(H80/Nøgletal!$C$9,\"-\")","v":23.714153420870765},7.5508271970831375E-3,5.8268619334569116E-2,0.88074483873970077,0.1790614746061131,12.955097687752282,1.3817909785222886,99.972577296087579,20.886118230513347,1511.1106539776406]
["V117","Langeland Vand ApS","Region Syddanmark","Langeland Kommune",766204,425,13.16,{"$f":"IFERROR(F81+G81*Nøgletal!$C$9,\"-\")","v":1377.126},{"$f":"IFERROR(H81/Nøgletal!$C$9,\"-\")","v":19.034222529371114},3.2869751577953381E-3,1.7959378498113913E-2,1,6.2565016601991194E-2,4.5265789511540628,0.341842806822303,24.73232707359362,19.034222529371114,1377.126]
["V118","Langeskov Vandværk","Region Syddanmark","Kerteminde Kommune",312217,287.5,11.2875,{"$f":"IFERROR(F82+G82*Nøgletal!$C$9,\"-\")","v":1104.1506249999998},{"$f":"IFERROR(H82/Nøgletal!$C$9,\"-\")","v":15.261238769868692},1.3393946296826787E-3,7.3181858572203108E-3,0.2594854124280262,2.0440821250667214E-2,1.4788934174857729,0.11168458172931535,8.0803794881159661,3.9600688363619607,286.51098031078783]
["V119","Lejre Vand A/S","Region Sjælland","Lejre Kommune",220752,595.91999999999996,16.95,{"$f":"IFERROR(F83+G83*Nøgletal!$C$9,\"-\")","v":1822.2524999999996},{"$f":"IFERROR(H83/Nøgletal!$C$9,\"-\")","v":25.186627505183132},9.4701455491440461E-4,7.3079715856721227E-3,1,2.3852102836615905E-2,1.7256996402291607,0.18406315814678628,13.316969491919988,25.186627505183132,1822.2524999999996]
["V120","Lemvig Vand og Spildevand A/S","Region Midtjylland","Lemvig Kommune",2078111,892.05,13.65,{"$f":"IFERROR(F84+G84*Nøgletal!$C$9,\"-\")","v":1879.6275000000001},{"$f":"IFERROR(H84/Nøgletal!$C$9,\"-\")","v":25.979647546648241},8.9149876953673272E-3,4.2429784424284016E-2,1,0.23160823820834903,16.756856034374053,1.102310844823164,79.75218962295591,25.979647546648241,1879.6275000000001]
["V122","Lille Skensved Vandværk a.m.b.a.","Region Sjælland","Næstved Kommune",478024,250,11.9125,{"$f":"IFERROR(F85+G85*Nøgletal!$C$9,\"-\")","v":1111.8693749999998},{"$f":"IFERROR(H85/Nøgletal!$C$9,\"-\")","v":15.367925017277123},2.0506980031818663E-3,1.5824933904423653E-2,0.18454394647104447,3.1514973145978849E-2,2.2801083071115693,0.24319639764654921,17.595259369727835,2.8360575317594146,205.18876242279362]
["V123","Lillerød Andelsvandværk a.m.b.a","Region Hovedstaden","Allerød Kommune",607628,375,13.67,{"$f":"IFERROR(F86+G86*Nøgletal!$C$9,\"-\")","v":1364.0245},{"$f":"IFERROR(H86/Nøgletal!$C$9,\"-\")","v":18.853137525915688},2.6066923967779675E-3,7.0425604178869271E-3,1,4.9144330244213809E-2,3.5555922931688686,0.13277436009299248,9.6062249527280059,18.853137525915688,1364.0245]
["V124","Lindholm Vandværk a.m.b.a","Region Nordjylland","Aalborg Kommune",471200,611.25,15.9,{"$f":"IFERROR(F87+G87*Nøgletal!$C$9,\"-\")","v":1761.615},{"$f":"IFERROR(H87/Nøgletal!$C$9,\"-\")","v":24.348514167242573},2.0214233994512733E-3,1.8866244412997144E-2,6.087534403871217E-2,4.9218656279534971E-2,3.5609697818243551,0.459365019372522,33.235059151601966,1.482224176762349,107.23891918875594]
["V125","Lolland Vand A/S","Region Sjælland","Lolland Kommune",1607446,937.5,28.75,{"$f":"IFERROR(F88+G88*Nøgletal!$C$9,\"-\")","v":3017.5625},{"$f":"IFERROR(H88/Nøgletal!$C$9,\"-\")","v":41.707843814789221},6.8958594179846164E-3,5.321432962556312E-2,1,0.28761142757404567,20.808686784982203,2.2194549487316975,160.57756554073831,41.707843814789221,3017.5625]
["V126","Lyngby-Taarbæk Vand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2758791,0,26.2,{"$f":"IFERROR(F89+G89*Nøgletal!$C$9,\"-\")","v":1895.5699999999997},{"$f":"IFERROR(H89/Nøgletal!$C$9,\"-\")","v":26.2},1.183506935822491E-2,3.1975077346374253E-2,1,0.31007881718549263,22.43420242337039,0.83774702647500543,60.610997365466631,26.2,1895.5699999999997]
["V127","Læsø Vand A/S ","Region Nordjylland","Læsø Kommune",168527,1130,10.925000000000001,{"$f":"IFERROR(F90+G90*Nøgletal!$C$9,\"-\")","v":1920.4237499999999},{"$f":"IFERROR(H90/Nøgletal!$C$9,\"-\")","v":26.543521078092606},7.2297203149262459E-4,6.7476052041366081E-3,1,1.9190223356795912E-2,1.3884126598641842,0.17910520096264743,12.95826128964754,26.543521078092606,1920.4237499999999]
["V128","Løgstør Vand a.m.b.a.","Region Nordjylland","Vesthimmerlands Kommune",448606,897.5,13.29,{"$f":"IFERROR(F91+G91*Nøgletal!$C$9,\"-\")","v":1859.0314999999998},{"$f":"IFERROR(H91/Nøgletal!$C$9,\"-\")","v":25.694975812024879},1.9244963190454963E-3,1.7961609594942692E-2,0.38811078398887072,4.9449886368204944E-2,3.5776992787396273,0.46152312408708646,33.391198027700703,9.9724972069800462,721.51017292500626]
["V131","Mariager Vand a.m.b.a.","Region Nordjylland","Mariagerfjord Kommune",197867,562.5,11.2875,{"$f":"IFERROR(F92+G92*Nøgletal!$C$9,\"-\")","v":1379.1506249999998},{"$f":"IFERROR(H92/Nøgletal!$C$9,\"-\")","v":19.062206288873529},8.4883909970124172E-4,7.9223412208542145E-3,0.10867263266698228,1.6180746024566754E-2,1.1706769748774046,0.15101730264276919,10.926101846204352,2.0715401418529926,149.87592926306399]
["V132","Mariagerfjord Vand A/S","Region Nordjylland","Mariagerfjord Kommune",1320357,630,13.31,{"$f":"IFERROR(F93+G93*Nøgletal!$C$9,\"-\")","v":1592.9784999999999},{"$f":"IFERROR(H93/Nøgletal!$C$9,\"-\")","v":22.017671043538357},5.6642625964118945E-3,5.2865402959277739E-2,0.72516726513404828,0.12471387055201556,9.023048534438324,1.1639730519414764,84.213450307965815,15.966494295263837,1155.1758622623386]
["V133","Midtfyns Vandforsyning a.m.b.a.","Region Syddanmark","Faaborg-Midtfyn Kommune",1488404,511,11.54,{"$f":"IFERROR(F94+G94*Nøgletal!$C$9,\"-\")","v":1345.9189999999999},{"$f":"IFERROR(H94/Nøgletal!$C$9,\"-\")","v":18.602888735314444},6.3851754529645009E-3,3.4887328693281081E-2,0.69091741275241469,0.11878270850695961,8.5939289604785269,0.64900509395345096,46.955518547532172,12.853059754724496,929.91887325431719]
["V134","Morsø Forsyning A/S","Region Nordjylland","Morsø Kommune",554783,692.5,15.05,{"$f":"IFERROR(F95+G95*Nøgletal!$C$9,\"-\")","v":1781.3675000000001},{"$f":"IFERROR(H95/Nøgletal!$C$9,\"-\")","v":24.621527297857639},2.3799901057253306E-3,2.221280066675678E-2,1,5.8598991356747315E-2,4.2396370246606683,0.54691307797842237,39.569161191738857,24.621527297857639,1781.3675000000001]
["V135","Mørkøv Vandværk","Region Sjælland","Holbæk Kommune",307051,437.5,10.975,{"$f":"IFERROR(F96+G96*Nøgletal!$C$9,\"-\")","v":1231.5412499999998},{"$f":"IFERROR(H96/Nøgletal!$C$9,\"-\")","v":17.021993780234968},1.3172327593907319E-3,1.0164890842901586E-2,0.11645885816453397,2.2421927837470785E-2,1.622226479041011,0.17302670870463818,12.518482374780572,1.9823619593299635,143.42388775752283]
["V136","NFS Vand A/S","Region Syddanmark","Nyborg Kommune",1166519,625,18.16,{"$f":"IFERROR(F97+G97*Nøgletal!$C$9,\"-\")","v":1938.876},{"$f":"IFERROR(H97/Nøgletal!$C$9,\"-\")","v":26.798562543192816},5.0043056080316213E-3,2.7342530509161193E-2,0.82395192408888218,0.13410819682208597,9.7027280400779183,0.73274051393891393,53.013776183480417,22.080727170279967,1597.5406107697554]
["V137","NK-Vand A/S","Region Sjælland","Næstved Kommune",2112275,878.33,17.21,{"$f":"IFERROR(F98+G98*Nøgletal!$C$9,\"-\")","v":2123.4735000000001},{"$f":"IFERROR(H98/Nøgletal!$C$9,\"-\")","v":29.350013821700074},9.0615494717231279E-3,6.9926640216739069E-2,0.81545605352895556,0.2659566022410928,19.241960172143063,2.0523478568663398,148.48736744427967,23.933646442063839,1731.5993200833186]
["V138","Nordenskov Vandværk","Region Syddanmark","Varde Kommune",220602,437.5,10.1625,{"$f":"IFERROR(F99+G99*Nøgletal!$C$9,\"-\")","v":1172.756875},{"$f":"IFERROR(H99/Nøgletal!$C$9,\"-\")","v":16.209493780234972},9.4637106274564895E-4,5.170783258036926E-3,0.13215659515937425,1.5340195855369956E-2,1.1098631701360162,8.3815779060092674E-2,6.0640716149977045,2.1421915072529081,154.98755554974787]
["V140","Nybrovejens Vandværk a.m.b.a.","Region Hovedstaden","Frederikssund Kommune",316126,418.75,14.11,{"$f":"IFERROR(F100+G100*Nøgletal!$C$9,\"-\")","v":1439.6084999999998},{"$f":"IFERROR(H100/Nøgletal!$C$9,\"-\")","v":19.897836903939183},1.3561640356004525E-3,3.6639793667588108E-3,0.19847449018350946,2.6984730795365775E-2,1.9523452730447137,7.2905263859165181E-2,5.274695840210601,3.9492130352639498,285.72556310134672]
["V141","Nyhuse Vandværk a.m.b.a.","Region Hovedstaden","Hillerød Kommune",248929,406.25,14.1,{"$f":"IFERROR(F101+G101*Nøgletal!$C$9,\"-\")","v":1426.3849999999998},{"$f":"IFERROR(H101/Nøgletal!$C$9,\"-\")","v":19.715065653075328},1.0678924138412692E-3,2.8851493385166167E-3,0.13280271784390643,2.105356904930171E-2,1.5232257207169784,5.6880908627781952E-2,4.1153337392200235,2.6182143011994539,189.42780469178044]
["V142","Næsby Vandværk","Region Syddanmark","Odense Kommune",401426,687.5,15.97,{"$f":"IFERROR(F102+G102*Nøgletal!$C$9,\"-\")","v":1842.9295},{"$f":"IFERROR(H102/Nøgletal!$C$9,\"-\")","v":25.472418797512095},1.7220965822328667E-3,9.4091932083151166E-3,4.3238288503711746E-2,4.3865965352399811E-2,3.173702593246126,0.23967490994890911,17.340479734803573,1.1013837928541981,79.685117413001237]
["V144","Odder Vandværk a.m.b.a.","Region Midtjylland","Odder Kommune",873602,687.5,14.26,{"$f":"IFERROR(F103+G103*Nøgletal!$C$9,\"-\")","v":1719.211},{"$f":"IFERROR(H103/Nøgletal!$C$9,\"-\")","v":23.762418797512098},3.747706970728844E-3,1.7836749111391721E-2,1,8.9054582568814197E-2,6.443099048853707,0.42384430237104181,30.665135276544873,23.762418797512098,1719.211]
["V145","Odsherred Vand A/S","Region Sjælland","Odsherred Kommune",351925,1350,15.66,{"$f":"IFERROR(F104+G104*Nøgletal!$C$9,\"-\")","v":2483.0010000000002},{"$f":"IFERROR(H104/Nøgletal!$C$9,\"-\")","v":34.319295093296482},1.5097398765956905E-3,1.1650439861417616E-2,0.6327651617311254,5.1813208339004518E-2,3.7486856233269763,0.39983488357069535,28.928053826339806,21.716054310207966,1571.1565293435463]
["V146","Otterup Vandværk","Region Syddanmark","Nordfyns Kommune",273868,962.5,14.4125,{"$f":"IFERROR(F105+G105*Nøgletal!$C$9,\"-\")","v":2005.244375},{"$f":"IFERROR(H105/Nøgletal!$C$9,\"-\")","v":27.715886316516933},1.1748794218185937E-3,6.4193074827610672E-3,0.53935868096721717,3.2562824490739287E-2,2.3559203519049872,0.17791679642297223,12.87228022120204,14.948803885513916,1081.5459611169317]
["V149","Padborg Vandværk a.m.b.a.","Region Syddanmark","Aabenraa Kommune",568061,500,13.16,{"$f":"IFERROR(F106+G106*Nøgletal!$C$9,\"-\")","v":1452.126},{"$f":"IFERROR(H106/Nøgletal!$C$9,\"-\")","v":20.070850034554251},2.4369520325035862E-3,1.3315021207168178E-2,0.21354448409546367,4.8911698785781658E-2,3.5387614071513025,0.26724379385598201,19.335088485480298,4.2860193159863069,310.09349751160926]
["V150","Pandrup Vandværk","Region Nordjylland","Jammerbugt Kommune",255170,312.5,11.9125,{"$f":"IFERROR(F107+G107*Nøgletal!$C$9,\"-\")","v":1174.3693749999998},{"$f":"IFERROR(H107/Nøgletal!$C$9,\"-\")","v":16.231781271596404},1.0946659780092984E-3,1.0216679938167406E-2,0.19440516605615862,1.7768378720505091E-2,1.2855422004285433,0.16583491407824041,11.998156033560694,3.1555421334919447,228.30347335814218]
["V151","Randers Spildevand A/S","Region Midtjylland","Randers Kommune",294626,550,16.21,{"$f":"IFERROR(F108+G108*Nøgletal!$C$9,\"-\")","v":1722.7935},{"$f":"IFERROR(H108/Nøgletal!$C$9,\"-\")","v":23.811935038009675},1.2639301580788006E-3,6.0155197031289964E-3,0.10225893871113739,3.0096622816753699E-2,2.1774906607921301,0.14324116439077492,10.363498243672565,2.4349832056454166,176.17103492844586]
["V152","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",2939,1060,18.66,{"$f":"IFERROR(F109+G109*Nøgletal!$C$9,\"-\")","v":2410.0509999999999},{"$f":"IFERROR(H109/Nøgletal!$C$9,\"-\")","v":33.311002073255011},1.260815655982023E-5,1.1767379526697498E-4,7.822356128798726E-3,4.1999032930409546E-4,3.0386300325151303E-2,3.9198320381059895E-3,0.2835998479569683,0.26057052122415342,18.852277210567497]
["V153","Ringkjøbing-Skjern Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",3288398,1321,15.38,{"$f":"IFERROR(F110+G110*Nøgletal!$C$9,\"-\")","v":2433.7429999999999},{"$f":"IFERROR(H110/Nøgletal!$C$9,\"-\")","v":33.638465791292333},1.4107055738346282E-2,6.7140791921724452E-2,0.89289466231460357,0.4745397118702156,34.332948153810094,2.2585132322592045,163.40343235395343,30.035606553497313,2173.07613414553]
["V154","Ringsted Vand A/S","Region Sjælland","Ringsted Kommune",1834714,185.55,19.47,{"$f":"IFERROR(F111+G111*Nøgletal!$C$9,\"-\")","v":1594.2044999999998},{"$f":"IFERROR(H111/Nøgletal!$C$9,\"-\")","v":22.034616447823083},7.8708272727097701E-3,6.0738012701288514E-2,1,0.17343066008122521,12.547708256876641,1.3383388136758991,96.828813169451294,22.034616447823083,1594.2044999999998]
["V155","Roskilde Vand A/S","Region Sjælland","Roskilde Kommune",3037090,375,22.62,{"$f":"IFERROR(F112+G112*Nøgletal!$C$9,\"-\")","v":2011.557},{"$f":"IFERROR(H112/Nøgletal!$C$9,\"-\")","v":27.803137525915691},1.3028957538708547E-2,0.10054254286769292,0.93029944830007139,0.36224589826802978,26.20849073969195,2.79539814655574,202.24705590330777,25.865243501370379,1871.3503673241466]
["V156","Rudersdal Forsyning A/S","Region Hovedstaden","Rudersdal Kommune",1696518,445,17.72,{"$f":"IFERROR(F113+G113*Nøgletal!$C$9,\"-\")","v":1727.0419999999999},{"$f":"IFERROR(H113/Nøgletal!$C$9,\"-\")","v":23.870656530753283},7.2779736476873413E-3,1.9663067724055992E-2,0.60418985997474284,0.17373000918381812,12.56936616444924,0.46937033598188127,33.958943808289106,14.422408626821007,1043.4612641504998]
["V158","Rødding Vandværk a.m.b.a.","Region Syddanmark","Vejen Kommune",246504,450,12.42,{"$f":"IFERROR(F114+G114*Nøgletal!$C$9,\"-\")","v":1348.587},{"$f":"IFERROR(H114/Nøgletal!$C$9,\"-\")","v":18.639765031098825},1.057489290446385E-3,5.7779111532947772E-3,0.22764855327767039,1.9711351896824037E-2,1.426116309735219,0.10769890626797987,7.7920158684883436,4.2433155427653588,307.00387951907368]
["V159","Rødekro Vandværk","Region Syddanmark","Aabenraa Kommune",305296,475,11.9125,{"$f":"IFERROR(F115+G115*Nøgletal!$C$9,\"-\")","v":1336.8693749999998},{"$f":"IFERROR(H115/Nøgletal!$C$9,\"-\")","v":18.477807532826535},1.3097039010162902E-3,7.1559616211350823E-3,0.1147663311095264,2.4200456607971106E-2,1.7509030355867095,0.13222648154762742,9.5665859399708424,2.1206301774904714,153.4275933414356]
["V160","Rønne Vand A/S","Region Hovedstaden","Bornholms Regionskommune",907305,806.25,14.73,{"$f":"IFERROR(F116+G116*Nøgletal!$C$9,\"-\")","v":1871.9655},{"$f":"IFERROR(H116/Nøgletal!$C$9,\"-\")","v":25.873745680718731},3.8922910811526688E-3,1.0515891762642436E-2,0.35914665041088084,0.10070814954907391,7.2862346198754961,0.27208550907257539,19.685386581400831,9.2924690948131285,672.31013900972971]
["V162","Silkeborg Vand a/s","Region Midtjylland","Silkeborg Kommune",2383350,787.5,14.34,{"$f":"IFERROR(F117+G117*Nøgletal!$C$9,\"-\")","v":1824.9989999999998},{"$f":"IFERROR(H117/Nøgletal!$C$9,\"-\")","v":25.224588804422943},1.0224447069359491E-2,4.8661994815299717E-2,1,0.25790747307718043,18.659605677134,1.2274788096188964,88.808091875927161,25.224588804422943,1824.9989999999998]
["V165","SK Vand A/S","Region Sjælland","Slagelse Kommune",3497637,1237.2,14.86,{"$f":"IFERROR(F118+G118*Nøgletal!$C$9,\"-\")","v":2312.3209999999999},{"$f":"IFERROR(H118/Nøgletal!$C$9,\"-\")","v":31.960207325501038},1.500468012433479E-2,0.11578890253766889,1,0.47955268762656461,34.695636949781942,3.7006373310961314,267.74111090480505,31.960207325501038,2312.3209999999999]
["V166","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",991213,881,17.920000000000002,{"$f":"IFERROR(F119+G119*Nøgletal!$C$9,\"-\")","v":2177.5119999999997},{"$f":"IFERROR(H119/Nøgletal!$C$9,\"-\")","v":30.096917760884587},4.2522520204590301E-3,2.0238069048548336E-2,0.79584499211150672,0.12797967935831076,9.2593298015737826,0.60910349979326306,44.068638210042579,23.952481277991861,1732.9620204627111]
["V167","Skive Vand A/S","Region Midtjylland","Skive Kommune",2371191,718.75,14.98,{"$f":"IFERROR(F120+G120*Nøgletal!$C$9,\"-\")","v":1802.5529999999999},{"$f":"IFERROR(H120/Nøgletal!$C$9,\"-\")","v":24.914346924671737},1.0172285594160153E-2,4.8413738707317577E-2,1,0.25343585230974663,18.336083914610164,1.2061966820745187,87.26832994809142,24.914346924671737,1802.5529999999999]
["V171","Solrød Vandværk a.m.b.a.","Region Sjælland","Solrød Kommune",677804,356.25,18.16,{"$f":"IFERROR(F121+G121*Nøgletal!$C$9,\"-\")","v":1670.126},{"$f":"IFERROR(H121/Nøgletal!$C$9,\"-\")","v":23.083980649619903},2.9077437730086393E-3,2.2438629650716222E-2,1,6.7122300990184194E-2,4.8562984766398269,0.51797289266112068,37.475338784032083,23.083980649619903,1670.126]
["V172","Sorø Vand A/S","Region Sjælland","Sorø Kommune",485815,528.20000000000005,18.350000000000001,{"$f":"IFERROR(F122+G122*Nøgletal!$C$9,\"-\")","v":1855.8225},{"$f":"IFERROR(H122/Nøgletal!$C$9,\"-\")","v":25.65062197650311},2.0841209864270382E-3,1.6082854134473537E-2,0.47124870260255503,5.3458999576136729E-2,3.8677586193334923,0.41253521170662083,29.846922566974015,12.087822327375676,874.55394538563019]
["V174","Struer Forsyning Vand A/S","Region Midtjylland","Struer Kommune",923774,885,13.8,{"$f":"IFERROR(F123+G123*Nøgletal!$C$9,\"-\")","v":1883.4299999999998},{"$f":"IFERROR(H123/Nøgletal!$C$9,\"-\")","v":26.032204561161024},3.9629422313342544E-3,1.8861134788641484E-2,1,0.10316412283015722,7.4639242867618742,0.4909969190735457,35.523627094971026,26.032204561161024,1883.4299999999998]
["V176","Støvring Vandværk a.m.b.a.","Region Nordjylland","Rebild Kommune",372779,500,11.9125,{"$f":"IFERROR(F124+G124*Nøgletal!$C$9,\"-\")","v":1361.8693749999998},{"$f":"IFERROR(H124/Nøgletal!$C$9,\"-\")","v":18.823350034554249},1.5992024478439012E-3,1.4925593646079505E-2,0.99217764387120122,3.0102347451881735E-2,2.1779048381436432,0.28094967367367335,20.326708890290263,18.67610708704693,1351.2163477478452]
["V178","Svendborg Vand A/S","Region Syddanmark","Svendborg Kommune",1880840,612.5,20.440000000000001,{"$f":"IFERROR(F125+G125*Nøgletal!$C$9,\"-\")","v":2091.3339999999998},{"$f":"IFERROR(H125/Nøgletal!$C$9,\"-\")","v":28.905791292328956},8.0687054045499428E-3,4.4085801502462232E-2,1,0.23323231442320733,16.874357948519048,1.2743349771852157,92.198135599350337,28.905791292328956,2091.3339999999998]
["V179","Svinninge Vandværk","Region Sjælland","Holbæk Kommune",532567,250,11.6,{"$f":"IFERROR(F126+G126*Nøgletal!$C$9,\"-\")","v":1089.2599999999998},{"$f":"IFERROR(H126/Nøgletal!$C$9,\"-\")","v":15.055425017277123},2.2846846255848178E-3,1.7630574144137517E-2,0.20199297418380452,3.4396898068618086E-2,2.488615575264518,0.26543578703860721,19.204279192243227,3.0410900768410625,220.02286705945087]
["V180","Sydals Øst Vandforsyning","Region Syddanmark","Sønderborg Kommune",287485,543.75,10.6625,{"$f":"IFERROR(F127+G127*Nøgletal!$C$9,\"-\")","v":1315.1818749999998},{"$f":"IFERROR(H127/Nøgletal!$C$9,\"-\")","v":18.178049412577746},1.233295640898237E-3,6.7384820850978043E-3,0.12005223275396235,2.2418909100564891E-2,1.6220080734258697,0.1224924603086778,8.8623295033328375,2.1823154190918119,157.89052057129257]
["V181","Sønderborg Vandforsyning A/S","Region Syddanmark","Sønderborg Kommune",2107181,555,16.149999999999999,{"$f":"IFERROR(F128+G128*Nøgletal!$C$9,\"-\")","v":1723.4524999999999},{"$f":"IFERROR(H128/Nøgletal!$C$9,\"-\")","v":23.821043538355219},9.0396964776721846E-3,4.9391103600391242E-2,0.87994776724603763,0.21533500336814543,15.57948749368532,1.1765476292723329,85.123220977853279,20.961274075046326,1516.5481793296015]
["V183","Tarup Vandværk","Region Syddanmark","Odense Kommune",282548,578.75,12.5375,{"$f":"IFERROR(F129+G129*Nøgletal!$C$9,\"-\")","v":1485.8381249999998},{"$f":"IFERROR(H129/Nøgletal!$C$9,\"-\")","v":20.536808914996541},1.2121161686505907E-3,6.622761661235245E-3,3.0433733590118094E-2,2.4892998138354903E-2,1.8010084153099772,0.13601039072635329,9.8403517690516598,0.62501177131016694,45.219601654290578]
["V184","Thisted Drikkevand A/S","Region Nordjylland","Thisted Kommune",3041467,725,17.77,{"$f":"IFERROR(F130+G130*Nøgletal!$C$9,\"-\")","v":2010.6595},{"$f":"IFERROR(H130/Nøgletal!$C$9,\"-\")","v":27.790732550103666},1.304773464019284E-2,0.12177644269114005,1,0.36260610377032232,26.234551607782816,3.3842565497324992,244.8509613731463,27.790732550103666,2010.6595]
["V185","Tinglev Vandværk","Region Syddanmark","Aabenraa Kommune",375602,710.5,13.86,{"$f":"IFERROR(F131+G131*Nøgletal!$C$9,\"-\")","v":1713.2709999999997},{"$f":"IFERROR(H131/Nøgletal!$C$9,\"-\")","v":23.680317899101588},1.6113129704598836E-3,8.8038935879329542E-3,0.14119563799525817,3.815640337543573E-2,2.7606157842127748,0.20847899891211444,15.083455571291479,3.3435575936941802,241.90639190377391]
["V188","TREFOR Vand A/S 3","Region Syddanmark","Fredericia Kommune",1035371.2772934216,1250,15.66,{"$f":"IFERROR(F132+G132*Nøgletal!$C$9,\"-\")","v":2383.0010000000002},{"$f":"IFERROR(H132/Nøgletal!$C$9,\"-\")","v":32.937125086385628},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":4.4416887246194296E-3},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$C$3:$C$163,C132,$I$3:$I$163,\">0\")),\"-\")","v":2.4268503760079836E-2},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$D$3:$D$163,D132,$I$3:$I$163,\">0\")),\"-\")","v":1},{"$f":"IF(H132>0,J132*I132,\"-\")","v":0.1462964571175788},{"$f":"IF(H132>0,J132*H132,\"-\")","v":10.584548672456826},{"$f":"IF(H132>0,K132*I132,\"-\")","v":0.79933474400516946},{"$f":"IF(H132>0,K132*H132,\"-\")","v":57.831868728774012},{"$f":"IF(H132>0,L132*I132,\"-\")","v":32.937125086385628},{"$f":"IF(H132>0,L132*H132,\"-\")","v":2383.0010000000002}]
["V188","TREFOR Vand A/S 1","Region Syddanmark","Kolding Kommune",1877702.4497696357,1250,15.66,{"$f":"IFERROR(F133+G133*Nøgletal!$C$9,\"-\")","v":2383.0010000000002},{"$f":"IFERROR(H133/Nøgletal!$C$9,\"-\")","v":32.937125086385628},8.0552454778678277E-3,4.4012259140188005E-2,0.8746825657904681,0.2653166279060748,19.195658029004512,1.4496372846347916,104.88125754332717,28.809529080321376,2084.3694289612513]
["V188","TREFOR Vand A/S 2","Region Syddanmark","Middelfart Kommune",782982.27293694287,1250,15.66,{"$f":"IFERROR(F134+G134*Nøgletal!$C$9,\"-\")","v":2383.0010000000002},{"$f":"IFERROR(H134/Nøgletal!$C$9,\"-\")","v":32.937125086385628},3.3589530727297957E-3,1.8352651509243086E-2,1,0.11063425751580064,8.0043885312681766,0.60448357842678346,43.734386899177785,32.937125086385628,2383.0010000000002]
["V190","Tønder Vand A/S","Region Syddanmark","Tønder Kommune",1694221,1047,15.39,{"$f":"IFERROR(F135+G135*Nøgletal!$C$9,\"-\")","v":2160.4665},{"$f":"IFERROR(H135/Nøgletal!$C$9,\"-\")","v":29.861319972356601},7.2681196376097957E-3,3.9711560104688896E-2,1,0.2170356460960346,15.702528995048104,1.1858396028875862,85.795495268916852,29.861319972356601,2160.4665]
["V191","TÅRNBYFORSYNING Vand","Region Hovedstaden","Tårnby Kommune",2552370,256.25,17.670000000000002,{"$f":"IFERROR(F136+G136*Nøgletal!$C$9,\"-\")","v":1534.6745000000001},{"$f":"IFERROR(H136/Nøgletal!$C$9,\"-\")","v":21.211810642709057},1.0949534045113425E-2,2.9582606354220109E-2,1,0.23225944279084212,16.803970685917424,0.62750064430351871,45.399671615359573,21.211810642709057,1534.6745000000001]
["V193","Udsholt Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",298511,1712.5,14.41,{"$f":"IFERROR(F137+G137*Nøgletal!$C$9,\"-\")","v":2755.0635000000002},{"$f":"IFERROR(H137/Nøgletal!$C$9,\"-\")","v":38.079661368348312},1.2805966052495735E-3,3.4598171132729965E-3,0.20522073306131988,4.8764685077360176E-2,3.5281249653470086,0.13174866406985211,9.5320158454537989,7.8147360207392635,565.39615110048567]
["V194","Ulfborg Vandværk a.m.b.a ","Region Midtjylland","Holstebro Kommune",281465,652.5,13.1625,{"$f":"IFERROR(F138+G138*Nøgletal!$C$9,\"-\")","v":1604.8068749999998},{"$f":"IFERROR(H138/Nøgletal!$C$9,\"-\")","v":22.181159295093295},1.2074701551921744E-3,5.746805282769352E-3,7.2571573106452139E-2,2.6783087856388641E-2,1.9377564064097181,0.12747080341499067,9.2225126270745736,1.6097216233697234,116.46335945079949]
["V197","Vand Ballerup A/S","Region Hovedstaden","Ballerup Kommune",2798079,0,21.62,{"$f":"IFERROR(F139+G139*Nøgletal!$C$9,\"-\")","v":1564.2069999999999},{"$f":"IFERROR(H139/Nøgletal!$C$9,\"-\")","v":21.62},1.2003612827065406E-2,3.2430435087785016E-2,1,0.2595181093211541,18.776135209385497,0.70114600659791204,50.727913577358933,21.62,1564.2069999999999]
["V198","Vandcenter Djurs a.m.b.a","Region Midtjylland","Norddjurs Kommune",1326470,650,12.79,{"$f":"IFERROR(F140+G140*Nøgletal!$C$9,\"-\")","v":1575.3564999999999},{"$f":"IFERROR(H140/Nøgletal!$C$9,\"-\")","v":21.774105044920525},5.6904870472625855E-3,2.7083171276837483E-2,0.88539528637328146,0.12390526272385516,8.9645457580709209,0.58971181633143366,42.665649911579223,19.278689971769321,1394.8132194575103]
["V199","Vandcenter Syd A/S","Region Syddanmark","Odense Kommune",8600066,600,19.100000000000001,{"$f":"IFERROR(F141+G141*Nøgletal!$C$9,\"-\")","v":1981.885},{"$f":"IFERROR(H141/Nøgletal!$C$9,\"-\")","v":27.393020041465103},3.6893834145215014E-2,0.20158057175733946,0.92632797790617016,1.0106335381463645,73.119336484889459,5.5219006421187942,399.50951145729471,25.374920863753562,1835.8755244925701]
["V200","Vandforsyningen Brovst og Omegn","Region Nordjylland","Jammerbugt Kommune",286724,550,14.0375,{"$f":"IFERROR(F142+G142*Nøgletal!$C$9,\"-\")","v":1565.6131249999999},{"$f":"IFERROR(H142/Nøgletal!$C$9,\"-\")","v":21.639435038009676},1.2300309906287498E-3,1.1480061678845912E-2,0.21844506341766673,2.6617175716449521E-2,1.9257526630851225,0.24842204893173039,17.973335240210691,4.727027759200503,342.00045837815634]
["V205","Vejen Vand A/S","Region Syddanmark","Vejen Kommune",836323,750,15.6625,{"$f":"IFERROR(F143+G143*Nøgletal!$C$9,\"-\")","v":1883.181875},{"$f":"IFERROR(H143/Nøgletal!$C$9,\"-\")","v":26.028775051831378},3.5877820070018829E-3,1.9602927293094426E-2,0.77235144672232958,9.3385570795260123E-2,6.7564460470370689,0.51024018486936062,36.915877375298237,20.103362067692043,1454.4782455975192]
["V206","Verdo Vand A/S","Region Midtjylland","Randers Kommune",2348945,693.75,16.425000000000001,{"$f":"IFERROR(F144+G144*Nøgletal!$C$9,\"-\")","v":1882.0987499999999},{"$f":"IFERROR(H144/Nøgletal!$C$9,\"-\")","v":26.013804422944023},1.007685141558589E-2,4.7959531504573057E-2,0.81527299963625965,0.26213724192411797,18.965629453209932,1.2476098727759859,90.26457429534257,21.208352363844572,1534.4242935241546]
["V207","Vestforsyning Vand A/S","Region Midtjylland","Holstebro Kommune",3596982,731.25,14.98,{"$f":"IFERROR(F145+G145*Nøgletal!$C$9,\"-\")","v":1815.0529999999999},{"$f":"IFERROR(H145/Nøgletal!$C$9,\"-\")","v":25.08711817553559},1.5430864987701697E-2,7.3441298774718944E-2,0.92742842689354787,0.38711593349720702,28.007837788522927,1.8424305413261912,133.29984966494993,23.266506544829504,1683.3317485184145]
["V208","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",49823,1820,12.86,{"$f":"IFERROR(F146+G146*Nøgletal!$C$9,\"-\")","v":2750.4209999999998},{"$f":"IFERROR(H146/Nøgletal!$C$9,\"-\")","v":38.015494125777472},2.1373806882610523E-4,1.9948490988725737E-3,4.3104291049779773E-2,8.1253582999138239E-3,0.58786967299876514,7.5835174200002811E-2,5.4866748533702028,1.6386309231987055,118.55494729342632]
["V209","Videbæk Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",394453,500,13.41,{"$f":"IFERROR(F147+G147*Nøgletal!$C$9,\"-\")","v":1470.2134999999998},{"$f":"IFERROR(H147/Nøgletal!$C$9,\"-\")","v":20.320850034554251},1.6921827762813096E-3,8.0537352218010023E-3,0.10710533768539644,3.4386592427868158E-2,2.4878699621562608,0.16365874566022567,11.840710248517327,2.176471505005233,157.46771338712858]
["V210","Vildbjerg Vandværk","Region Midtjylland","Herning Kommune",572000,500,11.9125,{"$f":"IFERROR(F148+G148*Nøgletal!$C$9,\"-\")","v":1361.8693749999998},{"$f":"IFERROR(H148/Nøgletal!$C$9,\"-\")","v":18.823350034554249},2.4538501368551111E-3,1.1678797085762241E-2,0.1416569185284825,4.6189680058362603E-2,3.341823352222534,0.21983408552783473,15.904996087938841,2.6664577622779593,192.91821910081035]
["V212","Vordingborg Vand A/S","Region Sjælland","Vordingborg Kommune",926956,687.5,20.76,{"$f":"IFERROR(F149+G149*Nøgletal!$C$9,\"-\")","v":2189.4859999999999},{"$f":"IFERROR(H149/Nøgletal!$C$9,\"-\")","v":30.262418797512094},3.9765928452074589E-3,3.068678022925404E-2,1,0.1203413180688583,8.7066943622818975,0.92865619484489992,67.188275697028502,30.262418797512094,2189.4859999999999]
["V214","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",146115,1943,13.16,{"$f":"IFERROR(F150+G150*Nøgletal!$C$9,\"-\")","v":2895.1260000000002},{"$f":"IFERROR(H150/Nøgletal!$C$9,\"-\")","v":40.01556323427782},6.2682572158493798E-4,3.4248510700177945E-3,1,2.5082784298953911E-2,1.8147394440293152,0.13704734456028111,9.9153753789363375,40.01556323427782,2895.1260000000002]
["V217","Aabybro Vand a.m.b.a.","Region Nordjylland","Jammerbugt Kommune",462420,835,13.1625,{"$f":"IFERROR(F151+G151*Nøgletal!$C$9,\"-\")","v":1787.3068749999998},{"$f":"IFERROR(H151/Nøgletal!$C$9,\"-\")","v":24.703619557705597},1.9837576578401058E-3,1.8514704459800805E-2,0.3523017474142292,4.9005994473967085E-2,3.5455837001915183,0.45738021519827421,33.091458569595133,8.7031283376360093,629.6713352279653]
["V218","Aalborg Forsyning, Vand A/S","Region Nordjylland","Aalborg Kommune",6746210,1218.75,13.66,{"$f":"IFERROR(F152+G152*Nøgletal!$C$9,\"-\")","v":2207.0509999999999},{"$f":"IFERROR(H152/Nøgletal!$C$9,\"-\")","v":30.505196959225987},2.8940888691876429E-2,0.27010960679415424,0.87155741661163078,0.88284750972072656,63.874017328294563,8.2397467558347604,596.14567778464493,26.587030655011976,1923.5716678901163]
["V219","Aalestrup Vand a.m.b.a.","Region Nordjylland","Vesthimmerlands Kommune",209431,1000,11.91,{"$f":"IFERROR(F153+G153*Nøgletal!$C$9,\"-\")","v":1861.6885},{"$f":"IFERROR(H153/Nøgletal!$C$9,\"-\")","v":25.731700069108502},8.9844805596451529E-4,8.3853489678658855E-3,0.18118890429814399,2.3118595903752516E-2,1.6726304136364945,0.2157692846159335,15.610907741962789,4.6622985412502453,337.31729945945523]
["V220","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",13741706,687.5,21.55,{"$f":"IFERROR(F154+G154*Nøgletal!$C$9,\"-\")","v":2246.6424999999999},{"$f":"IFERROR(H154/Nøgletal!$C$9,\"-\")","v":31.052418797512097},5.8951201308955772E-2,0.28057097200384878,1,1.830577391662138,132.44227428675566,8.7124073250885541,630.34266997015686,31.052418797512097,2246.6424999999999]
["V221","Aars Vand","Region Nordjylland","Vesthimmerlands Kommune",448011,850,14.23,{"$f":"IFERROR(F155+G155*Nøgletal!$C$9,\"-\")","v":1879.5404999999998},{"$f":"IFERROR(H155/Nøgletal!$C$9,\"-\")","v":25.978445058742224},1.921943800109432E-3,1.793778655711219E-2,0.38759602066320548,4.9929111417133125E-2,3.6123712110295814,0.46599580254938389,33.714796314447923,10.0691419277862,728.50241847533152]
["V016","Asnæs Vandværk a.m.b.a.","Region Sjælland","Odsherred Kommune",204245,475,12.92,{"$f":"IFERROR(F156+G156*Nøgletal!$C$9,\"-\")","v":1409.7619999999999},{"$f":"IFERROR(H156/Nøgletal!$C$9,\"-\")","v":19.485307532826539},8.7620038671673453E-4,6.7615090985159937E-3,0.3672348382688746,1.7073033995557114E-2,1.235234009578557,0.13175008417058887,9.5321185897421046,7.1556837604368377,517.71372006760521]
["V038","Christiansfeld Vandforsyning A/S","Region Syddanmark","Kolding Kommune",269022,479.39,13.48,{"$f":"IFERROR(F157+G157*Nøgletal!$C$9,\"-\")","v":1454.6679999999999},{"$f":"IFERROR(H157/Nøgletal!$C$9,\"-\")","v":20.105984796129924},1.1540903348199925E-3,6.3057200462534792E-3,0.12531743420953195,2.3204122725251262E-2,1.6788182791719286,0.12678271137862412,9.1727291682434551,2.5196304269068617,182.29526138671142]
["V039","Dianalund Vandværk","Region Sjælland","Sorø Kommune",348838,281.25,10.050000000000001,{"$f":"IFERROR(F158+G158*Nøgletal!$C$9,\"-\")","v":1008.3674999999999},{"$f":"IFERROR(H158/Nøgletal!$C$9,\"-\")","v":13.937353144436766},1.496496807762698E-3,1.1548245053284644E-2,0.33837871395175134,2.0857204489311023E-2,1.5090187448016523,0.16095196950612306,11.644874993768003,4.7161036329059103,341.21009784074261]
["V040","Dronninglund Vandværk a.m.b.a","Region Nordjylland","Brønderslev Kommune",329287,750,11.25,{"$f":"IFERROR(F159+G159*Nøgletal!$C$9,\"-\")","v":1563.9375},{"$f":"IFERROR(H159/Nøgletal!$C$9,\"-\")","v":21.616275051831376},1.4126240384870787E-3,1.3184229677467298E-2,0.26947136354783324,3.0535669760765525E-2,2.2092557071913856,0.2849939350546512,20.619311201204013,5.8249671130420104,421.43637062858943]
["V096","Hornslet Vandværk a.m.b.a.","Region Midtjylland","Syddjurs Kommune",214878,375,12.72,{"$f":"IFERROR(F160+G160*Nøgletal!$C$9,\"-\")","v":1295.2919999999999},{"$f":"IFERROR(H160/Nøgletal!$C$9,\"-\")","v":17.903137525915689},9.2181540158593105E-4,4.3872667136266065E-3,0.3857185169229112,1.6503387908100124E-2,1.1940201151510437,7.8545839336929296E-2,5.6827914760268339,6.9055716547631176,499.61810922211146]
["V175","Strømmen Vandværk","Region Midtjylland","Randers Kommune",237605,625,14.91,{"$f":"IFERROR(F161+G161*Nøgletal!$C$9,\"-\")","v":1703.7384999999999},{"$f":"IFERROR(H161/Nøgletal!$C$9,\"-\")","v":23.548562543192812},1.0193130450480046E-3,4.8512947230114293E-3,8.2468061652602967E-2,2.4003356992405248E-2,1.7366428784005197,0.11424101720029589,8.2653375944414069,1.9420043076422018,140.50401165791328]
["V186","Tistrup Vandværk","Region Syddanmark","Varde Kommune",225467,812.5,11.84,{"$f":"IFERROR(F162+G162*Nøgletal!$C$9,\"-\")","v":1669.1239999999998},{"$f":"IFERROR(H162/Nøgletal!$C$9,\"-\")","v":23.070131306150657},9.6724165875229249E-4,5.2848160435526956E-3,0.13507108294937778,2.2314392072194354E-2,1.6144462664232613,0.12192140005361229,8.821013293878849,3.1161076193061126,225.4503862567972]
["V201","Vandforsyningen Østlolland a.m.b.a.","Region Sjælland","Guldborgsund Kommune",195722,1331.25,18.170000000000002,{"$f":"IFERROR(F163+G163*Nøgletal!$C$9,\"-\")","v":2645.8495000000003},{"$f":"IFERROR(H163/Nøgletal!$C$9,\"-\")","v":36.570138217000697},8.3963716168803499E-4,6.4793560859739401E-3,0.11349393887556791,3.07056470550616E-2,2.2215535644337066,0.23695094762123164,17.143401060396108,4.1504890314713467,300.28788142695197]
["Selskaber der ikke er blevet reguleret igennem hele perioden fra 2011-2021. "]
["V104","I/S Almtoft-Kjellerup Vandværk","Region Midtjylland","Silkeborg Kommune",314824,{"$f":"270*1.25","v":337.5},{"$f":"(2.35+6.53)*1.25","v":11.100000000000001},{"$f":"IFERROR(F165+G165*Nøgletal!$C$9,\"-\")","v":1140.585},{"$f":"IFERROR(H165/Nøgletal!$C$9,\"-\")","v":15.764823773324121}]
["V001","Andelsselskabet Ejby Vandværk","Region Sjælland","Køge Kommune",269935,500,11.4125,{"$f":"IFERROR(F166+G166*Nøgletal!$C$9,\"-\")","v":1325.694375},{"$f":"IFERROR(H166/Nøgletal!$C$9,\"-\")","v":18.323350034554252}]
["V004","Andelsselskabet Hammerum Vandværk","Region Midtjylland","Herning Kommune",209188,1007.81,14.29,{"$f":"IFERROR(F167+G167*Nøgletal!$C$9,\"-\")","v":2041.6914999999999},{"$f":"IFERROR(H167/Nøgletal!$C$9,\"-\")","v":28.21964754664824}]
["V005","Andelsselskabet Haarlev Vandværk","Region Sjælland","Stevns Kommune",210017,531.25,14.86,{"$f":"IFERROR(F168+G168*Nøgletal!$C$9,\"-\")","v":1606.3709999999999},{"$f":"IFERROR(H168/Nøgletal!$C$9,\"-\")","v":22.202778161713891}]
["V009","Andelsselskabet Strandhuse Nr. Bjert Vandværk ","Region Syddanmark","Kolding Kommune",228853,"-","-",{"$f":"IFERROR(F169+G169*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H169/Nøgletal!$C$9,\"-\")","v":"-"}]
["V011","Andelsselskabet Vrå Vandværk","Region Nordjylland","Hjørring Kommune",279073,718.75,13.29,{"$f":"IFERROR(F170+G170*Nøgletal!$C$9,\"-\")","v":1680.2814999999998},{"$f":"IFERROR(H170/Nøgletal!$C$9,\"-\")","v":23.224346924671735}]
["V029","Bramdrupdam Vandværk I/S (SKØN)","Region Syddanmark","Kolding Kommune",338442,500,15.52,{"$f":"IFERROR(F171+G171*Nøgletal!$C$9,\"-\")","v":1622.8719999999998},{"$f":"IFERROR(H171/Nøgletal!$C$9,\"-\")","v":22.430850034554251}]
["V031","Branderup Vandværk","Region Syddanmark","Tønder Kommune",311114,{"$f":"425*1.25","v":531.25},{"$f":"(6.53+1.25)*1.25","v":9.7249999999999996},{"$f":"IFERROR(F172+G172*Nøgletal!$C$9,\"-\")","v":1234.8537499999998},{"$f":"IFERROR(H172/Nøgletal!$C$9,\"-\")","v":17.067778161713889}]
["V032","Bredebro Andelsvandværk","Region Syddanmark","Tønder Kommune",214537,437.5,11.1,{"$f":"IFERROR(F173+G173*Nøgletal!$C$9,\"-\")","v":1240.585},{"$f":"IFERROR(H173/Nøgletal!$C$9,\"-\")","v":17.146993780234972}]
["V033","Broager Vandværk a.m.b.a. (SKØN)","Region Syddanmark","Sønderborg Kommune",218481,585.36,14.73,{"$f":"IFERROR(F174+G174*Nøgletal!$C$9,\"-\")","v":1651.0754999999999},{"$f":"IFERROR(H174/Nøgletal!$C$9,\"-\")","v":22.820670352453352}]
["V034","Brædstrup Vandværk a.m.b.a.","Region Midtjylland","Horsens Kommune",256465,375,15.0375,{"$f":"IFERROR(F175+G175*Nøgletal!$C$9,\"-\")","v":1462.963125},{"$f":"IFERROR(H175/Nøgletal!$C$9,\"-\")","v":20.220637525915688}]
["V036","Brørup Vandværk a.m.b.a.","Region Syddanmark","Vejen Kommune",477119,625,14.42,{"$f":"IFERROR(F176+G176*Nøgletal!$C$9,\"-\")","v":1668.2869999999998},{"$f":"IFERROR(H176/Nøgletal!$C$9,\"-\")","v":23.058562543192814}]
["V042","Egå Vandværk a.m.b.a","Region Midtjylland","Aarhus Kommune",375603,625,20.037500000000001,{"$f":"IFERROR(F177+G177*Nøgletal!$C$9,\"-\")","v":2074.7131250000002},{"$f":"IFERROR(H177/Nøgletal!$C$9,\"-\")","v":28.676062543192817}]
["V046","Farsø Vandværk I/S","Region Nordjylland","Vesthimmerlands Kommune",191798,"-","-",{"$f":"IFERROR(F178+G178*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H178/Nøgletal!$C$9,\"-\")","v":"-"}]
["V048","Faxe Vandværk s.m.b.a.","Region Sjælland","Faxe Kommune",272322,500,17.162500000000001,{"$f":"IFERROR(F179+G179*Nøgletal!$C$9,\"-\")","v":1741.7068750000001},{"$f":"IFERROR(H179/Nøgletal!$C$9,\"-\")","v":24.073350034554252}]
["V064","Gl. Hørning Vandværk","Region Midtjylland","Skanderborg Kommune",255073,275,13.7875,{"$f":"IFERROR(F180+G180*Nøgletal!$C$9,\"-\")","v":1272.5256249999998},{"$f":"IFERROR(H180/Nøgletal!$C$9,\"-\")","v":17.588467519004837}]
["V066","Glamsbjerg Vandværk","Region Syddanmark","Assens Kommune",220157,125,9.4124999999999996,{"$f":"IFERROR(F181+G181*Nøgletal!$C$9,\"-\")","v":805.99437499999988},{"$f":"IFERROR(H181/Nøgletal!$C$9,\"-\")","v":11.140212508638562}]
["V075","Halsnæs Vandforsyning a.m.b.a.","Region Hovedstaden","Halsnæs Kommune",456486,762.5,22.16,{"$f":"IFERROR(F182+G182*Nøgletal!$C$9,\"-\")","v":2365.7759999999998},{"$f":"IFERROR(H182/Nøgletal!$C$9,\"-\")","v":32.69904630269523}]
["V076","Hammel Vandværk a.m.b.a.","Region Midtjylland","Favrskov Kommune",405450,500,12.55,{"$f":"IFERROR(F183+G183*Nøgletal!$C$9,\"-\")","v":1407.9924999999998},{"$f":"IFERROR(H183/Nøgletal!$C$9,\"-\")","v":19.460850034554248}]
["V077","Hasselager-Kolt Vandværk a.m.b.a.","Region Midtjylland","Aarhus Kommune",353431,512.5,16.29,{"$f":"IFERROR(F184+G184*Nøgletal!$C$9,\"-\")","v":1691.0814999999998},{"$f":"IFERROR(H184/Nøgletal!$C$9,\"-\")","v":23.373621285418107}]
["V082","Hinnerup Vandværk a.m.b.a.","Region Midtjylland","Favrskov Kommune",327123,0,18.05,{"$f":"IFERROR(F185+G185*Nøgletal!$C$9,\"-\")","v":1305.9175},{"$f":"IFERROR(H185/Nøgletal!$C$9,\"-\")","v":18.05}]
["V083","Hjallerup Vandforsyning ","Region Nordjylland","Brønderslev Kommune",259641,781.25,10.0375,{"$f":"IFERROR(F186+G186*Nøgletal!$C$9,\"-\")","v":1507.4631249999998},{"$f":"IFERROR(H186/Nøgletal!$C$9,\"-\")","v":20.835703178991015}]
["V084","Hjerting Vandværk a.m.b.a.","Region Syddanmark","Esbjerg Kommune",308239,700,13.91,{"$f":"IFERROR(F187+G187*Nøgletal!$C$9,\"-\")","v":1706.3885},{"$f":"IFERROR(H187/Nøgletal!$C$9,\"-\")","v":23.585190048375953}]
["V095","Hornbæk Vandværk a.m.b.a.","Region Hovedstaden","Helsingør Kommune",203293,812.5,16.16,{"$f":"IFERROR(F188+G188*Nøgletal!$C$9,\"-\")","v":1981.6759999999999},{"$f":"IFERROR(H188/Nøgletal!$C$9,\"-\")","v":27.390131306150657}]
["V099","Hurup Vandværk","Region Nordjylland","Thisted Kommune",329000,687.5,12.54,{"$f":"IFERROR(F189+G189*Nøgletal!$C$9,\"-\")","v":1594.7689999999998},{"$f":"IFERROR(H189/Nøgletal!$C$9,\"-\")","v":22.042418797512092}]
["V100","Hæstrup Vandværk I/S","Region Nordjylland","Hjørring Kommune",257832,725,11.0375,{"$f":"IFERROR(F190+G190*Nøgletal!$C$9,\"-\")","v":1523.5631249999999},{"$f":"IFERROR(H190/Nøgletal!$C$9,\"-\")","v":21.058232550103664}]
["V105","I/S Ørslev Vandværk","Region Sjælland","Vordingborg Kommune",355927,375,12.475,{"$f":"IFERROR(F191+G191*Nøgletal!$C$9,\"-\")","v":1277.5662499999999},{"$f":"IFERROR(H191/Nøgletal!$C$9,\"-\")","v":17.658137525915688}]
["V109","Juelsminde Vand","Region Midtjylland","Hedensted Kommune",202551,500,10.6,{"$f":"IFERROR(F192+G192*Nøgletal!$C$9,\"-\")","v":1266.9099999999999},{"$f":"IFERROR(H192/Nøgletal!$C$9,\"-\")","v":17.510850034554249}]
["V121","Lille Næstved Vandværk","Region Sjælland","Næstved Kommune",212093,"-","-",{"$f":"IFERROR(F193+G193*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H193/Nøgletal!$C$9,\"-\")","v":"-"}]
["V129","Løgten Skødstrup Vandværk a.m.b.a.","Region Midtjylland","Aarhus Kommune",316443,518.75,18.875,{"$f":"IFERROR(F194+G194*Nøgletal!$C$9,\"-\")","v":1884.3562499999998},{"$f":"IFERROR(H194/Nøgletal!$C$9,\"-\")","v":26.045006910850034}]
["V130","Løkken Vandværk","Region Nordjylland","Hjørring Kommune",224478,812.5,12.225,{"$f":"IFERROR(F195+G195*Nøgletal!$C$9,\"-\")","v":1696.9787499999998},{"$f":"IFERROR(H195/Nøgletal!$C$9,\"-\")","v":23.455131306150655}]
["V139","Nr. Uttrup Vandværk a.m.b.a","Region Nordjylland","Aalborg Kommune",235480,800,12.24,{"$f":"IFERROR(F196+G196*Nøgletal!$C$9,\"-\")","v":1685.5639999999999},{"$f":"IFERROR(H196/Nøgletal!$C$9,\"-\")","v":23.297360055286799}]
["V143","Nørre Alslev Vandværk","Region Sjælland","Guldborgsund Kommune",201933,875,13.637499999999999,{"$f":"IFERROR(F197+G197*Nøgletal!$C$9,\"-\")","v":1861.6731249999998},{"$f":"IFERROR(H197/Nøgletal!$C$9,\"-\")","v":25.731487560469937}]
["V147","Outrup Vandværk I/S","Region Syddanmark","Varde Kommune",290897,null,{"$f":"6.53*1.25+10.95","v":19.112499999999997},{"$f":"IFERROR(F198+G198*Nøgletal!$C$9,\"-\")","v":1382.7893749999996},{"$f":"IFERROR(H198/Nøgletal!$C$9,\"-\")","v":19.112499999999997}]
["V148","Oksby Og Ho Vandværk a.m.b.a.","Region Syddanmark","Varde Kommune",283868,750,13.16,{"$f":"IFERROR(F199+G199*Nøgletal!$C$9,\"-\")","v":1702.126},{"$f":"IFERROR(H199/Nøgletal!$C$9,\"-\")","v":23.526275051831377}]
["V157","Ry Vandværk","Region Midtjylland","Skanderborg Kommune",274836,812.5,14.54,{"$f":"IFERROR(F200+G200*Nøgletal!$C$9,\"-\")","v":1864.4689999999998},{"$f":"IFERROR(H200/Nøgletal!$C$9,\"-\")","v":25.770131306150656}]
["V161","Sdr. Felding Vandværk","Region Midtjylland","Herning Kommune","-",500,11.91,{"$f":"IFERROR(F201+G201*Nøgletal!$C$9,\"-\")","v":1361.6885},{"$f":"IFERROR(H201/Nøgletal!$C$9,\"-\")","v":18.820850034554251}]
["V163","Sindal Vandværk a.m.b.a.","Region Nordjylland","Hjørring Kommune",381993,"-","-",{"$f":"IFERROR(F202+G202*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H202/Nøgletal!$C$9,\"-\")","v":"-"}]
["V168","Skovlund/Ansager Vandværk ","Region Syddanmark","Varde Kommune",337220,537.5,11.92,{"$f":"IFERROR(F203+G203*Nøgletal!$C$9,\"-\")","v":1399.9119999999998},{"$f":"IFERROR(H203/Nøgletal!$C$9,\"-\")","v":19.34916378714582}]
["V169","Skærbæk Vandværk","Region Syddanmark","Tønder Kommune",677960,685.3,12.07,{"$f":"IFERROR(F204+G204*Nøgletal!$C$9,\"-\")","v":1558.5645},{"$f":"IFERROR(H204/Nøgletal!$C$9,\"-\")","v":21.542011057360057}]
["V170","Snejbjerg Vandværk a.m.b.a.","Region Midtjylland","Herning Kommune",264625,500,12.04,{"$f":"IFERROR(F205+G205*Nøgletal!$C$9,\"-\")","v":1371.0939999999998},{"$f":"IFERROR(H205/Nøgletal!$C$9,\"-\")","v":18.95085003455425}]
["V177","Sunds-Vand- og Varmeværk ","Region Midtjylland","Herning Kommune",255078,218.75,12.66,{"$f":"IFERROR(F206+G206*Nøgletal!$C$9,\"-\")","v":1134.701},{"$f":"IFERROR(H206/Nøgletal!$C$9,\"-\")","v":15.683496890117485}]
["V182","Søndersø Vandværk","Region Syddanmark","Nordfyns Kommune",226500,375,8.66,{"$f":"IFERROR(F207+G207*Nøgletal!$C$9,\"-\")","v":1001.5509999999999},{"$f":"IFERROR(H207/Nøgletal!$C$9,\"-\")","v":13.843137525915688}]
["V187","Toftlund Vandværk a.m.b.a.","Region Syddanmark","Tønder Kommune",470885,625,11.57,{"$f":"IFERROR(F208+G208*Nøgletal!$C$9,\"-\")","v":1462.0895},{"$f":"IFERROR(H208/Nøgletal!$C$9,\"-\")","v":20.208562543192816}]
["V189","Tune Vandværk a.m.b.a.","Region Sjælland","Greve Kommune",215646,618.75,29.89,{"$f":"IFERROR(F209+G209*Nøgletal!$C$9,\"-\")","v":2781.2914999999998},{"$f":"IFERROR(H209/Nøgletal!$C$9,\"-\")","v":38.442176917760882}]
["V192","Tårs Vandværk a.m.b.a.","Region Nordjylland","Hjørring Kommune",288887,"-","-",{"$f":"IFERROR(F210+G210*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H210/Nøgletal!$C$9,\"-\")","v":"-"}]
["V195","Ulsted-Ålebæk Vandværk a.m.b.a.","Region Nordjylland","Aalborg Kommune",267111,1125,14.41,{"$f":"IFERROR(F211+G211*Nøgletal!$C$9,\"-\")","v":2167.5635000000002},{"$f":"IFERROR(H211/Nøgletal!$C$9,\"-\")","v":29.959412577747067}]
["V196","Vamdrup Vandværk","Region Syddanmark","Kolding Kommune",322826,575,11.6,{"$f":"IFERROR(F212+G212*Nøgletal!$C$9,\"-\")","v":1414.2599999999998},{"$f":"IFERROR(H212/Nøgletal!$C$9,\"-\")","v":19.547477539737386}]
["V203","Vandværket Lyngen","Region Sjælland","Køge Kommune",287338,625,16.287500000000001,{"$f":"IFERROR(F213+G213*Nøgletal!$C$9,\"-\")","v":1803.400625},{"$f":"IFERROR(H213/Nøgletal!$C$9,\"-\")","v":24.926062543192813}]
["V211","Vodskov ","Region Nordjylland","Aalborg Kommune",213875,602.5,17.149999999999999,{"$f":"IFERROR(F214+G214*Nøgletal!$C$9,\"-\")","v":1843.3024999999998},{"$f":"IFERROR(H214/Nøgletal!$C$9,\"-\")","v":25.477574291637872}]
["V215","Ølgod Vandværk a.m.b.a.","Region Syddanmark","Varde Kommune",392500,562.5,11.43,{"$f":"IFERROR(F215+G215*Nøgletal!$C$9,\"-\")","v":1389.4604999999999},{"$f":"IFERROR(H215/Nøgletal!$C$9,\"-\")","v":19.204706288873531}]
["V049","Fensmark Vandværk a.m.b.a.","Region Sjælland","Næstved Kommune","-","-","-",{"$f":"IFERROR(F216+G216*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H216/Nøgletal!$C$9,\"-\")","v":"-"}]
["V173","Stenlien Vandværk Amba","Region Hovedstaden","Egedal kommune",380796,0,14.41,{"$f":"IFERROR(F217+G217*Nøgletal!$C$9,\"-\")","v":1042.5635},{"$f":"IFERROR(H217/Nøgletal!$C$9,\"-\")","v":14.41}]
["V204","Varde Vandforsyning A/S","Region Syddanmark","Varde Kommune",1454348,931.25,13.13,{"$f":"IFERROR(F218+G218*Nøgletal!$C$9,\"-\")","v":1881.2055},{"$f":"IFERROR(H218/Nøgletal!$C$9,\"-\")","v":26.001458189357294}]

{"sheet":"S 2015","index":11,"n_rows":102,"n_cols":18,"rows_kept":102,"cut":false,"hidden":false,"merged":[[0,16,0,17],[0,5,0,6],[0,9,0,11],[0,7,0,8],[0,12,0,13],[0,14,0,15]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Land",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region","Kommune","Debiteret vandmængde","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["S001","Afløb Ballerup A/S","Region Hovedstaden","Ballerup Kommune",2764165,0,23.86,{"$f":"F3+G3*Nøgletal!$C$9","v":1726.2709999999997},{"$f":"H3/Nøgletal!$C$9","v":23.86},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":1.0419667741681744E-2},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$C$3:$C$99,C3,$H$3:$H$99,\">0\")),\"-\")","v":3.1234857747106114E-2},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$D$3:$D$99,D3,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H3>0,J3*I3,\"-\")","v":0.24861327231652641},{"$f":"IF(H3>0,J3*H3,\"-\")","v":17.987170252100682},{"$f":"IF(H3>0,K3*I3,\"-\")","v":0.74526370584595192},{"$f":"IF(H3>0,K3*H3,\"-\")","v":53.919829117954613},{"$f":"IF(H3>0,L3*I3,\"-\")","v":23.86},{"$f":"IF(H3>0,L3*H3,\"-\")","v":1726.2709999999997}]
["S002","Allerød Spildevand A/S","Region Hovedstaden","Allerød Kommune",1142082,0,40.69,{"$f":"F4+G4*Nøgletal!$C$9","v":2943.9214999999995},{"$f":"H4/Nøgletal!$C$9","v":40.69},4.3051391554973636E-3,1.290544117501323E-2,1,{"$f":"IF(H4>0,J4*I4,\"-\")","v":0.17517611223718771},{"$f":"IF(H4>0,J4*H4,\"-\")","v":12.673991720360529},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.5251224014112883},{"$f":"IF(H4>0,K4*H4,\"-\")","v":37.992605742106704},{"$f":"IF(H4>0,L4*I4,\"-\")","v":40.69},{"$f":"IF(H4>0,L4*H4,\"-\")","v":2943.9214999999995}]
["S003","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",1656157,726.21,35,{"$f":"F5+G5*Nøgletal!$C$9","v":3258.46},{"$f":"H5/Nøgletal!$C$9","v":45.03745680718729},6.2429723508040987E-3,2.8996214356814806E-2,1,0.28116759759780408,20.342475686201123,1.3059157516669908,94.483004633106773,45.03745680718729,3258.46]
["S004","Arwos Spildevand A/S","Region Syddanmark","Aabenraa Kommune",2560730,675,49.94,{"$f":"F6+G6*Nøgletal!$C$9","v":4288.1589999999997},{"$f":"H6/Nøgletal!$C$9","v":59.269647546648237},9.652808633405275E-3,4.4350589633202743E-2,1,0.57211856553717388,41.392778216614531,2.6286438160459578,190.18238009092502,59.269647546648237,4288.1589999999997]
["S006","Assens Spildevand A/S","Region Syddanmark","Assens Kommune",1704490,705,51.53,{"$f":"F7+G7*Nøgletal!$C$9","v":4433.1954999999998},{"$f":"H7/Nøgletal!$C$9","v":61.274298548721497},6.4251661782198663E-3,2.9520932126345902E-2,1,0.39369755062939199,28.484017788036507,1.8088744085462625,130.87206345832209,61.274298548721497,4433.1954999999998]
["S007","Billund Spildevand A/S","Region Syddanmark","Billund Kommune",1265558,720.19,41.2,{"$f":"F8+G8*Nøgletal!$C$9","v":3701.01},{"$f":"H8/Nøgletal!$C$9","v":51.154250172771256},4.7705885386101279E-3,2.1918844827458105E-2,1,0.24403587957541772,17.65599588728147,1.1212420718019451,81.121863894870728,51.154250172771256,3701.01]
["S010","Bornholms Spildevand A/S","Region Hovedstaden","Bornholms Regionskommune",1783133,665,36.25,{"$f":"F9+G9*Nøgletal!$C$9","v":3287.6875},{"$f":"H9/Nøgletal!$C$9","v":45.441430545957154},6.721615171029296E-3,2.0149269525940226E-2,1,0.30543980895097966,22.098570177603378,0.91561163171478377,66.244501554564607,45.441430545957154,3287.6875]
["S011","Brøndby Kloakforsyning A/S","Region Hovedstaden","Brøndby Kommune",1928511,0,28.7,{"$f":"F10+G10*Nøgletal!$C$9","v":2076.4449999999997},{"$f":"H10/Nøgletal!$C$9","v":28.7},7.2696253140382009E-3,2.1792030052015476E-2,1,0.20863824651289636,15.094977135208049,0.62543126249284409,45.249951841357266,28.7,2076.4449999999997]
["S012","Brønderslev Spildevand A/S","Region Nordjylland","Brønderslev Kommune",1295321,0,41.95,{"$f":"F11+G11*Nøgletal!$C$9","v":3035.0825},{"$f":"H11/Nøgletal!$C$9","v":41.95},4.8827817582607911E-3,4.5128880879733081E-2,1,0.2048326947590402,14.819645465816558,1.8931565529048029,136.96987660266248,41.95,3035.0825]
["S013","Egedal Spildevand A/S","Region Hovedstaden","Egedal Kommune",1582891,0,43.75,{"$f":"F12+G12*Nøgletal!$C$9","v":3165.3124999999995},{"$f":"H12/Nøgletal!$C$9","v":43.75},5.9667922469528257E-3,1.7886549903560225E-2,1,0.26104716080418611,18.886762084182863,0.78253655828075985,56.616519991612968,43.75,3165.3124999999995]
["S014","Energi Viborg Spildevand A/S","Region Midtjylland","Viborg Kommune",4028624,0,42.01,{"$f":"F13+G13*Nøgletal!$C$9","v":3039.4234999999994},{"$f":"H13/Nøgletal!$C$9","v":42.01},1.5186113541038569E-2,7.0533678308885392E-2,1,0.63796862985903025,46.157030370300831,2.9631198257562752,214.38171939346648,42.01,3039.4234999999994]
["S015","Esbjerg Spildevand A/S","Region Syddanmark","Esbjerg Kommune",6204203,736.25,29.2,{"$f":"F14+G14*Nøgletal!$C$9","v":2848.87},{"$f":"H14/Nøgletal!$C$9","v":39.376226675881135},2.3387074889503739E-2,0.10745375781674965,1,0.92089476213490695,66.626736040460514,4.2311235249675683,306.12178703140358,39.376226675881135,2848.87]
["S016","Fanø Vand A/S","Region Syddanmark","Fanø Kommune",166035,735,53.75,{"$f":"F15+G15*Nøgletal!$C$9","v":4623.8125},{"$f":"H15/Nøgletal!$C$9","v":63.908949550794752},6.2587780884647932E-4,2.8756448941312895E-3,1,3.999919331053161E-2,2.8939416360169616,0.18377944446503711,13.296442807045434,63.908949550794752,4623.8125]
["S017","Favrskov Spildevand A/S","Region Midtjylland","Favrskov Kommune",1789452,646,43.61,{"$f":"F16+G16*Nøgletal!$C$9","v":3801.1834999999996},{"$f":"H16/Nøgletal!$C$9","v":52.538818244644091},6.7454349793474267E-3,3.132996073031178E-2,1,0.35439718236099904,25.640636143818277,1.6460391124216875,119.09092978370907,52.538818244644091,3801.1834999999996]
["S018","Faxe Spildevand A/S","Region Sjælland","Faxe Kommune",1372116,568.75,30.82,{"$f":"F17+G17*Nøgletal!$C$9","v":2798.5769999999998},{"$f":"H17/Nøgletal!$C$9","v":38.681091914305462},5.172264616274856E-3,4.1291641409523294E-2,1,0.20006884302723757,14.474980793020636,1.5972057766543122,115.55783794093946,38.681091914305462,2798.5769999999998]
["S020","FFV Spildevand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",2170973,726.21,38.32,{"$f":"F18+G18*Nøgletal!$C$9","v":3498.6619999999998},{"$f":"H18/Nøgletal!$C$9","v":48.357456807187283},8.1835987852252098E-3,3.7600189253753052E-2,1,0.39573802478387843,28.631646093113602,1.8182495277804307,131.55035333491415,48.357456807187283,3498.6619999999998]
["S021","Forsyning Helsingør Spildevand A/S","Region Hovedstaden","Helsingør Kommune",2792938,656.25,39,{"$f":"F19+G19*Nøgletal!$C$9","v":3477.8999999999996},{"$f":"H19/Nøgletal!$C$9","v":48.070490670352449},1.0528129103406319E-2,3.1559990494954913E-2,1,0.50609233184155955,36.61578020873683,1.5171042286441421,109.76249094240369,48.070490670352449,3477.8999999999996]
["S022","Fredensborg Spildevand A/S","Region Hovedstaden","Fredensborg Kommune",1721000,0,40.630000000000003,{"$f":"F20+G20*Nøgletal!$C$9","v":2939.5805},{"$f":"H20/Nøgletal!$C$9","v":40.630000000000003},6.487401505855939E-3,1.9447171273339191E-2,1,0.26358312318292682,19.070238962284755,0.79013856883577138,57.166525455268058,40.630000000000003,2939.5805]
["S023","Fredericia Spildevand A/S","Region Syddanmark","Fredericia Kommune",5098000,375,27.5,{"$f":"F21+G21*Nøgletal!$C$9","v":2364.625},{"$f":"H21/Nøgletal!$C$9","v":32.68313752591569},1.9217183542622647E-2,8.8294863554559663E-2,1,0.6280778525842996,45.441432634474076,2.8857531683856346,208.78424173270065,32.68313752591569,2364.625]
["S024","Frederiksberg Kloak A/S","Region Hovedstaden","Frederiksberg Kommune",5166567,0,10.75,{"$f":"F22+G22*Nøgletal!$C$9","v":777.76249999999993},{"$f":"H22/Nøgletal!$C$9","v":10.75},1.9475650514762115E-2,5.8381820653214553E-2,1,0.20936324303369275,15.147430633487669,0.62760457202205644,45.407190785795777,10.75,777.76249999999993]
["S025","Frederikshavn Spildevand A/S","Region Nordjylland","Frederikshavn Kommune",4120587,822.5,40.880000000000003,{"$f":"F23+G23*Nøgletal!$C$9","v":3780.1680000000001},{"$f":"H23/Nøgletal!$C$9","v":52.248348306841748},1.5532772985944455E-2,0.1435609241860332,1,0.81156173314072821,58.716491392731683,7.500821170123964,542.68441165846878,52.248348306841748,3780.1680000000001]
["S026","Frederikssund Spildevand A/S","Region Hovedstaden","Frederikssund Kommune",1979848,717.5,42.5,{"$f":"F24+G24*Nøgletal!$C$9","v":3792.3749999999995},{"$f":"H24/Nøgletal!$C$9","v":52.417069799585349},7.4631428800498948E-3,2.2372134312131347E-2,1,0.39119608126785377,28.303036479729215,1.1726817258046871,84.843522861969106,52.417069799585349,3792.3749999999995]
["S027","Furesø Spildevand A/S","Region Hovedstaden","Furesø Kommune",1678517,0,45,{"$f":"F25+G25*Nøgletal!$C$9","v":3255.7499999999995},{"$f":"H25/Nøgletal!$C$9","v":45},6.3272595661852376E-3,1.8967116550965415E-2,1,0.28472668047833571,20.599975332607585,0.85352024479344368,61.752189710805638,45,3255.7499999999995]
["S028","Gentofte Spildevand A/S","Region Hovedstaden","Gentofte Kommune",3714117,0,19.350000000000001,{"$f":"F26+G26*Nøgletal!$C$9","v":1399.9725000000001},{"$f":"H26/Nøgletal!$C$9","v":19.350000000000001},1.4000562590775796E-2,4.1969244292981253E-2,1,0.27091088613151165,19.600402611614868,0.81210487706918733,58.755787855955703,19.350000000000001,1399.9725000000001]
["S029","Gladsaxe Spildevand A/S","Region Hovedstaden","Gladsaxe Kommune",3374793,0,25.75,{"$f":"F27+G27*Nøgletal!$C$9","v":1863.0124999999998},{"$f":"H27/Nøgletal!$C$9","v":25.75},1.2721462632278956E-2,3.8134908473600342E-2,1,0.32757766278118311,23.700243902218595,0.98197389319520878,71.045811172673353,25.75,1863.0124999999998]
["S030","Glostrup Spildevand A/S","Region Hovedstaden","Glostrup Kommune",1374513,0,30,{"$f":"F28+G28*Nøgletal!$C$9","v":2170.5},{"$f":"H28/Nøgletal!$C$9","v":30.000000000000004},5.1813002359201417E-3,1.5531894089733453E-2,1,0.15543900707760427,11.246012162064668,0.46595682269200361,33.711976121766462,30.000000000000004,2170.5]
["S031","Greve Spildevand A/S","Region Sjælland","Greve Kommune",2200415,0,35,{"$f":"F29+G29*Nøgletal!$C$9","v":2532.25},{"$f":"H29/Nøgletal!$C$9","v":35},8.2945819782149887E-3,6.6217978022365592E-2,1,0.29031036923752462,21.003955214334905,2.3176292307827957,167.68047484713526,35,2532.25]
["S032","Gribvand Spildevand A/S","Region Hovedstaden","Gribskov Kommune",1831618,683.11,52.49,{"$f":"F30+G30*Nøgletal!$C$9","v":4480.7614999999996},{"$f":"H30/Nøgletal!$C$9","v":61.931741534208705},6.904381970571089E-3,2.0697146399378839E-2,1,0.42760039965485924,30.936888915029066,1.2818103213020087,92.738976746200322,61.931741534208705,4480.7614999999996]
["S033","Guldborgsund Spildevand A/S","Region Sjælland","Guldborgsund Kommune",2651014,726.21,44.34,{"$f":"F31+G31*Nøgletal!$C$9","v":3934.2089999999998},{"$f":"H31/Nøgletal!$C$9","v":54.377456807187286},9.9931389980506546E-3,7.9778035865499697E-2,1,0.54340148423471835,39.315097384381865,4.3381266994384475,313.86346670437166,54.377456807187286,3934.2089999999998]
["S034","Haderslev Spildevand A/S","Region Syddanmark","Haderslev Kommune",2349502,719.19,46.99,{"$f":"F32+G32*Nøgletal!$C$9","v":4118.9164999999994},{"$f":"H32/Nøgletal!$C$9","v":56.93042847270214},8.8565733950096114E-3,4.069222410968322E-2,1,0.50420851817783141,36.479486290166101,2.3166257540714859,167.607873307072,56.93042847270214,4118.9164999999994]
["S035","Halsnaes Forsyning A/S","Region Hovedstaden","Halsnæs Kommune",1150025,625,53.5,{"$f":"F33+G33*Nøgletal!$C$9","v":4495.7250000000004},{"$f":"H33/Nøgletal!$C$9","v":62.138562543192826},4.335080718635663E-3,1.2995196480895935E-2,1,0.26937568436473147,19.489330763788317,0.80750282928923134,58.422829699075884,62.138562543192826,4495.7250000000004]
["S036","Hedensted Spildevand","Region Midtjylland","Hedensted Kommune",1785611,725,40,{"$f":"F34+G34*Nøgletal!$C$9","v":3619},{"$f":"H34/Nøgletal!$C$9","v":50.020732550103666},6.7309561245048983E-3,3.1262711997646624E-2,1,0.33668735611034178,24.359330214583228,1.5637837556251988,113.13975471948314,50.020732550103666,3619]
["S038","Herning Vand A/S","Region Midtjylland","Herning Kommune",4028010,720,26.88,{"$f":"F35+G35*Nøgletal!$C$9","v":2664.768},{"$f":"H35/Nøgletal!$C$9","v":36.831624049758126},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":1.5183799035213701E-2},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$C$3:$C$99,C35,$H$3:$H$99,\">0\")),\"-\")","v":7.0522928316212541E-2},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$D$3:$D$99,D35,$H$3:$H$99,\">0\")),\"-\")","v":1},0.55924397771207124,40.461301787468344,2.597473982630782,187.92724264333705,36.831624049758126,2664.768]
["S039","Hillerød Spildevand A/S","Region Hovedstaden","Hillerød Kommune",2605324,0,34.9,{"$f":"F36+G36*Nøgletal!$C$9","v":2525.0149999999999},{"$f":"H36/Nøgletal!$C$9","v":34.9},9.8209081004315048E-3,2.9439966328030885E-2,1,0.34274969270505951,24.797940267211054,1.0274548248482778,74.336356577772904,34.9,2525.0149999999999]
["S040","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3259967,725,43.85,{"$f":"F37+G37*Nøgletal!$C$9","v":3897.5474999999997},{"$f":"H37/Nøgletal!$C$9","v":53.870732550103661},1.2288619886601201E-2,0.11357699166064691,1,0.66199695532097846,47.895479717472789,6.1184757415960638,442.6717199044752,53.870732550103661,3897.5474999999997]
["S041","HOFOR Spildevand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1248552,0,38.975000000000001,{"$f":"F38+G38*Nøgletal!$C$9","v":2819.8412499999999},{"$f":"H38/Nøgletal!$C$9","v":38.975000000000001},4.7064835124575504E-3,1.4108544211313303E-2,1,0.18343519489803303,13.271536350872688,0.54988051063593602,39.783854944509969,38.975000000000001,2819.8412499999999]
["S042","HOFOR Spildevand Dragør A/S","Region Hovedstaden","Dragør Kommune",628682,0,37.75,{"$f":"F39+G39*Nøgletal!$C$9","v":2731.2124999999996},{"$f":"H39/Nøgletal!$C$9","v":37.75},2.3698504087765969E-3,7.1040595760984478E-3,1,8.9461852931316532E-2,6.4725650595807505,0.26817824899771642,19.40269631498478,37.75,2731.2124999999996]
["S043","HOFOR Spildevand Herlev A/S","Region Hovedstaden","Herlev Kommune",1445853,0,31.925000000000001,{"$f":"F40+G40*Nøgletal!$C$9","v":2309.7737499999998},{"$f":"H40/Nøgletal!$C$9","v":31.925000000000001},5.4502201798061166E-3,1.6338030753673034E-2,1,0.17399827924031028,12.588775503036448,0.52159163181101165,37.737154561526687,31.925000000000001,2309.7737499999998]
["S044","HOFOR Spildevand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",3017179,0,21.875,{"$f":"F41+G41*Nøgletal!$C$9","v":1582.6562499999998},{"$f":"H41/Nøgletal!$C$9","v":21.875},1.1373417540986006E-2,3.4093897022267443E-2,1,0.24879350870906888,18.000210355101132,0.74580399736210035,53.95891920914795,21.875,1582.6562499999998]
["S045","HOFOR Spildevand København A/S","Region Hovedstaden","Københavns Kommune",30817478,0,18.487500000000001,{"$f":"F42+G42*Nøgletal!$C$9","v":1337.5706249999998},{"$f":"H42/Nøgletal!$C$9","v":18.487500000000001},0.11616813084478923,0.34823519632676497,1,2.1476583189930412,155.38307937914649,6.4379981920910678,465.78916919778868,18.487500000000001,1337.5706249999998]
["S046","HOFOR Spildevand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1729456,0,18.7,{"$f":"F43+G43*Nøgletal!$C$9","v":1352.9449999999999},{"$f":"H43/Nøgletal!$C$9","v":18.7},6.5192768499195749E-3,1.9542723440850729E-2,1,0.12191047709349605,8.8202230177144383,0.36544892834390863,26.440229965681787,18.7,1352.9449999999999]
["S047","Holbæk Spildevand A/S","Region Sjælland","Holbæk Kommune",2845078,625,31.03,{"$f":"F44+G44*Nøgletal!$C$9","v":2870.0205000000001},{"$f":"H44/Nøgletal!$C$9","v":39.66856254319282},1.0724673620846951E-2,8.56180822598991E-2,1,0.42543238628389746,30.780033147639976,3.3963462509550353,245.72565125659676,39.66856254319282,2870.0205000000001]
["S048","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",4585796,726.25,31.56,{"$f":"F45+G45*Nøgletal!$C$9","v":3009.6159999999995},{"$f":"H45/Nøgletal!$C$9","v":41.598009675190042},1.7286403181840874E-2,8.0288718891158212E-2,1,0.71907996680745268,52.025435598519195,3.3398509052430128,241.63821299433198,41.598009675190042,3009.6159999999995]
["S049","HTK Kloak A/S","Region Hovedstaden","Høje-Taastrup Kommune",2358375,0,11.55,{"$f":"F46+G46*Nøgletal!$C$9","v":835.64250000000004},{"$f":"H46/Nøgletal!$C$9","v":11.55},8.8900206428663576E-3,2.6649461099222147E-2,1,0.10267973842510644,7.4288790750564502,0.30780127569601584,22.269422296606745,11.55,835.64250000000004]
["S051","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1207473,0,29.88,{"$f":"F47+G47*Nøgletal!$C$9","v":2161.8179999999998},{"$f":"H47/Nøgletal!$C$9","v":29.88},4.5516340258456647E-3,1.3644354583923702E-2,1,0.13600282469226846,9.8398043664856214,0.40769331496764022,29.496611337908767,29.88,2161.8179999999998]
["S052","Ikast-Brande Spildevand A/S","Region Midtjylland","Ikast-Brande Kommune",1755212,725,34.380000000000003,{"$f":"F48+G48*Nøgletal!$C$9","v":3212.393},{"$f":"H48/Nøgletal!$C$9","v":44.400732550103669},6.6163654688532331E-3,3.0730482311552367E-2,1,0.29377147363629369,21.254366117585842,1.3644559262509282,98.718386264254647,44.400732550103669,3212.393]
["S053","Ishøj Spildevand A/S","Region Hovedstaden","Ishøj Kommune",1064073,0,32.4,{"$f":"F49+G49*Nøgletal!$C$9","v":2344.14},{"$f":"H49/Nøgletal!$C$9","v":32.4},4.011080059582014E-3,1.2023945309898811E-2,1,0.12995899393045726,9.4025332108685813,0.38957582804072144,28.185811158746198,32.4,2344.14]
["S054","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",1624729,726,26.25,{"$f":"F50+G50*Nøgletal!$C$9","v":2625.1875},{"$f":"H50/Nøgletal!$C$9","v":36.284554250172775},6.1245028246413799E-3,5.6605429467172889E-2,1,0.22222485499603656,16.077968258963242,2.0539027763559634,148.59986586935392,36.284554250172775,2625.1875]
["S056","Kalundborg Spildevandsanlæg A/S","Region Sjælland","Kalundborg Kommune",1824257,0,48.13,{"$f":"F51+G51*Nøgletal!$C$9","v":3482.2055},{"$f":"H51/Nøgletal!$C$9","v":48.13},6.8766342875469138E-3,5.4898103281947538E-2,1,0.33097240825963298,23.945853737584446,2.6422457109601352,191.16647718796577,48.13,3482.2055]
["S057","Kerteminde Forsyning - Spildevand A/S","Region Syddanmark","Kerteminde Kommune",1047712,656,29,{"$f":"F52+G52*Nøgletal!$C$9","v":2754.1499999999996},{"$f":"H52/Nøgletal!$C$9","v":38.067035245335177},3.9494063954115853E-3,1.8145858784714558E-2,1,0.15034219245228497,10.877257623922816,0.69075904591460402,49.976416971921594,38.067035245335177,2754.1499999999996]
["S058","Kolding Spildevand A/S","Region Syddanmark","Kolding Kommune",4287067,600,38.5,{"$f":"F53+G53*Nøgletal!$C$9","v":3385.4749999999999},{"$f":"H53/Nøgletal!$C$9","v":46.793020041465105},1.6160328246080942E-2,7.4249901101266266E-2,1,0.75619056349552016,54.710387268900874,3.4743771103083545,251.37118393080939,46.793020041465105,3385.4749999999999]
["S059","Køge Afløb A/S","Region Sjælland","Køge Kommune",2647518,0,42.28,{"$f":"F54+G54*Nøgletal!$C$9","v":3058.9579999999996},{"$f":"H54/Nøgletal!$C$9","v":42.28},9.9799606391520659E-3,7.9672829324385325E-2,1,0.42195273582334936,30.528280436819323,3.3685672238350115,243.71583864446305,42.28,3058.9579999999996]
["S060","Langeland Spildevand ApS","Region Syddanmark","Langeland Kommune",589298,750,32.5,{"$f":"F55+G55*Nøgletal!$C$9","v":3101.375},{"$f":"H55/Nøgletal!$C$9","v":42.86627505183138},2.2213903152805887E-3,1.0206352785989584E-2,1,9.5222728252292138E-2,6.8893643890533358,0.437508325800255,31.653727371648447,42.86627505183138,3101.375]
["S061","Lejre Spildevand A/S","Region Sjælland","Lejre Kommune",1048504,726.21,42.76,{"$f":"F56+G56*Nøgletal!$C$9","v":3819.8959999999997},{"$f":"H56/Nøgletal!$C$9","v":52.797456807187281},3.9523918817524553E-3,3.1553054686667026E-2,1,0.20867623966190291,15.097725939538677,1.6659210419541206,120.52938738538062,52.797456807187281,3819.8959999999997]
["S062","Lemvig Vand og Spildevand A/S","Region Midtjylland","Lemvig Kommune",1327300,731.09,33.25,{"$f":"F57+G57*Nøgletal!$C$9","v":3136.7275},{"$f":"H57/Nøgletal!$C$9","v":43.354906703524534},5.003328308380353E-3,2.3238542792621893E-2,1,0.21691883201693343,15.694077496425134,1.0075048546999847,72.892976237543891,43.354906703524534,3136.7275]
["S063","Lolland Spildevand A/S","Region Sjælland","Lolland Kommune",1651666,726.21,52.88,{"$f":"F58+G58*Nøgletal!$C$9","v":4552.0779999999995},{"$f":"H58/Nøgletal!$C$9","v":62.917456807187286},6.2260432862121179E-3,4.9704252556126233E-2,1,0.39172680953992933,28.341434670213882,3.1272651633336004,226.25763456718596,62.917456807187286,4552.0779999999995]
["S064","Lyngby-Taarbæk Spildevand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2745032,0,32.26,{"$f":"F59+G59*Nøgletal!$C$9","v":2334.0109999999995},{"$f":"H59/Nøgletal!$C$9","v":32.26},1.0347544875318269E-2,3.1018656278208497E-2,1,0.33381179767776736,24.151283561986464,1.0006618515350061,72.397884958557682,32.26,2334.0109999999995]
["S065","Læsø Vand A/S","Region Nordjylland","Læsø Kommune",154853,406.25,23.837499999999999,{"$f":"F60+G60*Nøgletal!$C$9","v":2130.8931249999996},{"$f":"H60/Nøgletal!$C$9","v":29.452565653075325},5.8372666204898878E-4,5.3950662352183799E-3,1,1.7192247837448354E-2,1.2438591310393883,0.15889854249545926,11.496309549546476,29.452565653075325,2130.8931249999996]
["S066","Mariagerfjord Vand A/S","Region Nordjylland","Mariagerfjord Kommune",1949229,655,33,{"$f":"F61+G61*Nøgletal!$C$9","v":3042.5499999999997},{"$f":"H61/Nøgletal!$C$9","v":42.053213545266068},7.3477229226368776E-3,6.7910983723973625E-2,1,0.30899536113709514,22.355814378268828,2.8558751006133511,206.62256352937592,42.053213545266068,3042.5499999999997]
["S067","Middelfart Spildevand A/S","Region Syddanmark","Middelfart Kommune",1559000,0,52.73,{"$f":"F62+G62*Nøgletal!$C$9","v":3815.0154999999995},{"$f":"H62/Nøgletal!$C$9","v":52.73},5.8767338452233638E-3,2.7001116571510105E-2,1,0.30988017565862797,22.419830708901731,1.4237688768157277,103.00967823761789,52.73,3815.0154999999995]
["S068","Morsø Forsyning A/S","Region Nordjylland","Morsø Kommune",856288,875,46.25,{"$f":"F63+G63*Nøgletal!$C$9","v":4221.1875},{"$f":"H63/Nøgletal!$C$9","v":58.343987560469941},3.2278233937515226E-3,2.9833005989052044E-2,1,0.18832408793243272,13.625247761911504,1.7405765303166778,125.93071196841163,58.343987560469941,4221.1875]
["S071","NFS Spildevand A/S","Region Syddanmark","Nyborg Kommune",1562063,500,40.94,{"$f":"F64+G64*Nøgletal!$C$9","v":3462.0089999999996},{"$f":"H64/Nøgletal!$C$9","v":47.850850034554249},5.8882799874734725E-3,2.7054166231586137E-2,1,0.28175920264206011,20.385278311153048,1.2945648511575298,93.661766981247283,47.850850034554249,3462.0089999999996]
["S072","NK-Spildevand A/S","Region Sjælland","Næstved Kommune",2843096,726.21,47,{"$f":"F65+G65*Nøgletal!$C$9","v":4126.66},{"$f":"H65/Nøgletal!$C$9","v":57.03745680718729},1.0717202365887853E-2,8.5558437132757029E-2,1,0.61128196703821391,44.22625031521477,4.8800356624500782,353.07058017826313,57.03745680718729,4126.66]
["S073","Odder Spildevand A/S","Region Midtjylland","Odder Kommune",860456,625,26.88,{"$f":"F66+G66*Nøgletal!$C$9","v":2569.768},{"$f":"H66/Nøgletal!$C$9","v":35.518562543192814},3.2435348925756989E-3,1.5064976702454805E-2,1,0.11520569694297815,8.3351321738244692,0.53508631721788369,38.713495050713881,35.518562543192814,2569.768]
["S074","Odsherred Spildevand A/S","Region Sjælland","Odsherred Kommune",1163439,725,50,{"$f":"F67+G67*Nøgletal!$C$9","v":4342.5},{"$f":"H67/Nøgletal!$C$9","v":60.020732550103666},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":4.3856455087574247E-3},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$C$3:$C$99,C67,$H$3:$H$99,\">0\")),\"-\")","v":3.5011840099418975E-2},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$D$3:$D$99,D67,$H$3:$H$99,\">0\")),\"-\")","v":1},0.26322965614069271,19.044665621779117,2.1014362906942212,152.03891563172689,60.020732550103666,4342.5]
["S075","Randers Spildevand A/S","Region Midtjylland","Randers Kommune",4095703,725,35.96,{"$f":"F68+G68*Nøgletal!$C$9","v":3326.7059999999997},{"$f":"H68/Nøgletal!$C$9","v":45.98073255010366},1.5438971417628523E-2,7.1708106254328233E-2,1,{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.70989521560267188},{"$f":"IF(H68>0,J68*H68,\"-\")","v":51.360918848853309},{"$f":"IF(H68>0,K68*I68,\"-\")","v":3.297191255354682},{"$f":"IF(H68>0,K68*H68,\"-\")","v":238.55178732491123},{"$f":"IF(H68>0,L68*I68,\"-\")","v":45.98073255010366},{"$f":"IF(H68>0,L68*H68,\"-\")","v":3326.7059999999997}]
["S076","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",1105773,650,31.25,{"$f":"F69+G69*Nøgletal!$C$9","v":2910.9375},{"$f":"H69/Nøgletal!$C$9","v":40.234105044920526},4.1682704388929922E-3,3.8525043596934726E-2,1,0.16770663069405764,12.13357473071507,1.5500206509392147,112.14399409545217,40.234105044920526,2910.9375]
["S077","Ringkøbing-Skjern Spildevand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",2346517,726.94,40.57,{"$f":"F70+G70*Nøgletal!$C$9","v":3662.1794999999997},{"$f":"H70/Nøgletal!$C$9","v":50.617546648237735},8.8453212779294361E-3,4.1083127942525985E-2,1,0.44772846240424302,32.393154254946978,2.079527145086328,150.45378894699584,50.617546648237735,3662.1794999999997]
["S079","Ringsted Spildevand A/S","Region Sjælland","Ringsted Kommune",1351174,0,{"$f":"39.8+9.13","v":48.93},{"$f":"F71+G71*Nøgletal!$C$9","v":3540.0854999999997},{"$f":"H71/Nøgletal!$C$9","v":48.93},5.0933226277009832E-3,4.0661425338580137E-2,1,0.24921627617340911,18.030797581146146,1.9895635418167261,143.94492225044013,48.93,3540.0854999999997]
["S080","Roskilde Spildevand A/S","Region Sjælland","Roskilde Kommune",3925650,0,37.25,{"$f":"F72+G72*Nøgletal!$C$9","v":2695.0374999999999},{"$f":"H72/Nøgletal!$C$9","v":37.25},1.4797947542976971E-2,0.11813617223273769,1,0.55122354597589218,39.881023551355796,4.4005724156694788,318.3814142736868,37.25,2695.0374999999999]
["S081","Rudersdal Forsyning A/S","Region Hovedstaden","Rudersdal Kommune",2750654,0,29.8,{"$f":"F73+G73*Nøgletal!$C$9","v":2156.0299999999997},{"$f":"H73/Nøgletal!$C$9","v":29.799999999999997},1.0368737304874295E-2,3.1082184457696418E-2,1,0.30898837168525395,22.355308691428124,0.92624909683935319,67.014122156327204,29.799999999999997,2156.0299999999997]
["S083","Silkeborg Spildevand A/S","Region Midtjylland","Silkeborg Kommune",3674556,656.25,30,{"$f":"F74+G74*Nøgletal!$C$9","v":2826.75},{"$f":"H74/Nøgletal!$C$9","v":39.070490670352456},1.3851435286317243E-2,6.4334609244244348E-2,1,0.54118237312504869,39.154544695597266,2.5135847502580195,181.8578566811677,39.070490670352456,2826.75]
["S084","SK Spildevand A/S","Region Sjælland","Slagelse Kommune",3329142,720,50.63,{"$f":"F75+G75*Nøgletal!$C$9","v":4383.0805},{"$f":"H75/Nøgletal!$C$9","v":60.581624049758126},1.2549378747244773E-2,0.10018521587488463,1,0.76026174532360746,55.004937274162991,6.0693830834761204,439.11986608949729,60.581624049758126,4383.0805]
["S085","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",2393805,407.5,37.25,{"$f":"F76+G76*Nøgletal!$C$9","v":3102.5374999999999},{"$f":"H76/Nøgletal!$C$9","v":42.882342778161714},9.023575921978777E-3,4.1911052459649094E-2,1,0.38695207577106056,27.995982682036228,1.7972441177681902,130.03061192052854,42.882342778161714,3102.5374999999999]
["S086","Skive Vand A/S","Region Midtjylland","Skive Kommune",1730872,725,32.19,{"$f":"F77+G77*Nøgletal!$C$9","v":3053.9464999999996},{"$f":"H77/Nøgletal!$C$9","v":42.210732550103657},6.5246145376199188E-3,3.0304334393544064E-2,1,0.27540875923999264,19.925823731013466,1.2791681541947961,92.547815955993499,42.210732550103657,3053.9464999999996]
["S087","Solrød Spildevand A/S","Region Sjælland","Solrød Kommune",872869,0,35,{"$f":"F78+G78*Nøgletal!$C$9","v":2532.25},{"$f":"H78/Nøgletal!$C$9","v":35},3.2903263596833049E-3,2.6267599638433767E-2,1,0.11516142258891568,8.3319289243080483,0.91936598734518182,66.516129184423903,35,2532.25]
["S088","Sorø Spildevand A/S","Region Sjælland","Sorø Kommune",1006381,571.4,48.45,{"$f":"F79+G79*Nøgletal!$C$9","v":4076.7575000000002},{"$f":"H79/Nøgletal!$C$9","v":56.347719419488605},3.7936069813276035E-3,3.0285430221174785E-2,1,0.21376110177166094,15.465615713179668,1.7065149246012576,123.46635479490097,56.347719419488605,4076.7575000000002]
["S089","Stevns Spildevand A/S","Region Sjælland","Stevns Kommune",804521,762.45,60,{"$f":"F80+G80*Nøgletal!$C$9","v":5103.45},{"$f":"H80/Nøgletal!$C$9","v":70.538355217691773},3.0326849197517291E-3,2.421077564756266E-2,1,0.21392060613278455,15.477155853706961,1.7077882927236165,123.55848297855366,70.538355217691773,5103.45]
["S090","Struer Forsyning Spildevand A/S","Region Midtjylland","Struer Kommune",901504,0,27.5,{"$f":"F81+G81*Nøgletal!$C$9","v":1989.6249999999998},{"$f":"H81/Nøgletal!$C$9","v":27.5},3.3982675230303035E-3,1.5783650479710545E-2,1,9.3452356883333351E-2,6.7612780205091667,0.43405038819204,31.40354558569409,27.5,1989.6249999999998]
["S091","Svendborg Spildevand A/S","Region Syddanmark","Svendborg Kommune",2631210,204,39,{"$f":"F82+G82*Nøgletal!$C$9","v":3025.6499999999996},{"$f":"H82/Nøgletal!$C$9","v":41.819626814098129},9.9184867613150533E-3,4.5571268719771074E-2,1,0.4147874149187683,30.009869469372887,1.9057734513058098,137.88270920197533,41.819626814098129,3025.6499999999996]
["S092","Syddjurs Spildevand A/S","Region Midtjylland","Syddjurs Kommune",1579979,802.51,49.92,{"$f":"F83+G83*Nøgletal!$C$9","v":4414.2219999999998},{"$f":"H83/Nøgletal!$C$9","v":61.012052522460266},5.9558153072752822E-3,2.7662479923863441E-2,1,0.36337651634155232,26.29029095731131,1.6877446780162588,122.10832745447632,61.012052522460266,4414.2219999999998]
["S093","Sønderborg Spildevandsforsyning A/S","Region Syddanmark","Sønderborg Kommune",3247545,0,44.88,{"$f":"F84+G84*Nøgletal!$C$9","v":3247.0679999999998},{"$f":"H84/Nøgletal!$C$9","v":44.88},1.224179449351245E-2,5.6245889105981259E-2,1,0.54941173686883882,39.749939162460478,2.5243155030764393,182.63422664758033,44.88,3247.0679999999998]
["S095","Thisted Spildevand Transport A/S","Region Nordjylland","Thisted Kommune",1894027,726.22,41.05,{"$f":"F85+G85*Nøgletal!$C$9","v":3696.1875},{"$f":"H85/Nøgletal!$C$9","v":51.087595024187976},7.1396360324995972E-3,6.5987750423252778E-2,1,0.36474683424843962,26.389433457874606,3.3711554701803266,243.90309826754662,51.087595024187976,3696.1875]
["S096","Tønder Spildevand A/S","Region Syddanmark","Tønder Kommune",1755266,595,41.25,{"$f":"F86+G86*Nøgletal!$C$9","v":3579.4374999999995},{"$f":"H86/Nøgletal!$C$9","v":49.473911541119556},6.6165690247401111E-3,3.040034758178849E-2,1,0.32734755063570392,23.68359528849318,1.5040241070806915,108.81614414728803,49.473911541119556,3579.4374999999995]
["S097","TÅRNBYFORSYNING Spildevand","Region Hovedstaden","Tårnby Kommune",2237281,0,25.05,{"$f":"F87+G87*Nøgletal!$C$9","v":1812.3674999999998},{"$f":"H87/Nøgletal!$C$9","v":25.05},8.4335503360969677E-3,2.5281107956762101E-2,1,0.21126043591922905,15.28469253875622,0.63329175431689066,45.818658424827035,25.05,1812.3674999999998]
["S098","Vallensbæk Kloakforsyning A/S","Region Hovedstaden","Vallensbæk Kommune",656031,0,29.125,{"$f":"F88+G88*Nøgletal!$C$9","v":2107.1937499999999},{"$f":"H88/Nøgletal!$C$9","v":29.125},2.4729439263731423E-3,7.4131012304590252E-3,1,7.2024491855617767E-2,5.2109719857539449,0.2159065733371191,15.620840580940566,29.125,2107.1937499999999]
["S099","Vandcenter Syd A/S 2","Region Syddanmark","Odense Kommune",9473459.5655482598,687.5,36.130000000000003,{"$f":"F89+G89*Nøgletal!$C$9","v":3301.5054999999998},{"$f":"H89/Nøgletal!$C$9","v":45.632418797512095},3.5710712290065734E-2,0.16407568060606545,1,1.6295661787777418,117.89911303456961,7.4871701719028119,541.69676193716839,45.632418797512095,3301.5054999999998]
["S099","Vandcenter Syd A/S 1","Region Syddanmark","Nordfyns Kommune",1371581.4344517395,687.5,36.130000000000003,{"$f":"F90+G90*Nøgletal!$C$9","v":3301.5054999999998},{"$f":"H90/Nøgletal!$C$9","v":45.632418797512095},5.1702495428624425E-3,2.375511879342557E-2,1,0.23593099242754445,17.069607302132837,1.0840035293662458,78.427655349647878,45.632418797512095,3301.5054999999998]
["S100","Varde Kloak og Spildevand A/S","Region Syddanmark","Varde Kommune",1701014,610.37,31.04,{"$f":"F91+G91*Nøgletal!$C$9","v":2856.1139999999996},{"$f":"H91/Nøgletal!$C$9","v":39.476351071181753},6.4120632103904906E-3,2.946072950851231E-2,1,0.25312485838398374,18.313583504081222,1.1630021008911557,84.14320199947511,39.476351071181753,2856.1139999999996]
["S102","Vejen Spildevand A/S","Region Syddanmark","Vejen Kommune",1834069,750,37.5,{"$f":"F92+G92*Nøgletal!$C$9","v":3463.125},{"$f":"H92/Nøgletal!$C$9","v":47.86627505183138},6.9136211461032519E-3,3.1765176952657452E-2,1,0.33092929138353594,23.942734231598823,1.5204806970859965,110.00677843417184,47.86627505183138,3463.125]
["S103","Vejle Spildevand A/S","Region Syddanmark","Vejle Kommune",4909309,737.5,37.5,{"$f":"F93+G93*Nøgletal!$C$9","v":3450.625},{"$f":"H93/Nøgletal!$C$9","v":47.69350380096752},1.8505902730570664E-2,8.502682783487088E-2,1,0.88261134222080717,63.856930609675395,4.0552273365266256,293.3956977977013,47.69350380096752,3450.625]
["S104","Vestforsyning Spildevand A/S","Region Midtjylland","Holstebro Kommune",3431112,717.5,27.66,{"$f":"F94+G94*Nøgletal!$C$9","v":2718.701},{"$f":"H94/Nøgletal!$C$9","v":37.577069799585352},1.2933760113631832E-2,6.0072359706380231E-2,1,0.48601280656103635,35.163026554690973,2.2573432537124485,163.31878440609563,37.577069799585352,2718.701]
["S105","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",2028833,709,38.64,{"$f":"F95+G95*Nøgletal!$C$9","v":3504.6039999999998},{"$f":"H95/Nøgletal!$C$9","v":48.43958534899793},7.6477944563220351E-3,7.068438076883761E-2,1,0.37045599229860443,26.802491042804029,3.4239220950931775,247.72076357999134,48.43958534899793,3504.6039999999998]
["S107","Vordingborg Spildevand A/S","Region Sjælland","Vordingborg Kommune",1693033,250,41.39,{"$f":"F96+G96*Nøgletal!$C$9","v":3244.5664999999999},{"$f":"H96/Nøgletal!$C$9","v":44.84542501727713},6.3819784042206847E-3,5.0949126408036526E-2,1,0.28620253398836065,20.70675333405789,2.2848352280273763,165.30782874778063,44.84542501727713,3244.5664999999999]
["S108","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",250268,726.21,73.5,{"$f":"F97+G97*Nøgletal!$C$9","v":6043.9349999999995},{"$f":"H97/Nøgletal!$C$9","v":83.537456807187283},9.4339860550119359E-4,4.3345192059773517E-3,1,7.8809120259016679E-2,5.701839850739856,0.36209471094925672,26.197552337178724,83.537456807187283,6043.9349999999995]
["S109","Aalborg Forsyning, Kloak A/S","Region Nordjylland","Aalborg Kommune",10413099,725,25.45,{"$f":"F98+G98*Nøgletal!$C$9","v":2566.3074999999999},{"$f":"H98/Nøgletal!$C$9","v":35.470732550103662},3.92527333720087E-2,0.3627915430691448,1,1.3923232072990492,100.73458404808621,12.868481795645049,931.03465791491931,35.470732550103662,2566.3074999999999]
["S110","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",15145652,625,31.09,{"$f":"F99+G99*Nøgletal!$C$9","v":2874.3615},{"$f":"H99/Nøgletal!$C$9","v":39.728562543192815},5.7092344911080777E-2,0.26517206518809561,1,2.2681967955374085,164.1040381571315,10.534904976532859,762.20037505215225,39.728562543192815,2874.3615]
["s111","Rinkøbing-Skjern renseanlæg","Region Midtjylland","Ringkøbing-Skjern Kommune",2651454,{"$f":"383*1.25","v":478.75},{"$f":"21.34*1.25","v":26.675000000000001}]
["S094","Thisted Renseanlæg A/S","Region Nordjylland","Thisted Kommune",523132,726.22,41.05]
["S082","Samsø Spildevand A/S","Region Midtjylland","Samsø Kommune",162370,802.29,60]

{"sheet":"V 2016","index":12,"n_rows":472,"n_cols":18,"rows_kept":472,"cut":false,"hidden":false,"merged":[[163,0,163,6],[0,16,0,17],[0,5,0,6],[0,9,0,11],[0,7,0,8],[0,12,0,13],[0,14,0,15]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Land",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region","Kommune","Debiteret vandmængde","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["V002","Andelsselskabet Gram Vandværk","Region Syddanmark","Haderslev Kommune",244517,562.5,12.45,{"$f":"IFERROR(F3+G3*Nøgletal!$C$9,\"-\")","v":1463.2574999999997},{"$f":"IFERROR(H3/Nøgletal!$C$9,\"-\")","v":20.224706288873531},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":1.039771059096444E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$C$3:$C$163,C3,$I$3:$I$163,\">0\")),\"-\")","v":5.6983859424416805E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$D$3:$D$163,D3,$I$3:$I$163,\">0\")),\"-\")","v":0.13299418999931467},{"$f":"IF(H3>0,J3*I3,\"-\")","v":2.1029064277896543E-2},{"$f":"IF(H3>0,J3*H3,\"-\")","v":1.5214528005058146},{"$f":"IF(H3>0,K3*I3,\"-\")","v":0.11524818200652878},{"$f":"IF(H3>0,K3*H3,\"-\")","v":8.338205968172355},{"$f":"IF(H3>0,L3*I3,\"-\")","v":2.6897684308627805},{"$f":"IF(H3>0,L3*H3,\"-\")","v":194.60474597292216}]
["V003","Andelsselskabet Gørlev Vandforsyning","Region Sjælland","Kalundborg Kommune",726590,312.5,10.3125,{"$f":"IFERROR(F4+G4*Nøgletal!$C$9,\"-\")","v":1058.609375},{"$f":"IFERROR(H4/Nøgletal!$C$9,\"-\")","v":14.631781271596408},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":3.0897125918806678E-3},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$C$3:$C$163,C4,$I$3:$I$163,\">0\")),\"-\")","v":2.4028649317011132E-2},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$D$3:$D$163,D4,$I$3:$I$163,\">0\")),\"-\")","v":0.17014390072788685},{"$f":"IF(H4>0,J4*I4,\"-\")","v":4.520799883649515E-2},{"$f":"IF(H4>0,J4*H4,\"-\")","v":3.2707987158204239},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.35158194105840129},{"$f":"IF(H4>0,K4*H4,\"-\")","v":25.43695343557533},{"$f":"IF(H4>0,L4*I4,\"-\")","v":2.4895083401466533},{"$f":"IF(H4>0,L4*H4,\"-\")","v":180.11592840961035}]
["V006","Andelsselskabet Klinting Vandværk","Region Syddanmark","Varde Kommune",723421,712.5,10.0025,{"$f":"IFERROR(F5+G5*Nøgletal!$C$9,\"-\")","v":1436.180875},{"$f":"IFERROR(H5/Nøgletal!$C$9,\"-\")","v":19.850461299239807},3.0762369051747268E-3,1.6859081605234413E-2,0.43131658636604564,6.1064721633464152E-2,4.4180326101811316,0.33466054694543146,24.212690571501962,8.5618332053794131,619.44863240920051]
["V007","Andelsselskabet Marielyst Vandværk","Region Sjælland","Guldborgsund Kommune",213143,585.75,16.39,{"$f":"IFERROR(F6+G6*Nøgletal!$C$9,\"-\")","v":1771.5664999999999},{"$f":"IFERROR(H6/Nøgletal!$C$9,\"-\")","v":24.486060815480304},9.06357933595592E-4,7.0487322993375958E-3,0.12167140847771882,2.2193135482614725E-2,1.6056733521671753,0.17259568775362069,12.487298008974456,2.9792535074905686,215.54899126694264]
["V008","Andelsselskabet Stenløse Vandværk","Region Hovedstaden","Egedal Kommune",281274,0,16.66,{"$f":"IFERROR(F7+G7*Nøgletal!$C$9,\"-\")","v":1205.3509999999999},{"$f":"IFERROR(H7/Nøgletal!$C$9,\"-\")","v":16.66},1.1960745669065676E-3,3.2337203659990091E-3,0.31768803832939152,1.9926602284663416E-2,1.441689675295398,5.3873781297543492E-2,3.8977680768772713,5.2926827185676624,382.92559468837038]
["V010","Andelsselskabet Vejgaard Vandværk","Region Nordjylland","Aalborg Kommune",525929,762.5,12.9,{"$f":"IFERROR(F8+G8*Nøgletal!$C$9,\"-\")","v":1695.8150000000001},{"$f":"IFERROR(H8/Nøgletal!$C$9,\"-\")","v":23.439046302695235},2.2364324498482056E-3,2.0861874359258636E-2,6.7857498594927915E-2,5.241984374484223E-2,3.7925756949393348,0.48898243906767364,35.377879466546183,1.5905150515515922,115.07376397975769]
["V012","Andelsselskabet Ørbæk Vandværk","Region Syddanmark","Nyborg Kommune",260671,1300,13.18,{"$f":"IFERROR(F9+G9*Nøgletal!$C$9,\"-\")","v":2253.5729999999999},{"$f":"IFERROR(H9/Nøgletal!$C$9,\"-\")","v":31.148210089841051},1.1084634677577803E-3,6.0748494460598455E-3,0.17724943817168656,3.4526652970633093E-2,2.4980033424253039,0.1892206868100266,13.690116690705423,5.5210027384779847,399.44454812888216]
["V013","Andelsvandværket Helle Vest a.m.b.a.","Region Syddanmark","Varde Kommune",529113,750,10.45,{"$f":"IFERROR(F10+G10*Nøgletal!$C$9,\"-\")","v":1506.0574999999999},{"$f":"IFERROR(H10/Nøgletal!$C$9,\"-\")","v":20.816275051831376},2.2499719217547115E-3,1.2330799417476678E-2,0.31546666873355556,4.6836034382143697E-2,3.3885870875480961,0.25668131228315666,18.570892943686381,6.5668409460426655,475.11094244618681]
["V014","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",176575,638.75,16.940000000000001,{"$f":"IFERROR(F11+G11*Nøgletal!$C$9,\"-\")","v":1864.3589999999999},{"$f":"IFERROR(H11/Nøgletal!$C$9,\"-\")","v":25.768610919143054},7.5085811931258192E-4,3.5439528122708135E-3,0.11180735006290846,1.9348570732045416E-2,1.3998690924634858,9.1322741135209412E-2,6.6072003211324013,2.8811201016715127,208.44903935593393]
["V015","Arwos Vand A/S","Region Syddanmark","Aabenraa Kommune",1203400,512.5,15.94,{"$f":"IFERROR(F12+G12*Nøgletal!$C$9,\"-\")","v":1665.7589999999998},{"$f":"IFERROR(H12/Nøgletal!$C$9,\"-\")","v":23.023621285418105},5.1172740239601366E-3,2.8044829779255914E-2,0.43214522722637028,0.11781817914136576,8.5241452608778125,0.64569353985160405,46.715927608263549,9.9495480519609032,719.84980155937126]
["V017","Assens Vandværk A/S","Region Syddanmark","Assens Kommune",607042,605,15.01,{"$f":"IFERROR(F13+G13*Nøgletal!$C$9,\"-\")","v":1690.9734999999998},{"$f":"IFERROR(H13/Nøgletal!$C$9,\"-\")","v":23.372128541810643},2.5813530480744635E-3,1.4146908391938731E-2,0.66566805091185832,6.0331715251391069E-2,4.3649995984381436,0.33064336140561174,23.922047197696006,15.558079252088504,1125.6270338886031]
["V018","Aulum Vandværk a.m.b.a.","Region Midtjylland","Herning Kommune",313831,381.25,10.02,{"$f":"IFERROR(F14+G14*Nøgletal!$C$9,\"-\")","v":1106.1969999999999},{"$f":"IFERROR(H14/Nøgletal!$C$9,\"-\")","v":15.289523151347616},1.334518218558612E-3,6.2987526831531169E-3,7.7788882295581438E-2,2.0404147198547076E-2,1.4762400498148807,9.6304924973682496E-2,6.9676613218459273,1.1893549167757471,86.049828228725289]
["V019","Baunehøj Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",265308,800,17.809999999999999,{"$f":"IFERROR(F15+G15*Nøgletal!$C$9,\"-\")","v":2088.5535},{"$f":"IFERROR(H15/Nøgletal!$C$9,\"-\")","v":28.867360055286802},1.1281815994256407E-3,3.0501641917221821E-3,0.17928178624957597,3.2567624438369316E-2,2.35626762811602,8.805018795018707E-2,6.3704310981960344,5.175391875021476,374.43960215780379]
["V020","Billund Drikkevand A/S","Region Syddanmark","Billund Kommune",724464,701.41,13.64,{"$f":"IFERROR(F16+G16*Nøgletal!$C$9,\"-\")","v":1688.2639999999999},{"$f":"IFERROR(H16/Nøgletal!$C$9,\"-\")","v":23.334678645473392},3.0806721027873164E-3,1.6883388367291721E-2,0.41535151262542147,7.188649353061681E-2,5.2009878069401259,0.39396844199747599,28.503616778517387,9.692094072025494,701.22300611104447]
["V021","Birkerød Vandforsyning a.m.b.a.","Region Hovedstaden","Rudersdal Kommune",1118641,0,18.3125,{"$f":"IFERROR(F17+G17*Nøgletal!$C$9,\"-\")","v":1324.909375},{"$f":"IFERROR(H17/Nøgletal!$C$9,\"-\")","v":18.3125},4.7568493696499847E-3,1.286067032125791E-2,0.41541109002236659,8.7109804081715342E-2,6.3023943253121049,0.23551102525803549,17.039222677418866,7.607215586034588,550.38204764960244]
["V022","Bjerringbro Fællesvandværk","Region Midtjylland","Viborg Kommune",474480,500,11.0625,{"$f":"IFERROR(F18+G18*Nøgletal!$C$9,\"-\")","v":1300.3718749999998},{"$f":"IFERROR(H18/Nøgletal!$C$9,\"-\")","v":17.973350034554247},2.0176534642584393E-3,9.523062326865386E-3,0.16801063132522953,3.626399196154792E-2,2.6236998184179918,0.17116133260162825,12.383522413727803,3.0197138863347952,218.47629967632244]
["V024","Bogense Forsyningsselskab a.m.b.a.","Region Syddanmark","Nordfyns Kommune",234875,1125,15.05,{"$f":"IFERROR(F19+G19*Nøgletal!$C$9,\"-\")","v":2213.8675000000003},{"$f":"IFERROR(H19/Nøgletal!$C$9,\"-\")","v":30.599412577747071},9.9876993217353914E-4,5.4736823952158328E-3,0.46591551530900688,3.0561773224826581E-2,2.2111442928162028,0.16749146593076006,12.11800756009049,14.256741079313933,1031.475217088363]
["V025","Bolderslev Vandværk","Region Syddanmark","Aabenraa Kommune",283190,668.75,10.6625,{"$f":"IFERROR(F20+G20*Nøgletal!$C$9,\"-\")","v":1440.1818749999998},{"$f":"IFERROR(H20/Nøgletal!$C$9,\"-\")","v":19.905761921216307},1.2042220631920152E-3,6.5996471208139293E-3,0.10169453789117151,2.3970957690176153E-2,1.7342987888842447,0.13137100435096274,9.5046921647921554,2.0243072599497709,146.45863025736591]
["V026","Bording Vandværk a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",276930,500,10.31,{"$f":"IFERROR(F21+G21*Nøgletal!$C$9,\"-\")","v":1245.9285},{"$f":"IFERROR(H21/Nøgletal!$C$9,\"-\")","v":17.22085003455425},1.1776023728230685E-3,5.5581302693028817E-3,0.14167449398677642,2.0279313862721304E-2,1.4672083579678865,9.571572784018155E-2,6.9250329092371352,2.4397552146676347,176.51628978120337]
["V027","Bornholms Vand A/S","Region Hovedstaden","Bornholms Regionskommune",1332053,1248.75,17.287500000000001,{"$f":"IFERROR(F22+G22*Nøgletal!$C$9,\"-\")","v":2499.5006249999997},{"$f":"IFERROR(H22/Nøgletal!$C$9,\"-\")","v":34.547347961299238},5.6643511845090345E-3,1.5314202218086556E-2,0.50549188247250076,0.19568831134623113,14.158049325899821,0.52906507277793691,38.27785801548373,17.463403955389662,1263.4772761724421]
["V028","Borup Vandværk","Region Sjælland","Køge Kommune",239554,500,12.8125,{"$f":"IFERROR(F23+G23*Nøgletal!$C$9,\"-\")","v":1426.984375},{"$f":"IFERROR(H23/Nøgletal!$C$9,\"-\")","v":19.723350034554251},1.0186666624029804E-3,7.9221556290167555E-3,0.13029386473269672,2.0091519151105089E-2,1.453621410582453,0.15625144849931177,11.304792298925207,2.5698315014778408,185.92730913192176]
["V030","Brande Vandværk a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",787557,650,14.7,{"$f":"IFERROR(F24+G24*Nøgletal!$C$9,\"-\")","v":1713.5449999999998},{"$f":"IFERROR(H24/Nøgletal!$C$9,\"-\")","v":23.684105044920525},3.3489654134020055E-3,1.5806681834764632E-2,0.40290593095996707,7.9317248642818791E-2,5.7386029393079392,0.37436711298620262,27.085460624551757,9.5424663920773565,690.39744346679674]
["V035","Brønderslev Vand A/S","Region Nordjylland","Brønderslev Kommune",900603,687.5,16.75,{"$f":"IFERROR(F25+G25*Nøgletal!$C$9,\"-\")","v":1899.3625},{"$f":"IFERROR(H25/Nøgletal!$C$9,\"-\")","v":26.252418797512096},3.8296761989368216E-3,3.5723960142094099E-2,0.68494212311576896,0.10053826343335369,7.2739433594031384,0.937840362755884,67.852750245388208,17.981387468092258,1300.9533833164746]
["V041","Egedal Vandforsyning A/S","Region Hovedstaden","Egedal Kommune",604104,375,16.3,{"$f":"IFERROR(F26+G26*Nøgletal!$C$9,\"-\")","v":1554.3050000000001},{"$f":"IFERROR(H26/Nøgletal!$C$9,\"-\")","v":21.483137525915691},2.5688596534572164E-3,6.9451972382142159E-3,0.68231196167060848,5.5187165219997503E-2,3.9927914036668191,0.14920462741316584,10.794954793342548,14.658201708146997,1060.520893584435]
["V043","Energi Viborg Vand A/S","Region Midtjylland","Viborg Kommune",2349627,885,14.06,{"$f":"IFERROR(F27+G27*Nøgletal!$C$9,\"-\")","v":1902.241},{"$f":"IFERROR(H27/Nøgletal!$C$9,\"-\")","v":26.292204561161025},9.9914286297950669E-3,4.7158245586506782E-2,0.83198936867477047,0.26269668539281271,19.006105188169997,1.2398942397059054,89.706348242722243,21.874834673908282,1582.644288657264]
["V044","Esbjerg Vand A/S","Region Syddanmark","Esbjerg Kommune",6618827,827.5,13.88,{"$f":"IFERROR(F28+G28*Nøgletal!$C$9,\"-\")","v":1831.7179999999998},{"$f":"IFERROR(H28/Nøgletal!$C$9,\"-\")","v":25.317456807187284},2.81455471798122E-2,0.15424952347793178,1,0.71257367503954727,51.554705389111241,3.9052056481817585,282.5416286459502,25.317456807187284,1831.7179999999998]
["V045","Fanø Vand A/S ","Region Syddanmark","Fanø Kommune",270005,700,15.3125,{"$f":"IFERROR(F29+G29*Nøgletal!$C$9,\"-\")","v":1807.859375},{"$f":"IFERROR(H29/Nøgletal!$C$9,\"-\")","v":24.987690048375953},1.1481548718957593E-3,6.2923751575103817E-3,1,2.8689738066464032E-2,2.0757025491086725,0.15723192010397025,11.375729419522246,24.987690048375953,1807.859375]
["V047","Faxe Vandforsyning A/S","Region Sjælland","Faxe Kommune",1568665,132.5,20.5,{"$f":"IFERROR(F30+G30*Nøgletal!$C$9,\"-\")","v":1615.675},{"$f":"IFERROR(H30/Nøgletal!$C$9,\"-\")","v":22.331375259156879},6.6705074429079508E-3,5.1876438129989773E-2,1,0.14896160487657642,10.777372112820302,1.1584722069892361,83.815464175671224,22.331375259156879,1615.675]
["V050","FFV Vand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",626410,875,15.32,{"$f":"IFERROR(F31+G31*Nøgletal!$C$9,\"-\")","v":1983.402},{"$f":"IFERROR(H31/Nøgletal!$C$9,\"-\")","v":27.413987560469941},2.6637124990434346E-3,1.4598273077965513E-2,0.28090890337856622,7.3022981313445021E-2,5.2832126980277465,0.4001968765636898,28.954244019382955,7.7008331828452672,557.15528077885506]
["V051","Fjerritslev Vand a.m.b.a.","Region Nordjylland","Jammerbugt Kommune",210411,375,10.31,{"$f":"IFERROR(F32+G32*Nøgletal!$C$9,\"-\")","v":1120.9285},{"$f":"IFERROR(H32/Nøgletal!$C$9,\"-\")","v":15.493137525915689},8.9474052239943186E-4,8.3463126121700246E-3,0.15149067236310934,1.3862337963544044E-2,1.0029401516624115,0.12931056913463482,9.3556196768908269,2.3470658208150881,169.8102121359716]
["V052","Fonden Djurs Vand","Region Midtjylland","Syddjurs Kommune",342789,921.25,15.925000000000001,{"$f":"IFERROR(F33+G33*Nøgletal!$C$9,\"-\")","v":2073.4237499999999},{"$f":"IFERROR(H33/Nøgletal!$C$9,\"-\")","v":28.658241188666207},1.4576576744218641E-3,6.8799549232082674E-3,0.62117574147532162,4.1773905204092063E-2,3.0223420415160605,0.19716740755645401,14.265061936709447,17.801804219748334,1287.9605352987919]
["V053","Forsyning Helsingør Vand A/S","Region Hovedstaden","Helsingør Kommune",2761118,568.75,20.309999999999999,{"$f":"IFERROR(F34+G34*Nøgletal!$C$9,\"-\")","v":2038.1784999999998},{"$f":"IFERROR(H34/Nøgletal!$C$9,\"-\")","v":28.171091914305457},1.1741231027496066E-2,3.1743721458529592E-2,1,0.33076329846268676,23.930724643775388,0.89425529491034761,64.699370586763649,28.171091914305457,2038.1784999999998]
["V054","Fredensborg Vand A/S","Region Hovedstaden","Fredensborg Kommune",1689631,254.01,16.559999999999999,{"$f":"IFERROR(F35+G35*Nøgletal!$C$9,\"-\")","v":1452.1259999999997},{"$f":"IFERROR(H35/Nøgletal!$C$9,\"-\")","v":20.070850034554248},7.1848968143408591E-3,1.9425166121729245E-2,1,0.14420698647438193,10.433375471421533,0.38987959612553141,28.207788779682197,20.070850034554248,1452.1259999999997]
["V055","Frederiksberg Vand A/S","Region Hovedstaden","Frederiksberg Kommune",5297479,370,19.287500000000001,{"$f":"IFERROR(F36+G36*Nøgletal!$C$9,\"-\")","v":1765.4506249999999},{"$f":"IFERROR(H36/Nøgletal!$C$9,\"-\")","v":24.401529025570145},2.2526717366772746E-2,6.0903481056734939E-2,1,0.54968634767612023,39.769807254367294,1.4861380607641792,107.52208869628835,24.401529025570145,1765.4506249999999]
["V056","Frederiksberg Vandværk","Region Sjælland","Sorø Kommune",202945,656.25,15.31,{"$f":"IFERROR(F37+G37*Nøgletal!$C$9,\"-\")","v":1763.9285},{"$f":"IFERROR(H37/Nøgletal!$C$9,\"-\")","v":24.380490670352454},8.629925019050938E-4,6.7114799758334473E-3,0.19916231024158165,2.1040180641281263E-2,1.5222570693966992,0.16362917493506468,11.838570806551928,4.8556748467307225,351.30807516096775]
["V057","Frederikshavn Vand A/S","Region Nordjylland","Frederikshavn Kommune",4450738,1312.5,15.33,{"$f":"IFERROR(F38+G38*Nøgletal!$C$9,\"-\")","v":2421.6255000000001},{"$f":"IFERROR(H38/Nøgletal!$C$9,\"-\")","v":33.47098134070491},1.8926081066023177E-2,0.17654614398897583,1,0.6334745062135303,45.831880524548914,5.9091726912284122,427.5286442103756,33.47098134070491,2421.6255000000001]
["V058","Frederikssund Vand A/S","Region Hovedstaden","Frederikssund Kommune",1243315,850,17.05,{"$f":"IFERROR(F39+G39*Nøgletal!$C$9,\"-\")","v":2083.5675000000001},{"$f":"IFERROR(H39/Nøgletal!$C$9,\"-\")","v":28.798445058742228},5.2870064426624539E-3,1.4294008820054672E-2,0.7942155132379366,0.15225756456423087,11.015834796222103,0.4116452276735213,29.782532222179263,22.872171822783478,1654.8016313783846]
["V059","Furesø Vandforsyning a.m.b.a.","Region Hovedstaden","Furesø Kommune",1689356,375,15.31,{"$f":"IFERROR(F40+G40*Nøgletal!$C$9,\"-\")","v":1482.6785},{"$f":"IFERROR(H40/Nøgletal!$C$9,\"-\")","v":20.493137525915689},7.1837274189971755E-3,1.9422004531604847E-2,1,0.14721711394620046,10.651158194007603,0.39801780989513585,28.796588545913075,20.493137525915689,1482.6785]
["V060","Galten Vandværk","Region Midtjylland","Skanderborg Kommune",252904,625,11.6,{"$f":"IFERROR(F41+G41*Nøgletal!$C$9,\"-\")","v":1464.2599999999998},{"$f":"IFERROR(H41/Nøgletal!$C$9,\"-\")","v":20.23856254319281},1.0754354909054465E-3,5.075915854648381E-3,0.20146993453326473,2.1765268443859141E-2,1.5747171719132089,0.10272924048828525,7.4324605493274376,4.0774618706244388,295.00436633967814]
["V061","Gentofte Vand A/S","Region Hovedstaden","Gentofte Kommune",3609849,0,23.3,{"$f":"IFERROR(F42+G42*Nøgletal!$C$9,\"-\")","v":1685.7549999999999},{"$f":"IFERROR(H42/Nøgletal!$C$9,\"-\")","v":23.3},1.5350329498187199E-2,4.150131981441995E-2,1,0.35766267730776174,25.876894703216561,0.96698075167598485,69.961057383757492,23.3,1685.7549999999999]
["V062","Gilleleje Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",466454,887.5,15.94,{"$f":"IFERROR(F43+G43*Nøgletal!$C$9,\"-\")","v":2040.7589999999998},{"$f":"IFERROR(H43/Nøgletal!$C$9,\"-\")","v":28.206758811333792},1.9835241296096906E-3,5.3626776723113469E-3,0.31520612391356351,5.5948786720361326E-2,4.0478947192181423,0.15126375568581107,10.94393272386843,8.8909431130852781,643.2597342317199]
["V063","Give Vandværk a.m.b.a.","Region Syddanmark","Vejle Kommune",294868,691.25,14.0625,{"$f":"IFERROR(F44+G44*Nøgletal!$C$9,\"-\")","v":1708.671875},{"$f":"IFERROR(H44/Nøgletal!$C$9,\"-\")","v":23.616750172771251},1.2538809680048841E-3,6.8717989590739844E-3,1,2.9612593567763929E-2,2.1424711446277205,0.16228955925395983,11.741649612023993,23.616750172771251,1708.671875]
["V065","Gladsaxe Vand A/S","Region Hovedstaden","Gladsaxe Kommune",3442649,0,22.4,{"$f":"IFERROR(F45+G45*Nøgletal!$C$9,\"-\")","v":1620.6399999999999},{"$f":"IFERROR(H45/Nøgletal!$C$9,\"-\")","v":22.4},1.4639337129227473E-2,3.9579073018786388E-2,1,0.32792115169469538,23.725095325111209,0.88657123562081508,64.143428897165961,22.4,1620.6399999999999]
["V067","Glostrup Vand A/S","Region Hovedstaden","Glostrup Kommune",1315809,282.75,20,{"$f":"IFERROR(F46+G46*Nøgletal!$C$9,\"-\")","v":1729.75},{"$f":"IFERROR(H46/Nøgletal!$C$9,\"-\")","v":23.908085694540432},5.5952760646443105E-3,1.5127449963611247E-2,1,0.13377233963812712,9.6784287728184957,0.36166837006989022,26.166706574556557,23.908085694540432,1729.75]
["V068","Greve Vandværk a.m.b.a.","Region Sjælland","Greve Kommune",1925668,500,19.75,{"$f":"IFERROR(F47+G47*Nøgletal!$C$9,\"-\")","v":1928.9124999999999},{"$f":"IFERROR(H47/Nøgletal!$C$9,\"-\")","v":26.660850034554251},8.1886079733848004E-3,6.3682683594585926E-2,1,0.21831524917016737,15.795108277461608,1.6978344771132237,122.83832441914171,26.660850034554251,1928.9124999999999]
["V069","Grindsted Vandværk a.m.b.a.","Region Syddanmark","Billund Kommune",1019755,728.75,10.75,{"$f":"IFERROR(F48+G48*Nøgletal!$C$9,\"-\")","v":1506.5124999999998},{"$f":"IFERROR(H48/Nøgletal!$C$9,\"-\")","v":20.822563925362818},4.3363518134481209E-3,2.3765045198225955E-2,0.58464848737457853,9.0293962838386477E-2,6.5327682113572614,0.49484917282919666,35.802337654192378,12.173880502223838,880.7802543358946]
["V070","Guldborgsund Vand A/S","Region Sjælland","Guldborgsund Kommune",1316748,971,18.64,{"$f":"IFERROR(F49+G49*Nøgletal!$C$9,\"-\")","v":2319.6040000000003},{"$f":"IFERROR(H49/Nøgletal!$C$9,\"-\")","v":32.060870767104362},5.5992690181996523E-3,4.354543267988243E-2,0.75165773105482847,0.17951744038275039,12.988086811691987,1.3961044896473536,101.00815982598601,24.098801376443742,1743.5482795857044]
["V071","Haderslev Vand A/S","Region Syddanmark","Haderslev Kommune",1594037,872.66250000000002,18.5,{"$f":"IFERROR(F50+G50*Nøgletal!$C$9,\"-\")","v":2211.1374999999998},{"$f":"IFERROR(H50/Nøgletal!$C$9,\"-\")","v":30.561679336558395},6.7783979834895669E-3,3.714849287588147E-2,0.86700581000068533,0.20715922558698219,14.987969971218162,1.1353203271091135,82.140425666344356,26.497153548174019,1917.0690592103902]
["V072","Hadsten Vandværk a.m.b.a.","Region Midtjylland","Favrskov Kommune",353377,500,14.07,{"$f":"IFERROR(F51+G51*Nøgletal!$C$9,\"-\")","v":1517.9645},{"$f":"IFERROR(H51/Nøgletal!$C$9,\"-\")","v":20.980850034554251},1.5026815213270411E-3,7.0924616335371555E-3,1,3.1527535648658483E-2,2.2810172041804413,0.14880587390907274,10.766104977321412,20.980850034554251,1517.9645]
["V073","Hadsund Vandværk a.m.b.a ","Region Nordjylland","Mariagerfjord Kommune",299293,412.5,11,{"$f":"IFERROR(F52+G52*Nøgletal!$C$9,\"-\")","v":1208.3499999999999},{"$f":"IFERROR(H52/Nøgletal!$C$9,\"-\")","v":16.701451278507257},1.272697602171432E-3,1.1871969339218023E-2,0.16891792360983732,2.1255896994939183E-2,1.5378641475838497,0.1982791174988818,14.345494151044097,2.8211744712363087,204.11197299394692]
["V074","Halsnaes Forsyning A/S","Region Hovedstaden","Halsnæs Kommune",578771,837.5,23.01,{"$f":"IFERROR(F53+G53*Nøgletal!$C$9,\"-\")","v":2502.2735000000002},{"$f":"IFERROR(H53/Nøgletal!$C$9,\"-\")","v":34.585673807878372},2.4611349543970686E-3,6.6539515559547362E-3,1,8.5120010729944628E-2,6.1584327763114937,0.23013139804767527,16.650006648749304,34.585673807878372,2502.2735000000002]
["V079","Helsinge Vandværk","Region Hovedstaden","Gribskov Kommune",457481,762.5,18.760000000000002,{"$f":"IFERROR(F54+G54*Nøgletal!$C$9,\"-\")","v":2119.7860000000001},{"$f":"IFERROR(H54/Nøgletal!$C$9,\"-\")","v":29.299046302695235},1.9453678226319655E-3,5.2595178607251032E-3,0.30914262236812406,5.6997421911067367E-2,4.123763475265724,0.15409885733123738,11.149052327915024,9.057584006900294,655.31620289923626]
["V080","Herning Vand A/S","Region Midtjylland","Herning Kommune",3123090,717.5,14.01,{"$f":"IFERROR(F55+G55*Nøgletal!$C$9,\"-\")","v":1731.1234999999999},{"$f":"IFERROR(H55/Nøgletal!$C$9,\"-\")","v":23.92706979958535},1.3280461468746604E-2,6.2682053453064449E-2,0.77411626132697997,0.31776252853340381,22.99011893939176,1.499797868152813,108.51037576085601,18.522333817764704,1340.0908517152761]
["V081","Hillerød Vand A/S","Region Hovedstaden","Hillerød Kommune",1728146,807.82,19.98,{"$f":"IFERROR(F56+G56*Nøgletal!$C$9,\"-\")","v":2253.373},{"$f":"IFERROR(H56/Nøgletal!$C$9,\"-\")","v":31.145445749827232},7.3486759476571496E-3,1.9867961189515289E-2,0.87586920647277533,0.22887778806081599,16.559307966200034,0.6187965073877213,44.769927309501632,27.279336854142052,1973.6600213971772]
["V085","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3142162,1157.5,15.1875,{"$f":"IFERROR(F57+G57*Nøgletal!$C$9,\"-\")","v":2256.3156250000002},{"$f":"IFERROR(H57/Nøgletal!$C$9,\"-\")","v":31.186117829993094},1.3361562225091101E-2,0.12463923620952037,1,0.41669525394447576,30.14790162288282,3.8870139066704441,281.22545614760662,31.186117829993094,2256.3156250000002]
["V086","HOFOR Vand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1290449,100,21.074999999999999,{"$f":"IFERROR(F58+G58*Nøgletal!$C$9,\"-\")","v":1624.7762499999999},{"$f":"IFERROR(H58/Nøgletal!$C$9,\"-\")","v":22.45717000691085},5.4874365522231466E-3,1.4835893870685008E-2,1,0.12323229555541193,8.9158565834340529,0.33317219085845989,24.10500800860957,22.45717000691085,1624.7762499999999]
["V087","HOFOR Vand Brøndby A/S","Region Hovedstaden","Brøndby Kommune",1992518,125,24.462499999999999,{"$f":"IFERROR(F59+G59*Nøgletal!$C$9,\"-\")","v":1894.8618749999998},{"$f":"IFERROR(H59/Nøgletal!$C$9,\"-\")","v":26.190212508638563},8.4728773505675613E-3,2.2907364478123159E-2,1,0.2219064583709949,16.054932263141481,0.59994874369488382,43.406291606324842,26.190212508638563,1894.8618749999998]
["V088","HOFOR Vand Dragør A/S","Region Hovedstaden","Dragør Kommune",575078,441.15,19.987500000000001,{"$f":"IFERROR(F60+G60*Nøgletal!$C$9,\"-\")","v":1887.245625},{"$f":"IFERROR(H60/Nøgletal!$C$9,\"-\")","v":26.084942985487217},2.4454310380180718E-3,6.6114942747569202E-3,1,6.3788929201642225E-2,4.6151290277388144,0.17246045120590942,12.477513644747546,26.084942985487217,1887.245625]
["V089","HOFOR Vand Herlev A/S","Region Hovedstaden","Herlev Kommune",1557734,0,23.85,{"$f":"IFERROR(F61+G61*Nøgletal!$C$9,\"-\")","v":1725.5474999999999},{"$f":"IFERROR(H61/Nøgletal!$C$9,\"-\")","v":23.85},6.6240250410831971E-3,1.7908787021228768E-2,1,0.15798299722983425,11.430069849578507,0.42712457045630614,30.902462672513746,23.85,1725.5474999999999]
["V090","HOFOR Vand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",3100850,0,21.274999999999999,{"$f":"IFERROR(F62+G62*Nøgletal!$C$9,\"-\")","v":1539.2462499999997},{"$f":"IFERROR(H62/Nøgletal!$C$9,\"-\")","v":21.274999999999999},1.3185889278042869E-2,3.5649515408135934E-2,1,0.28052979439036202,20.296330624142691,0.75844344030809197,54.873382906290445,21.274999999999999,1539.2462499999997]
["V091","HOFOR Vand København A/S","Region Hovedstaden","Københavns Kommune",31078315,480,20.162500000000001,{"$f":"IFERROR(F63+G63*Nøgletal!$C$9,\"-\")","v":1938.756875},{"$f":"IFERROR(H63/Nøgletal!$C$9,\"-\")","v":26.796916033172081},0.13215577036558973,0.35729779558875863,1,3.5413670817858791,256.21790836720834,9.5744790272294473,692.71355762005044,26.796916033172081,1938.756875]
["V092","HOFOR Vand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1813541,0,20.862500000000001,{"$f":"IFERROR(F64+G64*Nøgletal!$C$9,\"-\")","v":1509.401875},{"$f":"IFERROR(H64/Nøgletal!$C$9,\"-\")","v":20.862500000000001},7.7118050944712403E-3,2.0849721148325864E-2,1,0.16088753378340626,11.640213069229443,0.43497730745694835,31.470608194510213,20.862500000000001,1509.401875]
["V093","HOFOR Vand Vallensbæk A/S","Region Hovedstaden","Vallensbæk Kommune",338276,125,24.3125,{"$f":"IFERROR(F65+G65*Nøgletal!$C$9,\"-\")","v":1884.0093749999999},{"$f":"IFERROR(H65/Nøgletal!$C$9,\"-\")","v":26.040212508638561},1.4384668337453375E-3,3.8890547669840824E-3,1,3.7457982037357042E-2,2.7100850004027821,0.10127181258999933,7.3270156408864509,26.040212508638561,1884.0093749999999]
["V094","Holbæk Vand A/S","Region Sjælland","Holbæk Kommune",1594295,312.5,16.260000000000002,{"$f":"IFERROR(F66+G66*Nøgletal!$C$9,\"-\")","v":1488.9110000000001},{"$f":"IFERROR(H66/Nøgletal!$C$9,\"-\")","v":20.579281271596408},6.7794950889392769E-3,5.2724033447837521E-2,0.60125886494732417,0.13951713631468787,10.094064812367668,1.0850227140961053,78.501393364853215,12.373475298791782,895.22093786758546]
["V097","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",3986467,971.25,12.47,{"$f":"IFERROR(F67+G67*Nøgletal!$C$9,\"-\")","v":1873.4544999999998},{"$f":"IFERROR(H67/Nøgletal!$C$9,\"-\")","v":25.894326192121632},1.6951839809268981E-2,8.0010482433384073E-2,1,0.43895646957780393,31.758500573954112,2.071817530919065,149.89599836199432,25.894326192121632,1873.4544999999998]
["V098","HTK Vand A/S","Region Hovedstaden","Høje-Taastrup Kommune",2182972,0,22.57,{"$f":"IFERROR(F68+G68*Nøgletal!$C$9,\"-\")","v":1632.9395},{"$f":"IFERROR(H68/Nøgletal!$C$9,\"-\")","v":22.57},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":9.2827537897891867E-3},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$C$3:$C$163,C68,$I$3:$I$163,\">0\")),\"-\")","v":2.5096955334675757E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$D$3:$D$163,D68,$I$3:$I$163,\">0\")),\"-\")","v":1},{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.20951175303554195},{"$f":"IF(H68>0,J68*H68,\"-\")","v":15.158175332121459},{"$f":"IF(H68>0,K68*I68,\"-\")","v":0.56643828190363188},{"$f":"IF(H68>0,K68*H68,\"-\")","v":40.981809695727762},{"$f":"IF(H68>0,L68*I68,\"-\")","v":22.57},{"$f":"IF(H68>0,L68*H68,\"-\")","v":1632.9395}]
["V101","Høng Vandværk a.m.b.a.","Region Sjælland","Kalundborg Kommune",233871,712.5,16.559999999999999,{"$f":"IFERROR(F69+G69*Nøgletal!$C$9,\"-\")","v":1910.6159999999998},{"$f":"IFERROR(H69/Nøgletal!$C$9,\"-\")","v":26.407961299239805},9.9450057608241739E-4,7.7342163316570702E-3,5.4765031458087261E-2,2.6262732725256168E-2,1.9001087126722838,0.20424488556634837,14.777117470725303,1.4462328312968189,104.63494534432483]
["V102","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1261129,0,24.52,{"$f":"IFERROR(F70+G70*Nøgletal!$C$9,\"-\")","v":1774.0219999999999},{"$f":"IFERROR(H70/Nøgletal!$C$9,\"-\")","v":24.52},5.3627577468529364E-3,1.4498810879967449E-2,1,0.13149481995283399,9.5136502235875398,0.35551084277680184,25.721209474901613,24.52,1774.0219999999999]
["V103","Haarby Vandværk","Region Syddanmark","Assens Kommune",304887,1750,16.5625,{"$f":"IFERROR(F71+G71*Nøgletal!$C$9,\"-\")","v":2948.296875},{"$f":"IFERROR(H71/Nøgletal!$C$9,\"-\")","v":40.750475120939882},1.2964852296353118E-3,7.1052883637261078E-3,0.33433194908814173,5.2832389094919809E-2,3.8224233510174472,0.28954387669312442,20.948499478747546,13.624185773451659,985.70984070922736]
["V106","Ikast Vandforsyning a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",890205,593.75,14.38,{"$f":"IFERROR(F72+G72*Nøgletal!$C$9,\"-\")","v":1634.143},{"$f":"IFERROR(H72/Nøgletal!$C$9,\"-\")","v":22.586634416033174},3.7854602979054625E-3,1.7866881003808805E-2,0.45541957505325648,8.5500807845198715E-2,6.1859834476001261,0.4035527093877973,29.197038524207134,10.286395447633087,744.22071063625367]
["V107","Ishøj Vand A/S","Region Hovedstaden","Ishøj Kommune",1062239,0,22.59,{"$f":"IFERROR(F73+G73*Nøgletal!$C$9,\"-\")","v":1634.3864999999998},{"$f":"IFERROR(H73/Nøgletal!$C$9,\"-\")","v":22.59},4.5170085108337974E-3,1.2212233935089703E-2,1,0.10203922225973548,7.3825377304918618,0.27587436459367637,19.959510278352486,22.59,1634.3864999999998]
["V108","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",119627,755,14.065,{"$f":"IFERROR(F74+G74*Nøgletal!$C$9,\"-\")","v":1772.60275},{"$f":"IFERROR(H74/Nøgletal!$C$9,\"-\")","v":24.50038355217692},5.0869547919584444E-4,4.7452097982332844E-3,8.6128456510266488E-2,1.2463234351556624E-2,0.90171500533512161,0.11625946009226353,8.4113719376752645,2.1101802192585182,152.67153886335379]
["V110","Jyllinge Vandværk a.m.b.a.","Region Sjælland","Roskilde Kommune",227265,625,15.32,{"$f":"IFERROR(F75+G75*Nøgletal!$C$9,\"-\")","v":1733.402},{"$f":"IFERROR(H75/Nøgletal!$C$9,\"-\")","v":23.958562543192816},9.6640957375378135E-4,7.5157530203148063E-3,6.6935313093744786E-2,2.3153784215120279E-2,1.6751762879639522,0.18006663879640258,13.027821316919725,1.6036738851046775,116.0258055873234]
["V112","Kalundborg Vandforsyning A/S","Region Sjælland","Kalundborg Kommune",3309983,0,18.489999999999998,{"$f":"IFERROR(F76+G76*Nøgletal!$C$9,\"-\")","v":1337.7514999999999},{"$f":"IFERROR(H76/Nøgletal!$C$9,\"-\")","v":18.489999999999998},1.4075195301354201E-2,0.10946258653748119,0.77509106781402592,0.26025036112203914,18.829113627179531,2.0239632250780271,146.43373933439526,14.331433843881339,1036.8792386048149]
["V113","Kerteminde Forsyning - Vand A/S","Region Syddanmark","Kerteminde Kommune",886276,550,16.75,{"$f":"IFERROR(F77+G77*Nøgletal!$C$9,\"-\")","v":1761.8625},{"$f":"IFERROR(H77/Nøgletal!$C$9,\"-\")","v":24.351935038009678},3.7687528277042495E-3,2.0654362271430794E-2,0.73950373558375071,9.1776424034569162E-2,6.6400242789010786,0.50297368828540068,36.390146347448734,18.008346929300984,1302.903900334926]
["V114","Klemensker Vandværk","Region Hovedstaden","Bornholms Regionskommune",351739,450,12.6875,{"$f":"IFERROR(F78+G78*Nøgletal!$C$9,\"-\")","v":1367.940625},{"$f":"IFERROR(H78/Nøgletal!$C$9,\"-\")","v":18.907265031098827},1.4957161774253902E-3,4.0438347227832131E-3,0.13347908022353086,2.8279902177883887E-2,2.0460509225698988,7.6457854845622272E-2,5.5317257980807701,2.5237243458936001,182.59145642540193]
["V115","Kvarmløse-Tølløse Vandværk","Region Sjælland","Holbæk Kommune",209990,0,15.5,{"$f":"IFERROR(F79+G79*Nøgletal!$C$9,\"-\")","v":1121.425},{"$f":"IFERROR(H79/Nøgletal!$C$9,\"-\")","v":15.5},8.9295028443691965E-4,6.9444612093191036E-3,7.9193843705392411E-2,1.3840729408772255E-2,1.0013767727246725,0.10763914874444611,7.7876924116606752,1.2275045774335824,88.809956177319677]
["V116","Køge Vand A/S","Region Sjælland","Køge Kommune",1599013,229.65,20.190000000000001,{"$f":"IFERROR(F80+G80*Nøgletal!$C$9,\"-\")","v":1690.3965000000001},{"$f":"IFERROR(H80/Nøgletal!$C$9,\"-\")","v":23.364153420870771},6.7995576606901861E-3,5.2880059772831889E-2,0.86970613526730334,0.15886590837842268,11.493948471178879,1.2354978294372609,89.388267959785821,20.319947575457864,1470.1482070843763]
["V117","Langeland Vand ApS","Region Syddanmark","Langeland Kommune",788462,500,12.81,{"$f":"IFERROR(F81+G81*Nøgletal!$C$9,\"-\")","v":1426.8035},{"$f":"IFERROR(H81/Nøgletal!$C$9,\"-\")","v":19.720850034554253},3.3528137871694009E-3,1.8374840100890542E-2,1,6.612033789055366E-2,4.7838064463815559,0.36236746603857611,26.217286167890979,19.720850034554253,1426.8035]
["V118","Langeskov Vandværk","Region Syddanmark","Kerteminde Kommune",312198,287.5,11.2875,{"$f":"IFERROR(F82+G82*Nøgletal!$C$9,\"-\")","v":1104.1506249999998},{"$f":"IFERROR(H82/Nøgletal!$C$9,\"-\")","v":15.261238769868692},1.3275741363904827E-3,7.2756687447433424E-3,0.26049626441624935,2.026042588015738E-2,1.4658418124293864,0.11103571792399898,8.0334341918013248,3.9754956899152307,287.62711316536689]
["V119","Lejre Vand A/S","Region Sjælland","Lejre Kommune",206763,595.91999999999996,16.600000000000001,{"$f":"IFERROR(F83+G83*Nøgletal!$C$9,\"-\")","v":1796.9299999999998},{"$f":"IFERROR(H83/Nøgletal!$C$9,\"-\")","v":24.836627505183138},8.7922796162212872E-4,6.837742906911976E-3,1,2.1837057374950265E-2,1.5799111010776516,0.16982647355518088,12.286945361717336,24.836627505183138,1796.9299999999998]
["V120","Lemvig Vand og Spildevand A/S","Region Midtjylland","Lemvig Kommune",1943471,892.05,13.44,{"$f":"IFERROR(F84+G84*Nøgletal!$C$9,\"-\")","v":1864.4339999999997},{"$f":"IFERROR(H84/Nøgletal!$C$9,\"-\")","v":25.769647546648237},8.2643125017615345E-3,3.9006481755722897E-2,1,0.21296842038575348,15.408265214909262,1.0051832868797437,72.725010805749449,25.769647546648237,1864.4339999999997]
["V122","Lille Skensved Vandværk a.m.b.a.","Region Sjælland","Næstved Kommune",442560,250,11.5625,{"$f":"IFERROR(F85+G85*Nøgletal!$C$9,\"-\")","v":1086.546875},{"$f":"IFERROR(H85/Nøgletal!$C$9,\"-\")","v":15.017925017277125},1.8819185574570367E-3,1.4635652901548944E-2,0.17005657793414458,2.8262511784512112E-2,2.0447927276094511,0.21979713785435642,15.902322923762688,2.553896936109727,184.77444332753876]
["V123","Lillerød Andelsvandværk a.m.b.a","Region Hovedstaden","Allerød Kommune",621857,375,14.57,{"$f":"IFERROR(F86+G86*Nøgletal!$C$9,\"-\")","v":1429.1395},{"$f":"IFERROR(H86/Nøgletal!$C$9,\"-\")","v":19.75313752591569},2.644351564498736E-3,7.1492979999539441E-3,1,5.2234240120413847E-2,3.7791472727119415,0.14122106660684425,10.21734416900518,19.75313752591569,1429.1395]
["V124","Lindholm Vandværk a.m.b.a","Region Nordjylland","Aalborg Kommune",472580,312.5,13.475,{"$f":"IFERROR(F87+G87*Nøgletal!$C$9,\"-\")","v":1287.4162499999998},{"$f":"IFERROR(H87/Nøgletal!$C$9,\"-\")","v":17.794281271596404},2.0095740055202605E-3,1.8745694922125317E-2,6.0974193638287738E-2,3.575892509031614E-2,2.5871582302843725,0.33356616807583434,24.133512260286615,1.0849919519084761,78.499167720578242]
["V125","Lolland Vand A/S","Region Sjælland","Lolland Kommune",1623643,943.125,26.6875,{"$f":"IFERROR(F88+G88*Nøgletal!$C$9,\"-\")","v":2873.9656249999998},{"$f":"IFERROR(H88/Nøgletal!$C$9,\"-\")","v":39.723090877677954},6.9042929600172083E-3,5.369458465299537E-2,1,0.27425985669687569,19.842700632018953,2.1329148658101071,154.31639054136124,39.723090877677954,2873.9656249999998]
["V126","Lyngby-Taarbæk Vand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2733015,0,23.97,{"$f":"IFERROR(F89+G89*Nøgletal!$C$9,\"-\")","v":1734.2294999999997},{"$f":"IFERROR(H89/Nøgletal!$C$9,\"-\")","v":23.97},1.1621727328064994E-2,3.1420629941198909E-2,1,0.27857280405371787,20.154742373286485,0.75315249969053777,54.4905833526104,23.97,1734.2294999999997]
["V127","Læsø Vand A/S ","Region Nordjylland","Læsø Kommune",175913,1187.5,16.637499999999999,{"$f":"IFERROR(F90+G90*Nøgletal!$C$9,\"-\")","v":2391.2231249999995},{"$f":"IFERROR(H90/Nøgletal!$C$9,\"-\")","v":33.050768832066339},7.4804306579433232E-4,6.9778903695370759E-3,1,2.4723398443998668E-2,1.7887378774233036,0.23062464153907186,16.68569281535185,33.050768832066339,2391.2231249999995]
["V128","Løgstør Vand a.m.b.a.","Region Nordjylland","Vesthimmerlands Kommune",441339,897.5,12.95,{"$f":"IFERROR(F91+G91*Nøgletal!$C$9,\"-\")","v":1834.4324999999999},{"$f":"IFERROR(H91/Nøgletal!$C$9,\"-\")","v":25.354975812024879},1.8767264421310809E-3,1.7506467161614681E-2,0.3854862785824652,4.7584353546021065E-2,3.4427279790546237,0.44387605143674808,32.114432321448724,9.7739952693258889,707.1485577357281]
["V131","Mariager Vand a.m.b.a.","Region Nordjylland","Mariagerfjord Kommune",209027,625,10.945,{"$f":"IFERROR(F92+G92*Nøgletal!$C$9,\"-\")","v":1416.87075},{"$f":"IFERROR(H92/Nøgletal!$C$9,\"-\")","v":19.583562543192816},8.8885527456067435E-4,8.2914138822783208E-3,0.11797271175200712,1.7406952861205787E-2,1.2593930395082387,0.16237542233509464,11.747861805944096,2.3103259789854893,167.15208457960014]
["V132","Mariagerfjord Vand A/S","Region Nordjylland","Mariagerfjord Kommune",1263505,625,12.65,{"$f":"IFERROR(F93+G93*Nøgletal!$C$9,\"-\")","v":1540.2275},{"$f":"IFERROR(H93/Nøgletal!$C$9,\"-\")","v":21.288562543192814},5.3728613226223633E-3,5.0119089387151275E-2,0.71310936463815555,0.11438049430254785,8.2754287627893355,1.0669633690262412,77.194799749048542,15.181073309235865,1098.3506539232146]
["V133","Midtfyns Vandforsyning a.m.b.a.","Region Syddanmark","Faaborg-Midtfyn Kommune",1603530,550,11.56,{"$f":"IFERROR(F94+G94*Nøgletal!$C$9,\"-\")","v":1386.366},{"$f":"IFERROR(H94/Nøgletal!$C$9,\"-\")","v":19.161935038009677},6.8187655107535298E-3,3.7369724028527701E-2,0.71909109662143378,0.13066074175648001,9.453304666081328,0.7160762242229971,51.808114822533831,13.779176879871054,996.92344725867065]
["V134","Morsø Forsyning A/S","Region Nordjylland","Morsø Kommune",556576,690,13.8,{"$f":"IFERROR(F95+G95*Nøgletal!$C$9,\"-\")","v":1688.4299999999998},{"$f":"IFERROR(H95/Nøgletal!$C$9,\"-\")","v":23.336973047684864},2.3667541192950283E-3,2.2077540092633675E-2,1,5.5232877092485207E-2,3.996098657641304,0.51522295810097407,37.27638101860547,23.336973047684864,1688.4299999999998]
["V135","Mørkøv Vandværk","Region Sjælland","Holbæk Kommune",318016,437.5,10.625,{"$f":"IFERROR(F96+G96*Nøgletal!$C$9,\"-\")","v":1206.21875},{"$f":"IFERROR(H96/Nøgletal!$C$9,\"-\")","v":16.67199378023497},1.3523142895161266E-3,1.0516928310599668E-2,0.11993385113488296,2.2545775423735738E-2,1.6311868519072803,0.17533816338149474,12.685716120651144,1.9995364201603956,144.66645999860461]
["V136","NFS Vand A/S","Region Syddanmark","Nyborg Kommune",1209974,625,16.88,{"$f":"IFERROR(F97+G97*Nøgletal!$C$9,\"-\")","v":1846.2679999999998},{"$f":"IFERROR(H97/Nøgletal!$C$9,\"-\")","v":25.518562543192811},5.1452289511942353E-3,2.8198034624667939E-2,0.82275056182831341,0.13129884679009646,9.4994715652634767,0.71957331016470527,52.061128990416421,20.99541166946284,1519.0180342856363]
["V137","NK-Vand A/S","Region Sjælland","Næstved Kommune",2159868,878.33,16.86,{"$f":"IFERROR(F98+G98*Nøgletal!$C$9,\"-\")","v":2098.1509999999998},{"$f":"IFERROR(H98/Nøgletal!$C$9,\"-\")","v":29.000013821700069},9.1845075715329336E-3,7.1427780100241131E-2,0.82994342206585547,0.26635084651996399,19.270483745719396,2.0714066101603459,149.86626824510103,24.068370711138861,1741.3466209508965]
["V138","Nordenskov Vandværk","Region Syddanmark","Varde Kommune",213291,637.5,9.9375,{"$f":"IFERROR(F99+G99*Nøgletal!$C$9,\"-\")","v":1356.4781250000001},{"$f":"IFERROR(H99/Nøgletal!$C$9,\"-\")","v":18.748833794056672},9.0698728090782906E-4,4.970674579065376E-3,0.12716792299725918,1.7004953783064276E-2,1.2303084062047003,9.3194351527239344E-2,6.7426113329957662,2.3842502522110096,172.50050574746652]
["V140","Nybrovejens Vandværk a.m.b.a.","Region Hovedstaden","Frederikssund Kommune",322148,418.75,13.75,{"$f":"IFERROR(F100+G100*Nøgletal!$C$9,\"-\")","v":1413.5625},{"$f":"IFERROR(H100/Nøgletal!$C$9,\"-\")","v":19.537836903939187},1.3698849860983133E-3,3.7036361287067013E-3,0.20578448676206337,2.6764589435543846E-2,1.9364180456615969,7.2361038634208258E-2,5.2353211451849662,4.0205837397180266,290.8892335685992]
["V141","Nyhuse Vandværk a.m.b.a.","Region Hovedstaden","Hillerød Kommune",244918,406.25,13.75,{"$f":"IFERROR(F101+G101*Nøgletal!$C$9,\"-\")","v":1401.0625},{"$f":"IFERROR(H101/Nøgletal!$C$9,\"-\")","v":19.36506565307533},1.0414762501248702E-3,2.8157466548623237E-3,0.12413079352722466,2.0168255959786816E-2,1.459173318690576,5.4527118833836138E-2,3.9450370476280443,2.4038009662230437,173.9149999062372]
["V142","Næsby Vandværk","Region Syddanmark","Odense Kommune",399515,687.5,14.69,{"$f":"IFERROR(F102+G102*Nøgletal!$C$9,\"-\")","v":1750.3214999999998},{"$f":"IFERROR(H102/Nøgletal!$C$9,\"-\")","v":24.192418797512094},1.698876293570246E-3,9.3105618823827712E-3,4.2744768001451661E-2,4.1099926779216492E-2,2.9735797024763131,0.22524501229875654,16.296476639815033,1.0340993288936127,74.817086445452858]
["V144","Odder Vandværk a.m.b.a.","Region Midtjylland","Odder Kommune",882880,750,16.5625,{"$f":"IFERROR(F103+G103*Nøgletal!$C$9,\"-\")","v":1948.296875},{"$f":"IFERROR(H103/Nøgletal!$C$9,\"-\")","v":26.928775051831376},3.7543118582964315E-3,1.7719864413975113E-2,1,0.10109901950648764,7.3145140612943802,0.47717424275288761,34.523556463171417,26.928775051831376,1948.296875]
["V145","Odsherred Vand A/S","Region Sjælland","Odsherred Kommune",353100,1350,15.66,{"$f":"IFERROR(F104+G104*Nøgletal!$C$9,\"-\")","v":2483.0010000000002},{"$f":"IFERROR(H104/Nøgletal!$C$9,\"-\")","v":34.319295093296482},1.5015036212899487E-3,1.1677171546314469E-2,0.62861059434054634,5.1530545862703038E-2,3.7282349931665641,0.40075229615301144,28.994428626670377,21.573472485945697,1560.8407343581709]
["V146","Otterup Vandværk","Region Syddanmark","Nordfyns Kommune",269240,962.5,15.6625,{"$f":"IFERROR(F105+G105*Nøgletal!$C$9,\"-\")","v":2095.6818750000002},{"$f":"IFERROR(H105/Nøgletal!$C$9,\"-\")","v":28.965886316516936},1.1449018266669663E-3,6.2745470913801414E-3,0.53408448469099312,3.3163096154807926E-2,2.3993500068003533,0.18174781773654919,13.149454613239332,15.470230466974837,1119.2711742856293]
["V149","Padborg Vandværk a.m.b.a.","Region Syddanmark","Aabenraa Kommune",572799,500,12.81,{"$f":"IFERROR(F106+G106*Nøgletal!$C$9,\"-\")","v":1426.8035},{"$f":"IFERROR(H106/Nøgletal!$C$9,\"-\")","v":19.720850034554253},2.4357399398789617E-3,1.3348886864490617E-2,0.20569416155063791,4.8034862077527198E-2,3.4753222713090919,0.26325139598285058,19.046238499359237,4.0564637129235059,293.4851496300156]
["V150","Pandrup Vandværk","Region Nordjylland","Jammerbugt Kommune",217071,312.5,11.56,{"$f":"IFERROR(F107+G107*Nøgletal!$C$9,\"-\")","v":1148.866},{"$f":"IFERROR(H107/Nøgletal!$C$9,\"-\")","v":15.879281271596408},9.2306115145010038E-4,8.6104929164176752E-3,0.15628570626313504,1.4657547654759795E-2,1.060473572821871,0.13672843890688471,9.8923025549131083,2.4817046884824179,179.55133421170291]
["V151","Randers Spildevand A/S","Region Midtjylland","Randers Kommune",279524,550,16.45,{"$f":"IFERROR(F108+G108*Nøgletal!$C$9,\"-\")","v":1740.1574999999998},{"$f":"IFERROR(H108/Nøgletal!$C$9,\"-\")","v":24.051935038009674},1.1886329601740347E-3,5.6101932091020068E-3,9.706446019952239E-2,2.8588922742143023E-2,2.0684085603940474,0.1349360026160045,9.7626197892679247,2.3345880912183881,168.90744839965038]
["V152","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",2836,1060,19.32,{"$f":"IFERROR(F109+G109*Nøgletal!$C$9,\"-\")","v":2457.8019999999997},{"$f":"IFERROR(H109/Nøgletal!$C$9,\"-\")","v":33.971002073255008},1.2059655253407802E-5,1.1249479622317365E-4,7.1509619506291136E-3,4.0967857361625705E-4,2.9640244801136199E-2,3.8215609557278318E-3,0.27648993514690862,0.24292534325058929,17.575648584180133]
["V153","Ringkjøbing-Skjern Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",3337042,1321.25,15.03,{"$f":"IFERROR(F110+G110*Nøgletal!$C$9,\"-\")","v":2408.6705000000002},{"$f":"IFERROR(H110/Nøgletal!$C$9,\"-\")","v":33.291921216309611},1.4190259550825979E-2,6.697618224870916E-2,0.89384750301740046,0.4724210030050835,34.179659567417787,2.2297657827932196,161.32355438508944,29.757900649850363,2152.9841120166734]
["V154","Ringsted Vand A/S","Region Sjælland","Ringsted Kommune",1752147,185.55,20.43,{"$f":"IFERROR(F111+G111*Nøgletal!$C$9,\"-\")","v":1663.6604999999997},{"$f":"IFERROR(H111/Nøgletal!$C$9,\"-\")","v":22.994616447823081},7.4507365209071641E-3,5.7944268177174338E-2,1,0.171326828552048,12.395496045740671,1.3324062220839246,96.399590167771933,22.994616447823081,1663.6604999999997]
["V155","Roskilde Vand A/S","Region Sjælland","Roskilde Kommune",3168028,375,20.93,{"$f":"IFERROR(F112+G112*Nøgletal!$C$9,\"-\")","v":1889.2855},{"$f":"IFERROR(H112/Nøgletal!$C$9,\"-\")","v":26.11313752591569},1.3471553424944643E-2,0.10476807255601116,0.93306468690625521,0.35178452727330001,25.45161054822325,2.7358230869802327,197.93680034301983,24.365246489758508,1762.8255835340278]
["V156","Rudersdal Forsyning A/S","Region Hovedstaden","Rudersdal Kommune",1574212,445,17.940000000000001,{"$f":"IFERROR(F113+G113*Nøgletal!$C$9,\"-\")","v":1742.9590000000001},{"$f":"IFERROR(H113/Nøgletal!$C$9,\"-\")","v":24.090656530753286},6.6940952100767283E-3,1.8098229501482654E-2,0.58458890997763335,0.16126514849011922,11.667533493260125,0.43599823073496491,31.544471993674708,14.083130641958618,1018.9145019457059]
["V158","Rødding Vandværk a.m.b.a.","Region Syddanmark","Vejen Kommune",248109,450,12.07,{"$f":"IFERROR(F114+G114*Nøgletal!$C$9,\"-\")","v":1323.2645},{"$f":"IFERROR(H114/Nøgletal!$C$9,\"-\")","v":18.289765031098828},1.055045488458306E-3,5.7820962869381803E-3,0.22238166515788435,1.9296534081023307E-2,1.3961042407620361,0.1057531824752883,7.651242752087108,4.067308402962202,294.26976295431524]
["V159","Rødekro Vandværk","Region Syddanmark","Aabenraa Kommune",313283,875,10.3125,{"$f":"IFERROR(F115+G115*Nøgletal!$C$9,\"-\")","v":1621.109375},{"$f":"IFERROR(H115/Nøgletal!$C$9,\"-\")","v":22.406487560469941},1.332187932564653E-3,7.3009543025881925E-3,0.11250104140033153,2.9849652339218064E-2,2.1596223467424269,0.16358874176050184,11.835645466372306,2.5207531846764422,182.37649291134056]
["V160","Rønne Vand A/S","Region Hovedstaden","Bornholms Regionskommune",951370,806.25,15.54,{"$f":"IFERROR(F116+G116*Nøgletal!$C$9,\"-\")","v":1930.569},{"$f":"IFERROR(H116/Nøgletal!$C$9,\"-\")","v":26.683745680718729},4.0455550840742521E-3,1.0937607260537685E-2,0.3610290373039684,0.10795056300077602,7.8102232331061447,0.29185633049577026,21.115805511368979,9.6336070147738084,696.99146751888497]
["V162","Silkeborg Vand a/s","Region Midtjylland","Silkeborg Kommune",2436312,787.5,13.99,{"$f":"IFERROR(F117+G117*Nøgletal!$C$9,\"-\")","v":1799.6765},{"$f":"IFERROR(H117/Nøgletal!$C$9,\"-\")","v":24.874588804422945},1.0360043303857711E-2,4.8898058977596658E-2,1,0.25770181717947593,18.644726472935083,1.2163191104021387,88.000687637594737,24.874588804422945,1799.6765]
["V165","SK Vand A/S","Region Sjælland","Slagelse Kommune",3422127,1298.75,14.83,{"$f":"IFERROR(F118+G118*Nøgletal!$C$9,\"-\")","v":2371.7004999999999},{"$f":"IFERROR(H118/Nøgletal!$C$9,\"-\")","v":32.780932964754669},1.4552070470161734E-2,0.11317123770114557,1,0.47703044658075777,34.513152810117816,3.7098587566195689,268.40828104142577,32.780932964754669,2371.7004999999999]
["V166","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",1002390,881.25,15.32,{"$f":"IFERROR(F119+G119*Nøgletal!$C$9,\"-\")","v":1989.652},{"$f":"IFERROR(H119/Nøgletal!$C$9,\"-\")","v":27.500373185901868},4.262509812927872E-3,2.0118492762237806E-2,0.79853006546673533,0.11722061056408524,8.4809111743115668,0.55326605889940539,40.028799361371973,21.959874800497872,1588.796941816021]
["V167","Skive Vand A/S","Region Midtjylland","Skive Kommune",2435328,750,14.82,{"$f":"IFERROR(F120+G120*Nøgletal!$C$9,\"-\")","v":1822.2269999999999},{"$f":"IFERROR(H120/Nøgletal!$C$9,\"-\")","v":25.186275051831377},1.0355858994700675E-2,4.887830958177463E-2,1,0.26082551303851315,18.870725868336425,1.2310625491951408,89.067375434268428,25.186275051831377,1822.2269999999999]
["V171","Solrød Vandværk a.m.b.a.","Region Sjælland","Solrød Kommune",687502,356.25,18.16,{"$f":"IFERROR(F121+G121*Nøgletal!$C$9,\"-\")","v":1670.126},{"$f":"IFERROR(H121/Nøgletal!$C$9,\"-\")","v":23.083980649619903},2.9234968639028102E-3,2.2735992048808527E-2,1,6.7485945035556938E-2,4.8826081233225445,0.52483720050460803,37.971971456508392,23.083980649619903,1670.126]
["V172","Sorø Vand A/S","Region Sjælland","Sorø Kommune",503657,526.20000000000005,18.350000000000001,{"$f":"IFERROR(F122+G122*Nøgletal!$C$9,\"-\")","v":1853.8225},{"$f":"IFERROR(H122/Nøgletal!$C$9,\"-\")","v":25.622978576364893},2.1417241840499339E-3,1.6656157432744567E-2,0.49426934238017339,5.4877352884394041E-2,3.9703764811859088,0.42678036506377492,30.877559412364114,12.664652770761148,916.28762796456897]
["V174","Struer Forsyning Vand A/S","Region Midtjylland","Struer Kommune",945715,885,13.45,{"$f":"IFERROR(F123+G123*Nøgletal!$C$9,\"-\")","v":1858.1074999999998},{"$f":"IFERROR(H123/Nøgletal!$C$9,\"-\")","v":25.682204561161022},4.0215080634614098E-3,1.8980995802671343E-2,1,0.10328119273017444,7.4723942940281205,0.4874738169787442,35.268730658412139,25.682204561161022,1858.1074999999998]
["V176","Støvring Vandværk a.m.b.a.","Region Nordjylland","Rebild Kommune",393754,500,11.5625,{"$f":"IFERROR(F124+G124*Nøgletal!$C$9,\"-\")","v":1336.546875},{"$f":"IFERROR(H124/Nøgletal!$C$9,\"-\")","v":18.473350034554251},1.6743785242067473E-3,1.5618926654463863E-2,0.99284903804937086,3.0931380568011611E-2,2.2378853840956401,0.28853389925194034,20.875427610877882,18.341247811356499,1326.9892791516427]
["V178","Svendborg Vand A/S","Region Syddanmark","Svendborg Kommune",1864702,787.5,19.57,{"$f":"IFERROR(F125+G125*Nøgletal!$C$9,\"-\")","v":2203.3895000000002},{"$f":"IFERROR(H125/Nøgletal!$C$9,\"-\")","v":30.454588804422951},7.9293594042101675E-3,4.3456249110053233E-2,1,0.24148538013770479,17.471467252962942,1.3234421976292421,95.751042998475654,30.454588804422951,2203.3895000000002]
["V179","Svinninge Vandværk","Region Sjælland","Holbæk Kommune",529294,200,11.25,{"$f":"IFERROR(F126+G126*Nøgletal!$C$9,\"-\")","v":1013.9374999999999},{"$f":"IFERROR(H126/Nøgletal!$C$9,\"-\")","v":14.0143400138217},2.2507415965081906E-3,1.7503984243656106E-2,0.19961344021240046,3.154265801671767E-2,2.2821113075095232,0.24530678678717432,17.747946024052062,2.7974506224652496,202.39555253536076]
["V180","Sydals Øst Vandforsyning","Region Syddanmark","Sønderborg Kommune",306555,1000,11.9125,{"$f":"IFERROR(F127+G127*Nøgletal!$C$9,\"-\")","v":1861.8693749999998},{"$f":"IFERROR(H127/Nøgletal!$C$9,\"-\")","v":25.7342000691085},1.3035781439380918E-3,7.1441605392885132E-3,0.12603321499711184,3.3546540761819975E-2,2.4270922241176747,0.18384925664388069,13.301493718184766,3.2433639700886419,234.65738323591322]
["V181","Sønderborg Vandforsyning A/S","Region Syddanmark","Sønderborg Kommune",2125780,555,16.14,{"$f":"IFERROR(F128+G128*Nøgletal!$C$9,\"-\")","v":1722.729},{"$f":"IFERROR(H128/Nøgletal!$C$9,\"-\")","v":23.811043538355221},9.0395535770765988E-3,4.9540583553387599E-2,0.87396678500288816,0.21524120379106557,15.572701094283593,1.1796129919052367,85.34499996434387,20.810061168780106,1505.6079255612406]
["V183","Tarup Vandværk","Region Syddanmark","Odense Kommune",280972,685,14.0625,{"$f":"IFERROR(F129+G129*Nøgletal!$C$9,\"-\")","v":1702.421875},{"$f":"IFERROR(H129/Nøgletal!$C$9,\"-\")","v":23.530364547339325},1.1947903582018677E-3,6.5479573813670379E-3,3.0061657146549882E-2,2.811385268613608E-2,2.0340372418419452,0.15407582422400778,11.147385882606963,0.70736175155544723,51.177622725036599]
["V184","Thisted Drikkevand A/S","Region Nordjylland","Thisted Kommune",3117073,725,14.09,{"$f":"IFERROR(F130+G130*Nøgletal!$C$9,\"-\")","v":1744.4114999999999},{"$f":"IFERROR(H130/Nøgletal!$C$9,\"-\")","v":24.110732550103663},1.3254875098626804E-2,0.12364403806338384,1,0.31958474848801977,23.12195655310823,2.9811483331610851,215.68608190420449,24.110732550103663,1744.4114999999999]
["V185","Tinglev Vandværk","Region Syddanmark","Aabenraa Kommune",412040,707.8,13.44,{"$f":"IFERROR(F131+G131*Nøgletal!$C$9,\"-\")","v":1680.1839999999997},{"$f":"IFERROR(H131/Nøgletal!$C$9,\"-\")","v":23.222999308914996},1.7521369360416609E-3,9.6024527690249349E-3,0.1479650319314888,4.0689874854819931E-2,2.9439124457462214,0.22299775401895497,16.133887503271389,3.4361918342885498,248.60847921077655]
["V188","TREFOR Vand A/S 3","Region Syddanmark","Fredericia Kommune",1045070.4526048908,1250,15.31,{"$f":"IFERROR(F132+G132*Nøgletal!$C$9,\"-\")","v":2357.6785},{"$f":"IFERROR(H132/Nøgletal!$C$9,\"-\")","v":32.587125086385626},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":4.4440018949005074E-3},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$C$3:$C$163,C132,$I$3:$I$163,\">0\")),\"-\")","v":2.4355013254640269E-2},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$D$3:$D$163,D132,$I$3:$I$163,\">0\")),\"-\")","v":1},{"$f":"IF(H132>0,J132*I132,\"-\")","v":0.14481724563325757},{"$f":"IF(H132>0,J132*H132,\"-\")","v":10.477527721566187},{"$f":"IF(H132>0,K132*I132,\"-\")","v":0.79365986340954231},{"$f":"IF(H132>0,K132*H132,\"-\")","v":57.42129111768039},{"$f":"IF(H132>0,L132*I132,\"-\")","v":32.587125086385626},{"$f":"IF(H132>0,L132*H132,\"-\")","v":2357.6785}]
["V188","TREFOR Vand A/S 1","Region Syddanmark","Kolding Kommune",1895292.4347754971,1250,15.31,{"$f":"IFERROR(F133+G133*Nøgletal!$C$9,\"-\")","v":2357.6785},{"$f":"IFERROR(H133/Nøgletal!$C$9,\"-\")","v":32.587125086385626},8.0594405387109953E-3,4.4169148840942585E-2,0.88303028436907605,0.26263399696126238,19.00156968014733,1.4393455782389808,104.13665258559026,28.775418331801752,2081.9015163058566]
["V188","TREFOR Vand A/S 2","Region Syddanmark","Middelfart Kommune",790317.11261961237,1250,15.31,{"$f":"IFERROR(F134+G134*Nøgletal!$C$9,\"-\")","v":2357.6785},{"$f":"IFERROR(H134/Nøgletal!$C$9,\"-\")","v":32.587125086385626},3.3607023692035238E-3,1.8418072872735627E-2,1,0.10951562848334775,7.9234557207702103,0.60019204455400177,43.423894423482025,32.587125086385626,2357.6785]
["V190","Tønder Vand A/S","Region Syddanmark","Tønder Kommune",1690899,1047,15.04,{"$f":"IFERROR(F135+G135*Nøgletal!$C$9,\"-\")","v":2135.1439999999998},{"$f":"IFERROR(H135/Nøgletal!$C$9,\"-\")","v":29.511319972356599},7.1902887899619175E-3,3.9405829008570759E-2,1,0.21219491317421491,15.352301968154446,1.1629180286479033,84.137119372675798,29.511319972356599,2135.1439999999998]
["V191","TÅRNBYFORSYNING Vand","Region Hovedstaden","Tårnby Kommune",2593537,256.25,16.02,{"$f":"IFERROR(F136+G136*Nøgletal!$C$9,\"-\")","v":1415.2969999999998},{"$f":"IFERROR(H136/Nøgletal!$C$9,\"-\")","v":19.561810642709052},1.1028618514441998E-2,2.9817094423487317E-2,1,0.21573974703018958,15.608770697634215,0.58327635502803488,42.20004428627832,19.561810642709052,1415.2969999999998]
["V193","Udsholt Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",290595,1712.5,14.06,{"$f":"IFERROR(F137+G137*Nøgletal!$C$9,\"-\")","v":2729.741},{"$f":"IFERROR(H137/Nøgletal!$C$9,\"-\")","v":37.72966136834831},1.2357106905373906E-3,3.3408810261790355E-3,0.19636946746873643,4.6622945903223599E-2,3.3731701360982274,0.12605030978967502,9.1197399132829862,7.4089535106783151,536.03778649757601]
["V194","Ulfborg Vandværk a.m.b.a ","Region Midtjylland","Holstebro Kommune",284273,441.25,12.8125,{"$f":"IFERROR(F138+G138*Nøgletal!$C$9,\"-\")","v":1368.234375},{"$f":"IFERROR(H138/Nøgletal!$C$9,\"-\")","v":18.911325155494126},1.208827354672777E-3,5.70550812857234E-3,6.8779275704552487E-2,2.2860527161072709E-2,1.6539591401036104,0.10789871939674631,7.8064723483545952,1.3007072468081693,94.106169306571061]
["V197","Vand Ballerup A/S","Region Hovedstaden","Ballerup Kommune",3163617,0,21.23,{"$f":"IFERROR(F139+G139*Nøgletal!$C$9,\"-\")","v":1535.9904999999999},{"$f":"IFERROR(H139/Nøgletal!$C$9,\"-\")","v":21.23},1.3452796323631956E-2,3.6371128234819736E-2,1,0.28560286595070644,20.663367351533608,0.77215905242522298,55.865707442964876,21.23,1535.9904999999999]
["V198","Vandcenter Djurs a.m.b.a","Region Midtjylland","Norddjurs Kommune",1402704,780,12.94,{"$f":"IFERROR(F140+G140*Nøgletal!$C$9,\"-\")","v":1716.2089999999998},{"$f":"IFERROR(H140/Nøgletal!$C$9,\"-\")","v":23.72092605390463},5.9647837315148578E-3,2.8153004590590509E-2,0.88819264993709157,0.14149019382279726,10.236815523079381,0.66781534008863508,48.316439855412746,21.068752170779351,1524.3242195558857]
["V199","Vandcenter Syd A/S","Region Syddanmark","Odense Kommune",8666037,600,20,{"$f":"IFERROR(F141+G141*Nøgletal!$C$9,\"-\")","v":2047},{"$f":"IFERROR(H141/Nøgletal!$C$9,\"-\")","v":28.293020041465102},3.6850993876331589E-2,0.20195905976876649,0.92719357485199849,1.0426259082909575,75.433984464850766,5.7140317255931583,413.41019534666503,26.233106395605265,1897.9652477220409]
["V200","Vandforsyningen Brovst og Omegn","Region Nordjylland","Jammerbugt Kommune",293462,687.5,13.6875,{"$f":"IFERROR(F142+G142*Nøgletal!$C$9,\"-\")","v":1677.7906250000001},{"$f":"IFERROR(H142/Nøgletal!$C$9,\"-\")","v":23.189918797512096},1.247902168538632E-3,1.1640672739508105E-2,0.21128532107647791,2.8938749955650132E-2,2.093718559291287,0.26994625557760565,19.530611591039769,4.8996894388697934,354.49253090222953]
["V205","Vejen Vand A/S","Region Syddanmark","Vejen Kommune",867581,750,15.31,{"$f":"IFERROR(F143+G143*Nøgletal!$C$9,\"-\")","v":1857.6785},{"$f":"IFERROR(H143/Nøgletal!$C$9,\"-\")","v":25.676275051831379},3.6892552060672754E-3,2.0218681622666299E-2,0.77761833484211562,9.4726331407384221E-2,6.853450077324247,0.51914043052898828,37.5598101487723,19.966342250753272,1444.5648618419991]
["V206","Verdo Vand A/S","Region Midtjylland","Randers Kommune",2357156,693.75,16.425000000000001,{"$f":"IFERROR(F144+G144*Nøgletal!$C$9,\"-\")","v":1882.0987499999999},{"$f":"IFERROR(H144/Nøgletal!$C$9,\"-\")","v":26.013804422944023},1.0023444548131777E-2,4.7309356563279184E-2,0.81852032292778221,0.26074792611932457,18.865112454733133,1.2306963490124678,89.040880851052037,21.292827596848312,1540.5360766319752]
["V207","Vestforsyning Vand A/S","Region Midtjylland","Holstebro Kommune",3848847,751.25,14.81,{"$f":"IFERROR(F145+G145*Nøgletal!$C$9,\"-\")","v":1822.7535},{"$f":"IFERROR(H145/Nøgletal!$C$9,\"-\")","v":25.193552176917763},1.6366631855822586E-2,7.7248376891689563E-2,0.93122072429544756,0.41233359362007072,29.832335498412114,1.9461610138029894,140.80474934864628,23.46075790576451,1697.3858344820621]
["V208","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",49538,625,12.94,{"$f":"IFERROR(F146+G146*Nøgletal!$C$9,\"-\")","v":1561.2089999999998},{"$f":"IFERROR(H146/Nøgletal!$C$9,\"-\")","v":21.578562543192813},2.1065275103784048E-4,1.9650095963693851E-3,4.3268823440525676E-2,4.5455835631656658E-3,0.32887297079503586,4.2402082473230844E-2,3.0677906669382509,0.93367901278175058,67.551676574759639]
["V209","Videbæk Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",396304,625,13.06,{"$f":"IFERROR(F147+G147*Nøgletal!$C$9,\"-\")","v":1569.8910000000001},{"$f":"IFERROR(H147/Nøgletal!$C$9,\"-\")","v":21.698562543192814},1.6852220083027239E-3,7.9540290262730996E-3,0.10615249698259953,3.6566895146321651E-2,2.6456148638363715,0.1725909962969579,12.486958582084903,2.3033565948930224,166.64784964051017]
["V210","Vildbjerg Vandværk","Region Midtjylland","Herning Kommune",597473,500,11.5625,{"$f":"IFERROR(F148+G148*Nøgletal!$C$9,\"-\")","v":1336.546875},{"$f":"IFERROR(H148/Nøgletal!$C$9,\"-\")","v":18.473350034554251},2.5406623424609727E-3,1.1991596310949339E-2,0.14809485637743861,4.6934544771892094E-2,3.3957143142463928,0.22152495612523659,16.027330575660869,2.7358081201774622,197.93571749483939]
["V212","Vordingborg Vand A/S","Region Sjælland","Vordingborg Kommune",961145,687.5,20.41,{"$f":"IFERROR(F149+G149*Nøgletal!$C$9,\"-\")","v":2164.1634999999997},{"$f":"IFERROR(H149/Nøgletal!$C$9,\"-\")","v":29.912418797512093},4.0871217731088295E-3,3.178548582804424E-2,1,0.12225569815366151,8.8451997614174083,0.95078076377084475,68.788988258820609,29.912418797512093,2164.1634999999997]
["V214","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",145993,1968,11.87,{"$f":"IFERROR(F150+G150*Nøgletal!$C$9,\"-\")","v":2826.7945},{"$f":"IFERROR(H150/Nøgletal!$C$9,\"-\")","v":39.071105736005528},6.2081285240153921E-4,3.4023174621596384E-3,1,2.4255844598451731E-2,1.7549103566979829,0.13293230531149722,9.6176522892868235,39.071105736005528,2826.7945]
["V217","Aabybro Vand a.m.b.a.","Region Nordjylland","Jammerbugt Kommune",548366,860,13.4375,{"$f":"IFERROR(F151+G151*Nøgletal!$C$9,\"-\")","v":1832.203125},{"$f":"IFERROR(H151/Nøgletal!$C$9,\"-\")","v":25.324162059433313},2.3318423528526878E-3,2.1751876384244303E-2,0.39480984378701123,5.9051953640691747E-2,4.2724088459040477,0.550848042651363,39.853855885826114,9.9982284667218231,723.37182956732386]
["V218","Aalborg Forsyning, Vand A/S","Region Nordjylland","Aalborg Kommune",6751983,1218.75,13.31,{"$f":"IFERROR(F152+G152*Nøgletal!$C$9,\"-\")","v":2181.7285000000002},{"$f":"IFERROR(H152/Nøgletal!$C$9,\"-\")","v":30.155196959225989},2.8711772657570578E-2,0.2678289674496942,0.87116830776678433,0.86580915953756021,62.641292692542478,8.0764352648316553,584.33009141057016,26.270251905342985,1900.6527253515649]
["V219","Aalestrup Vand a.m.b.a.","Region Nordjylland","Vesthimmerlands Kommune",216688,750,11.57,{"$f":"IFERROR(F153+G153*Nøgletal!$C$9,\"-\")","v":1587.0895},{"$f":"IFERROR(H153/Nøgletal!$C$9,\"-\")","v":21.936275051831377},9.2143250266235176E-4,8.5953005655878181E-3,0.18926550958215163,2.0212796820098695E-2,1.4623958499341405,0.18854887735989617,13.641511276988489,4.1517802760191049,300.38130296998224]
["V220","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",13894911,687.5,18.940000000000001,{"$f":"IFERROR(F154+G154*Nøgletal!$C$9,\"-\")","v":2057.8090000000002},{"$f":"IFERROR(H154/Nøgletal!$C$9,\"-\")","v":28.442418797512097},5.9085978997455511E-2,0.27887814761264429,1,1.6805481597066336,121.58765935477494,7.9319690678732275,573.87796206062797,28.442418797512097,2057.8090000000002]
["V221","Aars Vand","Region Nordjylland","Vesthimmerlands Kommune",437324,850,13.88,{"$f":"IFERROR(F155+G155*Nøgletal!$C$9,\"-\")","v":1854.2179999999998},{"$f":"IFERROR(H155/Nøgletal!$C$9,\"-\")","v":25.628445058742226},1.859653270113298E-3,1.7347205311531451E-2,0.38197938839485751,4.7660021661408973E-2,3.4482025672029391,0.44458189824930511,32.165500338337225,9.7895377690495629,708.27305759073579]
["V016","Asnæs Vandværk a.m.b.a.","Region Sjælland","Odsherred Kommune",208615,500,15.0375,{"$f":"IFERROR(F156+G156*Nøgletal!$C$9,\"-\")","v":1587.963125},{"$f":"IFERROR(H156/Nøgletal!$C$9,\"-\")","v":21.948350034554252},8.8710330771850083E-4,6.8989893575032374E-3,0.37138940565945366,1.9470453914616548E-2,1.4086873407225071,0.15142143330314561,10.955340699482583,8.1513846745387539,589.75268120287876]
["V038","Christiansfeld Vandforsyning A/S","Region Syddanmark","Kolding Kommune",251058,479.39,13.11,{"$f":"IFERROR(F157+G157*Nøgletal!$C$9,\"-\")","v":1427.8984999999998},{"$f":"IFERROR(H157/Nøgletal!$C$9,\"-\")","v":19.735984796129923},1.0675856588893003E-3,5.8508217340206342E-3,0.11696971563092402,2.1069854332405578E-2,1.5244039609495434,0.11547172878749774,8.354379577775461,2.308512529299557,167.02088149482293]
["V039","Dianalund Vandværk","Region Sjælland","Sorø Kommune",312391,281.25,8.1624999999999996,{"$f":"IFERROR(F158+G158*Nøgletal!$C$9,\"-\")","v":871.80687499999988},{"$f":"IFERROR(H158/Nøgletal!$C$9,\"-\")","v":12.049853144436765},1.3283948393044134E-3,1.0330907098625669E-2,0.30656834737824501,1.6006962731445858E-2,1.1581037536201078,0.12448591338725862,9.006555833568159,3.6941035646405282,267.26839290174217]
["V040","Dronninglund Vandværk a.m.b.a","Region Nordjylland","Brønderslev Kommune",414257,750,11.32,{"$f":"IFERROR(F159+G159*Nøgletal!$C$9,\"-\")","v":1569.002},{"$f":"IFERROR(H159/Nøgletal!$C$9,\"-\")","v":21.686275051831377},1.7615643886851043E-3,1.6432213257765602E-2,0.31505787688423104,3.8201769854536369E-2,2.7638980489757059,0.35635349641825498,25.782175465860742,6.8324317753574606,494.32643894711225]
["V096","Hornslet Vandværk a.m.b.a.","Region Midtjylland","Syddjurs Kommune",209050,375,12.15,{"$f":"IFERROR(F160+G160*Nøgletal!$C$9,\"-\")","v":1254.0525},{"$f":"IFERROR(H160/Nøgletal!$C$9,\"-\")","v":17.333137525915689},8.8895307853487332E-4,4.1957430859703446E-3,0.37882425852467838,1.5408345964331089E-2,1.1147938305193543,7.272539193253387E-2,5.2616821063188253,6.5662129711612893,475.06550846351922]
["V175","Strømmen Vandværk","Region Midtjylland","Randers Kommune",243097,651.25,15.08,{"$f":"IFERROR(F161+G161*Nøgletal!$C$9,\"-\")","v":1742.288},{"$f":"IFERROR(H161/Nøgletal!$C$9,\"-\")","v":24.081382170006911},1.0337327267763315E-3,4.8790842237270166E-3,8.4415216872695348E-2,2.4893712855144176E-2,1.8010601250696809,0.1174950918312218,8.5007698939888972,2.0328350984753922,147.07561937469464]
["V186","Tistrup Vandværk","Region Syddanmark","Varde Kommune",211414,750,12.195,{"$f":"IFERROR(F162+G162*Nøgletal!$C$9,\"-\")","v":1632.30825},{"$f":"IFERROR(H162/Nøgletal!$C$9,\"-\")","v":22.561275051831377},8.9900562614384936E-4,4.9269317292268654E-3,0.12604882190313962,2.0282713204575274E-2,1.467454300351021,0.11115786190468251,8.0422713088037785,2.8438221409160405,205.75053189527551]
["V201","Vandforsyningen Østlolland a.m.b.a.","Region Sjælland","Guldborgsund Kommune",221901,1331.25,18,{"$f":"IFERROR(F163+G163*Nøgletal!$C$9,\"-\")","v":2633.55},{"$f":"IFERROR(H163/Nøgletal!$C$9,\"-\")","v":36.400138217000695},9.435999860318916E-4,7.3383631925764007E-3,0.12667086046745277,3.4347169913120777E-2,2.4850177432142884,0.26711743449633146,19.32594638580958,4.6108368290816903,333.59404458406027]
["Selskaber der ikke er blevet reguleret igennem hele perioden fra 2011-2021. "]
["V037","Børkop Vandværk a.m.b.a.","Region Syddanmark","Vejle Kommune",214664,687.5,13.81,{"$f":"IFERROR(F165+G165*Nøgletal!$C$9,\"-\")","v":1686.6534999999999},{"$f":"IFERROR(H165/Nøgletal!$C$9,\"-\")","v":23.312418797512095}]
["V078","Hedensted Vandværk","Region Midtjylland","Hedensted Kommune",421728,531.25,14.375,{"$f":"IFERROR(F166+G166*Nøgletal!$C$9,\"-\")","v":1571.28125},{"$f":"IFERROR(H166/Nøgletal!$C$9,\"-\")","v":21.717778161713891}]
["V104","I/S Almtoft-Kjellerup Vandværk","Region Midtjylland","Silkeborg Kommune",303014,812.5,{"$f":"5.25+7.82","v":13.07},{"$f":"IFERROR(F167+G167*Nøgletal!$C$9,\"-\")","v":1758.1144999999999},{"$f":"IFERROR(H167/Nøgletal!$C$9,\"-\")","v":24.300131306150657}]
["V001","Andelsselskabet Ejby Vandværk","Region Sjælland","Køge Kommune",252320,1187.5,14.5,{"$f":"IFERROR(F168+G168*Nøgletal!$C$9,\"-\")","v":2236.5749999999998},{"$f":"IFERROR(H168/Nøgletal!$C$9,\"-\")","v":30.913268832066343}]
["V004","Andelsselskabet Hammerum Vandværk","Region Midtjylland","Herning Kommune",219298,757.81,9.43,{"$f":"IFERROR(F169+G169*Nøgletal!$C$9,\"-\")","v":1440.0704999999998},{"$f":"IFERROR(H169/Nøgletal!$C$9,\"-\")","v":19.904222529371111}]
["V005","Andelsselskabet Haarlev Vandværk","Region Sjælland","Stevns Kommune",217356,531.25,14.51,{"$f":"IFERROR(F170+G170*Nøgletal!$C$9,\"-\")","v":1581.0484999999999},{"$f":"IFERROR(H170/Nøgletal!$C$9,\"-\")","v":21.852778161713889}]
["V009","Andelsselskabet Strandhuse Nr. Bjert Vandværk ","Region Syddanmark","Kolding Kommune",230928,"-","-",{"$f":"IFERROR(F171+G171*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H171/Nøgletal!$C$9,\"-\")","v":"-"}]
["V011","Andelsselskabet Vrå Vandværk","Region Nordjylland","Hjørring Kommune",314084,718.75,12.9375,{"$f":"IFERROR(F172+G172*Nøgletal!$C$9,\"-\")","v":1654.7781249999998},{"$f":"IFERROR(H172/Nøgletal!$C$9,\"-\")","v":22.871846924671733}]
["V029","Bramdrupdam Vandværk I/S (SKØN)","Region Syddanmark","Kolding Kommune",347825,0,0,{"$f":"IFERROR(F173+G173*Nøgletal!$C$9,\"-\")","v":0},{"$f":"IFERROR(H173/Nøgletal!$C$9,\"-\")","v":0}]
["V031","Branderup Vandværk","Region Syddanmark","Tønder Kommune",389120,700,13.75,{"$f":"IFERROR(F174+G174*Nøgletal!$C$9,\"-\")","v":1694.8125},{"$f":"IFERROR(H174/Nøgletal!$C$9,\"-\")","v":23.425190048375953}]
["V032","Bredebro Andelsvandværk","Region Syddanmark","Tønder Kommune",227645,437.5,11.1,{"$f":"IFERROR(F175+G175*Nøgletal!$C$9,\"-\")","v":1240.585},{"$f":"IFERROR(H175/Nøgletal!$C$9,\"-\")","v":17.146993780234972}]
["V033","Broager Vandværk a.m.b.a. (SKØN)","Region Syddanmark","Sønderborg Kommune",218481,615.79,14.72,{"$f":"IFERROR(F176+G176*Nøgletal!$C$9,\"-\")","v":1680.7819999999999},{"$f":"IFERROR(H176/Nøgletal!$C$9,\"-\")","v":23.231264685556326}]
["V034","Brædstrup Vandværk a.m.b.a.","Region Midtjylland","Horsens Kommune",268416,"-","-",{"$f":"IFERROR(F177+G177*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H177/Nøgletal!$C$9,\"-\")","v":"-"}]
["V036","Brørup Vandværk a.m.b.a.","Region Syddanmark","Vejen Kommune",476450,500,12.2,{"$f":"IFERROR(F178+G178*Nøgletal!$C$9,\"-\")","v":1382.6699999999998},{"$f":"IFERROR(H178/Nøgletal!$C$9,\"-\")","v":19.11085003455425}]
["V042","Egå Vandværk a.m.b.a","Region Midtjylland","Aarhus Kommune",210242,687.5,19.690000000000001,{"$f":"IFERROR(F179+G179*Nøgletal!$C$9,\"-\")","v":2112.0715},{"$f":"IFERROR(H179/Nøgletal!$C$9,\"-\")","v":29.192418797512097}]
["V046","Farsø Vandværk I/S","Region Nordjylland","Vesthimmerlands Kommune",203606,18.75,10.3125,{"$f":"IFERROR(F180+G180*Nøgletal!$C$9,\"-\")","v":764.85937499999989},{"$f":"IFERROR(H180/Nøgletal!$C$9,\"-\")","v":10.571656876295783}]
["V048","Faxe Vandværk s.m.b.a.","Region Sjælland","Faxe Kommune",293323,{"$f":"500*1.25","v":625},{"$f":"13.45*1.25","v":16.8125},{"$f":"IFERROR(F181+G181*Nøgletal!$C$9,\"-\")","v":1841.3843749999999},{"$f":"IFERROR(H181/Nøgletal!$C$9,\"-\")","v":25.451062543192812}]
["V064","Gl. Hørning Vandværk","Region Midtjylland","Skanderborg Kommune",254154,343.75,13.4375,{"$f":"IFERROR(F182+G182*Nøgletal!$C$9,\"-\")","v":1315.953125},{"$f":"IFERROR(H182/Nøgletal!$C$9,\"-\")","v":18.18870939875605}]
["V066","Glamsbjerg Vandværk","Region Syddanmark","Assens Kommune",250099,200,10.9375,{"$f":"IFERROR(F183+G183*Nøgletal!$C$9,\"-\")","v":991.32812499999989},{"$f":"IFERROR(H183/Nøgletal!$C$9,\"-\")","v":13.7018400138217}]
["V075","Halsnæs Vandforsyning a.m.b.a.","Region Hovedstaden","Halsnæs Kommune",465337,837.5,23.01,{"$f":"IFERROR(F184+G184*Nøgletal!$C$9,\"-\")","v":2502.2735000000002},{"$f":"IFERROR(H184/Nøgletal!$C$9,\"-\")","v":34.585673807878372}]
["V076","Hammel Vandværk a.m.b.a.","Region Midtjylland","Favrskov Kommune",412389,500,12.2,{"$f":"IFERROR(F185+G185*Nøgletal!$C$9,\"-\")","v":1382.6699999999998},{"$f":"IFERROR(H185/Nøgletal!$C$9,\"-\")","v":19.11085003455425}]
["V077","Hasselager-Kolt Vandværk a.m.b.a.","Region Midtjylland","Aarhus Kommune",358512,512.5,15.94,{"$f":"IFERROR(F186+G186*Nøgletal!$C$9,\"-\")","v":1665.7589999999998},{"$f":"IFERROR(H186/Nøgletal!$C$9,\"-\")","v":23.023621285418105}]
["V082","Hinnerup Vandværk a.m.b.a.","Region Midtjylland","Favrskov Kommune",324973,0,23.59,{"$f":"IFERROR(F187+G187*Nøgletal!$C$9,\"-\")","v":1706.7364999999998},{"$f":"IFERROR(H187/Nøgletal!$C$9,\"-\")","v":23.59}]
["V083","Hjallerup Vandforsyning ","Region Nordjylland","Brønderslev Kommune",255927,976.56,10.25,{"$f":"IFERROR(F188+G188*Nøgletal!$C$9,\"-\")","v":1718.1475},{"$f":"IFERROR(H188/Nøgletal!$C$9,\"-\")","v":23.7477194194886}]
["V084","Hjerting Vandværk a.m.b.a.","Region Syddanmark","Esbjerg Kommune",340684,700,13.79,{"$f":"IFERROR(F189+G189*Nøgletal!$C$9,\"-\")","v":1697.7064999999998},{"$f":"IFERROR(H189/Nøgletal!$C$9,\"-\")","v":23.465190048375948}]
["V095","Hornbæk Vandværk a.m.b.a.","Region Hovedstaden","Helsingør Kommune",192773,812.5,15.18,{"$f":"IFERROR(F190+G190*Nøgletal!$C$9,\"-\")","v":1910.7729999999999},{"$f":"IFERROR(H190/Nøgletal!$C$9,\"-\")","v":26.410131306150657}]
["V099","Hurup Vandværk","Region Nordjylland","Thisted Kommune",397297,687.5,12.8125,{"$f":"IFERROR(F191+G191*Nøgletal!$C$9,\"-\")","v":1614.484375},{"$f":"IFERROR(H191/Nøgletal!$C$9,\"-\")","v":22.314918797512096}]
["V100","Hæstrup Vandværk I/S","Region Nordjylland","Hjørring Kommune",260383,837.5,10.5625,{"$f":"IFERROR(F192+G192*Nøgletal!$C$9,\"-\")","v":1601.6968750000001},{"$f":"IFERROR(H192/Nøgletal!$C$9,\"-\")","v":22.138173807878371}]
["V105","I/S Ørslev Vandværk","Region Sjælland","Vordingborg Kommune",348934,1000,20.350000000000001,{"$f":"IFERROR(F193+G193*Nøgletal!$C$9,\"-\")","v":2472.3225000000002},{"$f":"IFERROR(H193/Nøgletal!$C$9,\"-\")","v":34.171700069108503}]
["V109","Juelsminde Vand","Region Midtjylland","Hedensted Kommune",213440,450,10.85,{"$f":"IFERROR(F194+G194*Nøgletal!$C$9,\"-\")","v":1234.9974999999999},{"$f":"IFERROR(H194/Nøgletal!$C$9,\"-\")","v":17.069765031098825}]
["V121","Lille Næstved Vandværk","Region Sjælland","Næstved Kommune",212488,343.75,13.75,{"$f":"IFERROR(F195+G195*Nøgletal!$C$9,\"-\")","v":1338.5625},{"$f":"IFERROR(H195/Nøgletal!$C$9,\"-\")","v":18.50120939875605}]
["V129","Løgten Skødstrup Vandværk a.m.b.a.","Region Midtjylland","Aarhus Kommune",330949,518.75,19.25,{"$f":"IFERROR(F196+G196*Nøgletal!$C$9,\"-\")","v":1911.4875},{"$f":"IFERROR(H196/Nøgletal!$C$9,\"-\")","v":26.420006910850034}]
["V130","Løkken Vandværk","Region Nordjylland","Hjørring Kommune",258508,812.5,11.875,{"$f":"IFERROR(F197+G197*Nøgletal!$C$9,\"-\")","v":1671.65625},{"$f":"IFERROR(H197/Nøgletal!$C$9,\"-\")","v":23.105131306150657}]
["V139","Nr. Uttrup Vandværk a.m.b.a","Region Nordjylland","Aalborg Kommune",248126,800,14.9625,{"$f":"IFERROR(F198+G198*Nøgletal!$C$9,\"-\")","v":1882.536875},{"$f":"IFERROR(H198/Nøgletal!$C$9,\"-\")","v":26.019860055286802}]
["V143","Nørre Alslev Vandværk","Region Sjælland","Guldborgsund Kommune",207969,875,13.64,{"$f":"IFERROR(F199+G199*Nøgletal!$C$9,\"-\")","v":1861.8539999999998},{"$f":"IFERROR(H199/Nøgletal!$C$9,\"-\")","v":25.733987560469938}]
["V147","Outrup Vandværk I/S","Region Syddanmark","Varde Kommune",301401,750,10.050000000000001,{"$f":"IFERROR(F200+G200*Nøgletal!$C$9,\"-\")","v":1477.1174999999998},{"$f":"IFERROR(H200/Nøgletal!$C$9,\"-\")","v":20.416275051831374}]
["V148","Oksby Og Ho Vandværk a.m.b.a.","Region Syddanmark","Varde Kommune",296044,750,13.12,{"$f":"IFERROR(F201+G201*Nøgletal!$C$9,\"-\")","v":1699.232},{"$f":"IFERROR(H201/Nøgletal!$C$9,\"-\")","v":23.486275051831377}]
["V157","Ry Vandværk","Region Midtjylland","Skanderborg Kommune",274224,812.5,14.53,{"$f":"IFERROR(F202+G202*Nøgletal!$C$9,\"-\")","v":1863.7454999999998},{"$f":"IFERROR(H202/Nøgletal!$C$9,\"-\")","v":25.760131306150654}]
["V161","Sdr. Felding Vandværk a.m.b.a.","Region Midtjylland","Herning Kommune","-","-","-",{"$f":"IFERROR(F203+G203*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H203/Nøgletal!$C$9,\"-\")","v":"-"}]
["V163","Sindal Vandværk a.m.b.a.","Region Nordjylland","Hjørring Kommune",385330,837.5,12.625,{"$f":"IFERROR(F204+G204*Nøgletal!$C$9,\"-\")","v":1750.9187499999998},{"$f":"IFERROR(H204/Nøgletal!$C$9,\"-\")","v":24.200673807878367}]
["V168","Skovlund/Ansager Vandværk ","Region Syddanmark","Varde Kommune",294535,537.5,11.5625,{"$f":"IFERROR(F205+G205*Nøgletal!$C$9,\"-\")","v":1374.046875},{"$f":"IFERROR(H205/Nøgletal!$C$9,\"-\")","v":18.991663787145821}]
["V169","Skærbæk Vandværk","Region Syddanmark","Tønder Kommune",717008,422.8,11.72,{"$f":"IFERROR(F206+G206*Nøgletal!$C$9,\"-\")","v":1270.742},{"$f":"IFERROR(H206/Nøgletal!$C$9,\"-\")","v":17.563814789219077}]
["V170","Snejbjerg Vandværk a.m.b.a.","Region Midtjylland","Herning Kommune",268582,500,12.19,{"$f":"IFERROR(F207+G207*Nøgletal!$C$9,\"-\")","v":1381.9465},{"$f":"IFERROR(H207/Nøgletal!$C$9,\"-\")","v":19.100850034554252}]
["V177","Sunds-Vand- og Varmeværk ","Region Midtjylland","Herning Kommune",275147,318.75,13.16,{"$f":"IFERROR(F208+G208*Nøgletal!$C$9,\"-\")","v":1270.876},{"$f":"IFERROR(H208/Nøgletal!$C$9,\"-\")","v":17.565666897028336}]
["V182","Søndersø Vandværk","Region Syddanmark","Nordfyns Kommune",245000,1092.5,8.31,{"$f":"IFERROR(F209+G209*Nøgletal!$C$9,\"-\")","v":1693.7284999999999},{"$f":"IFERROR(H209/Nøgletal!$C$9,\"-\")","v":23.410207325501037}]
["V187","Toftlund Vandværk a.m.b.a.  (SKØN)","Region Syddanmark","Tønder Kommune",482760,625,11.57,{"$f":"IFERROR(F210+G210*Nøgletal!$C$9,\"-\")","v":1462.0895},{"$f":"IFERROR(H210/Nøgletal!$C$9,\"-\")","v":20.208562543192816}]
["V189","Tune Vandværk a.m.b.a.","Region Sjælland","Greve Kommune",217121,618.75,26.63,{"$f":"IFERROR(F211+G211*Nøgletal!$C$9,\"-\")","v":2545.4304999999995},{"$f":"IFERROR(H211/Nøgletal!$C$9,\"-\")","v":35.182176917760877}]
["V192","Tårs Vandværk a.m.b.a.","Region Nordjylland","Hjørring Kommune",290585,250,11.56,{"$f":"IFERROR(F212+G212*Nøgletal!$C$9,\"-\")","v":1086.366},{"$f":"IFERROR(H212/Nøgletal!$C$9,\"-\")","v":15.015425017277126}]
["V195","Ulsted-Ålebæk Vandværk a.m.b.a.","Region Nordjylland","Aalborg Kommune",263662,1412.5,14.69,{"$f":"IFERROR(F213+G213*Nøgletal!$C$9,\"-\")","v":2475.3215},{"$f":"IFERROR(H213/Nøgletal!$C$9,\"-\")","v":34.213151347615756}]
["V196","Vamdrup Vandværk","Region Syddanmark","Kolding Kommune",318375,675,11.875,{"$f":"IFERROR(F214+G214*Nøgletal!$C$9,\"-\")","v":1534.15625},{"$f":"IFERROR(H214/Nøgletal!$C$9,\"-\")","v":21.204647546648239}]
["V203","Vandværket Lyngen","Region Sjælland","Køge Kommune",289908,562.5,15.9375,{"$f":"IFERROR(F215+G215*Nøgletal!$C$9,\"-\")","v":1715.578125},{"$f":"IFERROR(H215/Nøgletal!$C$9,\"-\")","v":23.712206288873535}]
["V211","Vodskov ","Region Nordjylland","Aalborg Kommune",217147,602.5,16.8,{"$f":"IFERROR(F216+G216*Nøgletal!$C$9,\"-\")","v":1817.98},{"$f":"IFERROR(H216/Nøgletal!$C$9,\"-\")","v":25.127574291637874}]
["V215","Ølgod Vandværk a.m.b.a.","Region Syddanmark","Varde Kommune",406757,600,11.08,{"$f":"IFERROR(F217+G217*Nøgletal!$C$9,\"-\")","v":1401.6379999999999},{"$f":"IFERROR(H217/Nøgletal!$C$9,\"-\")","v":19.3730200414651}]
["V049","Fensmark Vandværk a.m.b.a.","Region Sjælland","Næstved Kommune","-","-","-",{"$f":"IFERROR(F218+G218*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H218/Nøgletal!$C$9,\"-\")","v":"-"}]
["V173","Stenlien Vandværk Amba","Region Hovedstaden","Egedal kommune",384995,0,16.66,{"$f":"IFERROR(F219+G219*Nøgletal!$C$9,\"-\")","v":1205.3509999999999},{"$f":"IFERROR(H219/Nøgletal!$C$9,\"-\")","v":16.66}]
["V204","Varde Vandforsyning A/S","Region Syddanmark","Varde Kommune",1657765,969.84,12.97,{"$f":"IFERROR(F220+G220*Nøgletal!$C$9,\"-\")","v":1908.2195000000002},{"$f":"IFERROR(H220/Nøgletal!$C$9,\"-\")","v":26.374837595024193}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["V001",252320,{"$f":"B256-VLOOKUP(A256,'V 2017'!$A$3:$E$223,5,FALSE)","v":-240}]
["V002",244517,{"$f":"B257-VLOOKUP(A257,'V 2017'!$A$3:$E$223,5,FALSE)","v":244}]
["V003",726590,{"$f":"B258-VLOOKUP(A258,'V 2017'!$A$3:$E$223,5,FALSE)","v":-37983}]
["V004",219298,{"$f":"B259-VLOOKUP(A259,'V 2017'!$A$3:$E$223,5,FALSE)","v":-1591}]
["V005",217356,{"$f":"B260-VLOOKUP(A260,'V 2017'!$A$3:$E$223,5,FALSE)","v":11019}]
["V006",723421,{"$f":"B261-VLOOKUP(A261,'V 2017'!$A$3:$E$223,5,FALSE)","v":-33388}]
["V007",213143,{"$f":"B262-VLOOKUP(A262,'V 2017'!$A$3:$E$223,5,FALSE)","v":3310}]
["V008",281274,{"$f":"B263-VLOOKUP(A263,'V 2017'!$A$3:$E$223,5,FALSE)","v":3818}]
["V009**","/*230928",{"$f":"B264-VLOOKUP(A264,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["V010",525929,{"$f":"B265-VLOOKUP(A265,'V 2017'!$A$3:$E$223,5,FALSE)","v":24635}]
["V011",314084,{"$f":"B266-VLOOKUP(A266,'V 2017'!$A$3:$E$223,5,FALSE)","v":23919}]
["V012",260671,{"$f":"B267-VLOOKUP(A267,'V 2017'!$A$3:$E$223,5,FALSE)","v":3022}]
["V013",529113,{"$f":"B268-VLOOKUP(A268,'V 2017'!$A$3:$E$223,5,FALSE)","v":-27293}]
["V014",176575,{"$f":"B269-VLOOKUP(A269,'V 2017'!$A$3:$E$223,5,FALSE)","v":810}]
["V015",1203400,{"$f":"B270-VLOOKUP(A270,'V 2017'!$A$3:$E$223,5,FALSE)","v":27752}]
["V016/*","/*208615",{"$f":"B271-VLOOKUP(A271,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["V017",607042,{"$f":"B272-VLOOKUP(A272,'V 2017'!$A$3:$E$223,5,FALSE)","v":31052}]
["V018",313831,{"$f":"B273-VLOOKUP(A273,'V 2017'!$A$3:$E$223,5,FALSE)","v":-2967}]
["V019",265308,{"$f":"B274-VLOOKUP(A274,'V 2017'!$A$3:$E$223,5,FALSE)","v":7625}]
["V020",724464,{"$f":"B275-VLOOKUP(A275,'V 2017'!$A$3:$E$223,5,FALSE)","v":41183}]
["V021",1118641,{"$f":"B276-VLOOKUP(A276,'V 2017'!$A$3:$E$223,5,FALSE)","v":9955}]
["V022",474480,{"$f":"B277-VLOOKUP(A277,'V 2017'!$A$3:$E$223,5,FALSE)","v":-2253}]
["V024",234875,{"$f":"B278-VLOOKUP(A278,'V 2017'!$A$3:$E$223,5,FALSE)","v":2794}]
["V025",283190,{"$f":"B279-VLOOKUP(A279,'V 2017'!$A$3:$E$223,5,FALSE)","v":6747}]
["V026",276930,{"$f":"B280-VLOOKUP(A280,'V 2017'!$A$3:$E$223,5,FALSE)","v":-5304}]
["V027",1332053,{"$f":"B281-VLOOKUP(A281,'V 2017'!$A$3:$E$223,5,FALSE)","v":25447.449999999953}]
["V028",239554,{"$f":"B282-VLOOKUP(A282,'V 2017'!$A$3:$E$223,5,FALSE)","v":-5676}]
["**V029","/*347825",{"$f":"B283-VLOOKUP(A283,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["V030",787557,{"$f":"B284-VLOOKUP(A284,'V 2017'!$A$3:$E$223,5,FALSE)","v":-27919}]
["V031",389120,{"$f":"B285-VLOOKUP(A285,'V 2017'!$A$3:$E$223,5,FALSE)","v":-12212}]
["V032",227645,{"$f":"B286-VLOOKUP(A286,'V 2017'!$A$3:$E$223,5,FALSE)","v":-12342}]
["V033/*","/*218481",{"$f":"B287-VLOOKUP(A287,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["**V034","/*268416",{"$f":"B288-VLOOKUP(A288,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["V035",900603,{"$f":"B289-VLOOKUP(A289,'V 2017'!$A$3:$E$223,5,FALSE)","v":43492}]
["V036",476450,{"$f":"B290-VLOOKUP(A290,'V 2017'!$A$3:$E$223,5,FALSE)","v":-16211}]
["V038/*","/*251058",{"$f":"B291-VLOOKUP(A291,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["V039/*","/*312391",{"$f":"B292-VLOOKUP(A292,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["**V040*","/*414257",{"$f":"B293-VLOOKUP(A293,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["V041",604104,{"$f":"B294-VLOOKUP(A294,'V 2017'!$A$3:$E$223,5,FALSE)","v":-1515}]
["V042",210242,{"$f":"B295-VLOOKUP(A295,'V 2017'!$A$3:$E$223,5,FALSE)","v":-16827}]
["V043",2349627,{"$f":"B296-VLOOKUP(A296,'V 2017'!$A$3:$E$223,5,FALSE)","v":-5454}]
["V044",6618827,{"$f":"B297-VLOOKUP(A297,'V 2017'!$A$3:$E$223,5,FALSE)","v":-1721553}]
["V045",270005,{"$f":"B298-VLOOKUP(A298,'V 2017'!$A$3:$E$223,5,FALSE)","v":1742}]
["V046/*","/*203606",{"$f":"B299-VLOOKUP(A299,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["V047",1568665,{"$f":"B300-VLOOKUP(A300,'V 2017'!$A$3:$E$223,5,FALSE)","v":-87153}]
["V048",293323,{"$f":"B301-VLOOKUP(A301,'V 2017'!$A$3:$E$223,5,FALSE)","v":9426}]
["**V049*",null,{"$f":"B302-VLOOKUP(A302,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["V050",626410,{"$f":"B303-VLOOKUP(A303,'V 2017'!$A$3:$E$223,5,FALSE)","v":146551}]
["V051",210411,{"$f":"B304-VLOOKUP(A304,'V 2017'!$A$3:$E$223,5,FALSE)","v":-5694}]
["V052",342789,{"$f":"B305-VLOOKUP(A305,'V 2017'!$A$3:$E$223,5,FALSE)","v":8957}]
["V053",2761118,{"$f":"B306-VLOOKUP(A306,'V 2017'!$A$3:$E$223,5,FALSE)","v":203997}]
["V054",1689631,{"$f":"B307-VLOOKUP(A307,'V 2017'!$A$3:$E$223,5,FALSE)","v":-11650}]
["V055",5297479,{"$f":"B308-VLOOKUP(A308,'V 2017'!$A$3:$E$223,5,FALSE)","v":47003}]
["V056",202945,{"$f":"B309-VLOOKUP(A309,'V 2017'!$A$3:$E$223,5,FALSE)","v":-29949}]
["V057",4450738,{"$f":"B310-VLOOKUP(A310,'V 2017'!$A$3:$E$223,5,FALSE)","v":-2318}]
["V058",1243315,{"$f":"B311-VLOOKUP(A311,'V 2017'!$A$3:$E$223,5,FALSE)","v":-32701}]
["V059",1689356,{"$f":"B312-VLOOKUP(A312,'V 2017'!$A$3:$E$223,5,FALSE)","v":4395}]
["V060",252904,{"$f":"B313-VLOOKUP(A313,'V 2017'!$A$3:$E$223,5,FALSE)","v":-21253}]
["V061",3609849,{"$f":"B314-VLOOKUP(A314,'V 2017'!$A$3:$E$223,5,FALSE)","v":-71845}]
["V062",466454,{"$f":"B315-VLOOKUP(A315,'V 2017'!$A$3:$E$223,5,FALSE)","v":4900}]
["V063",294868,{"$f":"B316-VLOOKUP(A316,'V 2017'!$A$3:$E$223,5,FALSE)","v":-4798}]
["V064",254154,{"$f":"B317-VLOOKUP(A317,'V 2017'!$A$3:$E$223,5,FALSE)","v":-182}]
["V065",3442649,{"$f":"B318-VLOOKUP(A318,'V 2017'!$A$3:$E$223,5,FALSE)","v":93861}]
["V066",250099,{"$f":"B319-VLOOKUP(A319,'V 2017'!$A$3:$E$223,5,FALSE)","v":2771}]
["V067",1315809,{"$f":"B320-VLOOKUP(A320,'V 2017'!$A$3:$E$223,5,FALSE)","v":-18003}]
["V068",1925668,{"$f":"B321-VLOOKUP(A321,'V 2017'!$A$3:$E$223,5,FALSE)","v":76772}]
["V069",1019755,{"$f":"B322-VLOOKUP(A322,'V 2017'!$A$3:$E$223,5,FALSE)","v":-4614}]
["V070",1316748,{"$f":"B323-VLOOKUP(A323,'V 2017'!$A$3:$E$223,5,FALSE)","v":33088}]
["V071",1594037,{"$f":"B324-VLOOKUP(A324,'V 2017'!$A$3:$E$223,5,FALSE)","v":14084}]
["V072",353377,{"$f":"B325-VLOOKUP(A325,'V 2017'!$A$3:$E$223,5,FALSE)","v":-11013}]
["V073",299293,{"$f":"B326-VLOOKUP(A326,'V 2017'!$A$3:$E$223,5,FALSE)","v":12014}]
["V074",578771,{"$f":"B327-VLOOKUP(A327,'V 2017'!$A$3:$E$223,5,FALSE)","v":1018}]
["V075",465337,{"$f":"B328-VLOOKUP(A328,'V 2017'!$A$3:$E$223,5,FALSE)","v":14912}]
["V076",412389,{"$f":"B329-VLOOKUP(A329,'V 2017'!$A$3:$E$223,5,FALSE)","v":9658}]
["V077",358512,{"$f":"B330-VLOOKUP(A330,'V 2017'!$A$3:$E$223,5,FALSE)","v":2326}]
["V078/*","/*421728",{"$f":"B331-VLOOKUP(A331,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["V079",457481,{"$f":"B332-VLOOKUP(A332,'V 2017'!$A$3:$E$223,5,FALSE)","v":5088}]
["V080",3123090,{"$f":"B333-VLOOKUP(A333,'V 2017'!$A$3:$E$223,5,FALSE)","v":-38463.540000000037}]
["V081",1728146,{"$f":"B334-VLOOKUP(A334,'V 2017'!$A$3:$E$223,5,FALSE)","v":-23113}]
["V082",324973,{"$f":"B335-VLOOKUP(A335,'V 2017'!$A$3:$E$223,5,FALSE)","v":-9593}]
["V083",255927,{"$f":"B336-VLOOKUP(A336,'V 2017'!$A$3:$E$223,5,FALSE)","v":3297}]
["V084",340684,{"$f":"B337-VLOOKUP(A337,'V 2017'!$A$3:$E$223,5,FALSE)","v":21108}]
["V085",3142162,{"$f":"B338-VLOOKUP(A338,'V 2017'!$A$3:$E$223,5,FALSE)","v":72642}]
["V086",1290449,{"$f":"B339-VLOOKUP(A339,'V 2017'!$A$3:$E$223,5,FALSE)","v":114350}]
["V087",1992518,{"$f":"B340-VLOOKUP(A340,'V 2017'!$A$3:$E$223,5,FALSE)","v":135405}]
["V088",575078,{"$f":"B341-VLOOKUP(A341,'V 2017'!$A$3:$E$223,5,FALSE)","v":-44977}]
["V089",1557734,{"$f":"B342-VLOOKUP(A342,'V 2017'!$A$3:$E$223,5,FALSE)","v":100329}]
["V090",3100850,{"$f":"B343-VLOOKUP(A343,'V 2017'!$A$3:$E$223,5,FALSE)","v":17504}]
["V091",31078315,{"$f":"B344-VLOOKUP(A344,'V 2017'!$A$3:$E$223,5,FALSE)","v":-20345644}]
["V092",1813541,{"$f":"B345-VLOOKUP(A345,'V 2017'!$A$3:$E$223,5,FALSE)","v":95449}]
["V093",338276,{"$f":"B346-VLOOKUP(A346,'V 2017'!$A$3:$E$223,5,FALSE)","v":-63660}]
["V094",1594295,{"$f":"B347-VLOOKUP(A347,'V 2017'!$A$3:$E$223,5,FALSE)","v":-515809}]
["V095",192773,{"$f":"B348-VLOOKUP(A348,'V 2017'!$A$3:$E$223,5,FALSE)","v":4198}]
["**V096","/*209050",{"$f":"B349-VLOOKUP(A349,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["V097",3986467,{"$f":"B350-VLOOKUP(A350,'V 2017'!$A$3:$E$223,5,FALSE)","v":93453}]
["V098",2182972,{"$f":"B351-VLOOKUP(A351,'V 2017'!$A$3:$E$223,5,FALSE)","v":95256}]
["V099",397297,{"$f":"B352-VLOOKUP(A352,'V 2017'!$A$3:$E$223,5,FALSE)","v":-3684}]
["V100",260383,{"$f":"B353-VLOOKUP(A353,'V 2017'!$A$3:$E$223,5,FALSE)","v":9711}]
["V101",233871,{"$f":"B354-VLOOKUP(A354,'V 2017'!$A$3:$E$223,5,FALSE)","v":5066}]
["V102",1261129,{"$f":"B355-VLOOKUP(A355,'V 2017'!$A$3:$E$223,5,FALSE)","v":-15738}]
["V103",304887,{"$f":"B356-VLOOKUP(A356,'V 2017'!$A$3:$E$223,5,FALSE)","v":6113}]
["V105",348934,{"$f":"B357-VLOOKUP(A357,'V 2017'!$A$3:$E$223,5,FALSE)","v":2381}]
["V106",890205,{"$f":"B358-VLOOKUP(A358,'V 2017'!$A$3:$E$223,5,FALSE)","v":35382}]
["V107",1062239,{"$f":"B359-VLOOKUP(A359,'V 2017'!$A$3:$E$223,5,FALSE)","v":-37375}]
["V108",119627,{"$f":"B360-VLOOKUP(A360,'V 2017'!$A$3:$E$223,5,FALSE)","v":-2849}]
["V109",213440,{"$f":"B361-VLOOKUP(A361,'V 2017'!$A$3:$E$223,5,FALSE)","v":30}]
["V110",227265,{"$f":"B362-VLOOKUP(A362,'V 2017'!$A$3:$E$223,5,FALSE)","v":4393}]
["V112",3309983,{"$f":"B363-VLOOKUP(A363,'V 2017'!$A$3:$E$223,5,FALSE)","v":-57747}]
["V113",886276,{"$f":"B364-VLOOKUP(A364,'V 2017'!$A$3:$E$223,5,FALSE)","v":22260}]
["V114",351739,{"$f":"B365-VLOOKUP(A365,'V 2017'!$A$3:$E$223,5,FALSE)","v":7252}]
["V115",209990,{"$f":"B366-VLOOKUP(A366,'V 2017'!$A$3:$E$223,5,FALSE)","v":-754}]
["V116",1599013,{"$f":"B367-VLOOKUP(A367,'V 2017'!$A$3:$E$223,5,FALSE)","v":-21973}]
["V117",788462,{"$f":"B368-VLOOKUP(A368,'V 2017'!$A$3:$E$223,5,FALSE)","v":-101}]
["V118",312198,{"$f":"B369-VLOOKUP(A369,'V 2017'!$A$3:$E$223,5,FALSE)","v":4658}]
["V119",206763,{"$f":"B370-VLOOKUP(A370,'V 2017'!$A$3:$E$223,5,FALSE)","v":-29916}]
["V120",1943471,{"$f":"B371-VLOOKUP(A371,'V 2017'!$A$3:$E$223,5,FALSE)","v":82584}]
["V121/*","/*212488",{"$f":"B372-VLOOKUP(A372,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["V122",442560,{"$f":"B373-VLOOKUP(A373,'V 2017'!$A$3:$E$223,5,FALSE)","v":1734}]
["V123",621857,{"$f":"B374-VLOOKUP(A374,'V 2017'!$A$3:$E$223,5,FALSE)","v":9011}]
["V124",472580,{"$f":"B375-VLOOKUP(A375,'V 2017'!$A$3:$E$223,5,FALSE)","v":12195}]
["V125",1623643,{"$f":"B376-VLOOKUP(A376,'V 2017'!$A$3:$E$223,5,FALSE)","v":46916}]
["V126",2733015,{"$f":"B377-VLOOKUP(A377,'V 2017'!$A$3:$E$223,5,FALSE)","v":14527}]
["V127",175913,{"$f":"B378-VLOOKUP(A378,'V 2017'!$A$3:$E$223,5,FALSE)","v":10139}]
["V128",441339,{"$f":"B379-VLOOKUP(A379,'V 2017'!$A$3:$E$223,5,FALSE)","v":16758}]
["V129",330949,{"$f":"B380-VLOOKUP(A380,'V 2017'!$A$3:$E$223,5,FALSE)","v":-2068}]
["V130",258508,{"$f":"B381-VLOOKUP(A381,'V 2017'!$A$3:$E$223,5,FALSE)","v":-5780}]
["V131",209027,{"$f":"B382-VLOOKUP(A382,'V 2017'!$A$3:$E$223,5,FALSE)","v":-4713}]
["V132",1263505,{"$f":"B383-VLOOKUP(A383,'V 2017'!$A$3:$E$223,5,FALSE)","v":-29264}]
["V133",1603530,{"$f":"B384-VLOOKUP(A384,'V 2017'!$A$3:$E$223,5,FALSE)","v":57273}]
["V134",556576,{"$f":"B385-VLOOKUP(A385,'V 2017'!$A$3:$E$223,5,FALSE)","v":1665}]
["V135",318016,{"$f":"B386-VLOOKUP(A386,'V 2017'!$A$3:$E$223,5,FALSE)","v":-996}]
["V136",1209974,{"$f":"B387-VLOOKUP(A387,'V 2017'!$A$3:$E$223,5,FALSE)","v":80821}]
["V137",2159868,{"$f":"B388-VLOOKUP(A388,'V 2017'!$A$3:$E$223,5,FALSE)","v":8911}]
["V138",213291,{"$f":"B389-VLOOKUP(A389,'V 2017'!$A$3:$E$223,5,FALSE)","v":-3286}]
["V139",248126,{"$f":"B390-VLOOKUP(A390,'V 2017'!$A$3:$E$223,5,FALSE)","v":136}]
["V140",322148,{"$f":"B391-VLOOKUP(A391,'V 2017'!$A$3:$E$223,5,FALSE)","v":4568}]
["V141",244918,{"$f":"B392-VLOOKUP(A392,'V 2017'!$A$3:$E$223,5,FALSE)","v":10038}]
["V142",399515,{"$f":"B393-VLOOKUP(A393,'V 2017'!$A$3:$E$223,5,FALSE)","v":11759}]
["V143",207969,{"$f":"B394-VLOOKUP(A394,'V 2017'!$A$3:$E$223,5,FALSE)","v":4765}]
["V144",882880,{"$f":"B395-VLOOKUP(A395,'V 2017'!$A$3:$E$223,5,FALSE)","v":-3259}]
["V145",353100,{"$f":"B396-VLOOKUP(A396,'V 2017'!$A$3:$E$223,5,FALSE)","v":10417}]
["V146",269240,{"$f":"B397-VLOOKUP(A397,'V 2017'!$A$3:$E$223,5,FALSE)","v":-2013}]
["V147",301401,{"$f":"B398-VLOOKUP(A398,'V 2017'!$A$3:$E$223,5,FALSE)","v":-6039}]
["V148",296044,{"$f":"B399-VLOOKUP(A399,'V 2017'!$A$3:$E$223,5,FALSE)","v":-19867}]
["V149",572799,{"$f":"B400-VLOOKUP(A400,'V 2017'!$A$3:$E$223,5,FALSE)","v":17661}]
["V150",217071,{"$f":"B401-VLOOKUP(A401,'V 2017'!$A$3:$E$223,5,FALSE)","v":-8513}]
["V151",279524,{"$f":"B402-VLOOKUP(A402,'V 2017'!$A$3:$E$223,5,FALSE)","v":-16550.880000000005}]
["V152",2836,{"$f":"B403-VLOOKUP(A403,'V 2017'!$A$3:$E$223,5,FALSE)","v":-47}]
["V153",3337042,{"$f":"B404-VLOOKUP(A404,'V 2017'!$A$3:$E$223,5,FALSE)","v":-298728}]
["V154",1752147,{"$f":"B405-VLOOKUP(A405,'V 2017'!$A$3:$E$223,5,FALSE)","v":14158}]
["V155",3168028,{"$f":"B406-VLOOKUP(A406,'V 2017'!$A$3:$E$223,5,FALSE)","v":-40173}]
["V156",1574212,{"$f":"B407-VLOOKUP(A407,'V 2017'!$A$3:$E$223,5,FALSE)","v":-23492}]
["V157",274224,{"$f":"B408-VLOOKUP(A408,'V 2017'!$A$3:$E$223,5,FALSE)","v":-12507}]
["V158",248109,{"$f":"B409-VLOOKUP(A409,'V 2017'!$A$3:$E$223,5,FALSE)","v":-634}]
["V159",313283,{"$f":"B410-VLOOKUP(A410,'V 2017'!$A$3:$E$223,5,FALSE)","v":-12357}]
["V160",951370,{"$f":"B411-VLOOKUP(A411,'V 2017'!$A$3:$E$223,5,FALSE)","v":15348}]
["**V161",null,{"$f":"B412-VLOOKUP(A412,'V 2017'!$A$3:$E$223,5,FALSE)","v":-218314}]
["V162",2436312,{"$f":"B413-VLOOKUP(A413,'V 2017'!$A$3:$E$223,5,FALSE)","v":-59192}]
["V163/*","/*385330",{"$f":"B414-VLOOKUP(A414,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["V165",3422127,{"$f":"B415-VLOOKUP(A415,'V 2017'!$A$3:$E$223,5,FALSE)","v":32916}]
["V166",1002390,{"$f":"B416-VLOOKUP(A416,'V 2017'!$A$3:$E$223,5,FALSE)","v":550}]
["V167",2435328,{"$f":"B417-VLOOKUP(A417,'V 2017'!$A$3:$E$223,5,FALSE)","v":16195}]
["V168",294535,{"$f":"B418-VLOOKUP(A418,'V 2017'!$A$3:$E$223,5,FALSE)","v":-1464}]
["V169",717008,{"$f":"B419-VLOOKUP(A419,'V 2017'!$A$3:$E$223,5,FALSE)","v":28684}]
["V170",268582,{"$f":"B420-VLOOKUP(A420,'V 2017'!$A$3:$E$223,5,FALSE)","v":-4714}]
["V171",687502,{"$f":"B421-VLOOKUP(A421,'V 2017'!$A$3:$E$223,5,FALSE)","v":-8294}]
["V172",503657,{"$f":"B422-VLOOKUP(A422,'V 2017'!$A$3:$E$223,5,FALSE)","v":-14540}]
["V174",945715,{"$f":"B423-VLOOKUP(A423,'V 2017'!$A$3:$E$223,5,FALSE)","v":27689}]
["**V175","/*243097",{"$f":"B424-VLOOKUP(A424,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["V176",393754,{"$f":"B425-VLOOKUP(A425,'V 2017'!$A$3:$E$223,5,FALSE)","v":-25604}]
["V177",275147,{"$f":"B426-VLOOKUP(A426,'V 2017'!$A$3:$E$223,5,FALSE)","v":19052}]
["V178",1864702,{"$f":"B427-VLOOKUP(A427,'V 2017'!$A$3:$E$223,5,FALSE)","v":8095}]
["V179",529294,{"$f":"B428-VLOOKUP(A428,'V 2017'!$A$3:$E$223,5,FALSE)","v":-92990}]
["V180",306555,{"$f":"B429-VLOOKUP(A429,'V 2017'!$A$3:$E$223,5,FALSE)","v":26155}]
["V181",2125780,{"$f":"B430-VLOOKUP(A430,'V 2017'!$A$3:$E$223,5,FALSE)","v":4558}]
["V182",245000,{"$f":"B431-VLOOKUP(A431,'V 2017'!$A$3:$E$223,5,FALSE)","v":2400}]
["V183",280972,{"$f":"B432-VLOOKUP(A432,'V 2017'!$A$3:$E$223,5,FALSE)","v":10258}]
["V184",3117073,{"$f":"B433-VLOOKUP(A433,'V 2017'!$A$3:$E$223,5,FALSE)","v":23126}]
["V185",412040,{"$f":"B434-VLOOKUP(A434,'V 2017'!$A$3:$E$223,5,FALSE)","v":5208}]
["V186/*","/*211414",{"$f":"B435-VLOOKUP(A435,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["V187",482760,{"$f":"B436-VLOOKUP(A436,'V 2017'!$A$3:$E$223,5,FALSE)","v":-21175}]
["V188",3730680,{"$f":"B437-VLOOKUP(A437,'V 2017'!$A$3:$E$223,5,FALSE)","v":2696794.9920903658}]
["V188",3730680,{"$f":"B438-VLOOKUP(A438,'V 2017'!$A$3:$E$223,5,FALSE)","v":2696794.9920903658}]
["V188",3730680,{"$f":"B439-VLOOKUP(A439,'V 2017'!$A$3:$E$223,5,FALSE)","v":2696794.9920903658}]
["V189",217121,{"$f":"B440-VLOOKUP(A440,'V 2017'!$A$3:$E$223,5,FALSE)","v":-1566}]
["V190",1690899,{"$f":"B441-VLOOKUP(A441,'V 2017'!$A$3:$E$223,5,FALSE)","v":18067}]
["V191",2593537,{"$f":"B442-VLOOKUP(A442,'V 2017'!$A$3:$E$223,5,FALSE)","v":-295759}]
["V192/*","/*290585",{"$f":"B443-VLOOKUP(A443,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["V193",290595,{"$f":"B444-VLOOKUP(A444,'V 2017'!$A$3:$E$223,5,FALSE)","v":960}]
["V194",284273,{"$f":"B445-VLOOKUP(A445,'V 2017'!$A$3:$E$223,5,FALSE)","v":-7325}]
["V195",263662,{"$f":"B446-VLOOKUP(A446,'V 2017'!$A$3:$E$223,5,FALSE)","v":-13335}]
["V196",318375,{"$f":"B447-VLOOKUP(A447,'V 2017'!$A$3:$E$223,5,FALSE)","v":1560}]
["V197",3163617,{"$f":"B448-VLOOKUP(A448,'V 2017'!$A$3:$E$223,5,FALSE)","v":51460}]
["V198",1402704,{"$f":"B449-VLOOKUP(A449,'V 2017'!$A$3:$E$223,5,FALSE)","v":-50992}]
["V199",8666037,{"$f":"B450-VLOOKUP(A450,'V 2017'!$A$3:$E$223,5,FALSE)","v":-425138.34899999946}]
["V200",293462,{"$f":"B451-VLOOKUP(A451,'V 2017'!$A$3:$E$223,5,FALSE)","v":-6290}]
["**V201","/*221901",{"$f":"B452-VLOOKUP(A452,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["V203",289908,{"$f":"B453-VLOOKUP(A453,'V 2017'!$A$3:$E$223,5,FALSE)","v":-6297}]
["V204",1657765,{"$f":"B454-VLOOKUP(A454,'V 2017'!$A$3:$E$223,5,FALSE)","v":0}]
["V205",867581,{"$f":"B455-VLOOKUP(A455,'V 2017'!$A$3:$E$223,5,FALSE)","v":35276}]
["V206",2357156,{"$f":"B456-VLOOKUP(A456,'V 2017'!$A$3:$E$223,5,FALSE)","v":-19861}]
["V207",3848847,{"$f":"B457-VLOOKUP(A457,'V 2017'!$A$3:$E$223,5,FALSE)","v":155283.33000000007}]
["V208",49538,{"$f":"B458-VLOOKUP(A458,'V 2017'!$A$3:$E$223,5,FALSE)","v":3855}]
["V209",396304,{"$f":"B459-VLOOKUP(A459,'V 2017'!$A$3:$E$223,5,FALSE)","v":24735}]
["V210",597473,{"$f":"B460-VLOOKUP(A460,'V 2017'!$A$3:$E$223,5,FALSE)","v":31345}]
["V211",217147,{"$f":"B461-VLOOKUP(A461,'V 2017'!$A$3:$E$223,5,FALSE)","v":6223}]
["V212",961145,{"$f":"B462-VLOOKUP(A462,'V 2017'!$A$3:$E$223,5,FALSE)","v":45177}]
["V214",145993,{"$f":"B463-VLOOKUP(A463,'V 2017'!$A$3:$E$223,5,FALSE)","v":708}]
["V215",406757,{"$f":"B464-VLOOKUP(A464,'V 2017'!$A$3:$E$223,5,FALSE)","v":-12776}]
["V217",548366,{"$f":"B465-VLOOKUP(A465,'V 2017'!$A$3:$E$223,5,FALSE)","v":77785}]
["V218",6751983,{"$f":"B466-VLOOKUP(A466,'V 2017'!$A$3:$E$223,5,FALSE)","v":153180}]
["V219",216688,{"$f":"B467-VLOOKUP(A467,'V 2017'!$A$3:$E$223,5,FALSE)","v":-4284}]
["V220",13894911,{"$f":"B468-VLOOKUP(A468,'V 2017'!$A$3:$E$223,5,FALSE)","v":-381112}]
["V221",437324,{"$f":"B469-VLOOKUP(A469,'V 2017'!$A$3:$E$223,5,FALSE)","v":3622}]
["V173/*","/*384995",{"$f":"B470-VLOOKUP(A470,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["V104/*","/*303014",{"$f":"B471-VLOOKUP(A471,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]
["V037/*","/*214664",{"$f":"B472-VLOOKUP(A472,'V 2017'!$A$3:$E$223,5,FALSE)","v":{"$error":"#VALUE!"}}]

{"sheet":"S 2016","index":13,"n_rows":102,"n_cols":18,"rows_kept":102,"cut":false,"hidden":false,"merged":[[0,16,0,17],[0,5,0,6],[0,9,0,11],[0,7,0,8],[0,12,0,13],[0,14,0,15]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Land",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region","Kommune","Debiteret vandmængde","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["S001","Afløb Ballerup A/S","Region Hovedstaden","Ballerup Kommune",2755312,0,33.299999999999997,{"$f":"F3+G3*Nøgletal!$C$9","v":2409.2549999999997},{"$f":"H3/Nøgletal!$C$9","v":33.299999999999997},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":1.0367286723107202E-2},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$C$3:$C$99,C3,$H$3:$H$99,\">0\")),\"-\")","v":3.1076903656001284E-2},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$D$3:$D$99,D3,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H3>0,J3*I3,\"-\")","v":0.34523064787946983},{"$f":"IF(H3>0,J3*H3,\"-\")","v":24.977437374079638},{"$f":"IF(H3>0,K3*I3,\"-\")","v":1.0348608917448427},{"$f":"IF(H3>0,K3*H3,\"-\")","v":74.872185517739368},{"$f":"IF(H3>0,L3*I3,\"-\")","v":33.299999999999997},{"$f":"IF(H3>0,L3*H3,\"-\")","v":2409.2549999999997}]
["S002","Allerød Spildevand A/S","Region Hovedstaden","Allerød Kommune",1132242,0,46.94,{"$f":"F4+G4*Nøgletal!$C$9","v":3396.1089999999995},{"$f":"H4/Nøgletal!$C$9","v":46.94},4.2602353032775769E-3,1.2770450514960993E-2,1,{"$f":"IF(H4>0,J4*I4,\"-\")","v":0.19997544513584944},{"$f":"IF(H4>0,J4*H4,\"-\")","v":14.468223455578705},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.59944494717226904},{"$f":"IF(H4>0,K4*H4,\"-\")","v":43.369841927913654},{"$f":"IF(H4>0,L4*I4,\"-\")","v":46.94},{"$f":"IF(H4>0,L4*H4,\"-\")","v":3396.1089999999995}]
["S003","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",1673387,717.91,32.5,{"$f":"F5+G5*Nøgletal!$C$9","v":3069.2849999999999},{"$f":"H5/Nøgletal!$C$9","v":42.422736696613683},6.2963768995018326E-3,2.9298904885830819E-2,1,0.26710953935020709,19.325375171987481,1.242939727470729,89.92668928250724,42.422736696613683,3069.2849999999999]
["S004","Arwos Spildevand A/S","Region Syddanmark","Aabenraa Kommune",2564207,717.5,49.94,{"$f":"F6+G6*Nøgletal!$C$9","v":4330.6589999999997},{"$f":"H6/Nøgletal!$C$9","v":59.857069799585346},9.6482246607275512E-3,4.3953379924611638E-2,1,0.57751445695924963,41.783170961001716,2.6309205300751723,190.34710035093869,59.857069799585346,4330.6589999999997]
["S006","Assens Spildevand A/S","Region Syddanmark","Assens Kommune",1698275,717.5,52.79,{"$f":"F7+G7*Nøgletal!$C$9","v":4536.8564999999999},{"$f":"H7/Nøgletal!$C$9","v":62.707069799585355},6.3900218413322652E-3,2.9110335589704665E-2,1,0.4006995456252973,28.990612125990257,1.8254238457129641,132.06941523733295,62.707069799585355,4536.8564999999999]
["S007","Billund Spildevand A/S","Region Syddanmark","Billund Kommune",1286739,717.91,41.2,{"$f":"F8+G8*Nøgletal!$C$9","v":3698.73},{"$f":"H8/Nøgletal!$C$9","v":51.122736696613686},4.8415541146716737E-3,2.2056147624125062E-2,1,0.24751349620676655,17.907601450559561,1.127570627529787,81.579734901780085,51.122736696613686,3698.73]
["S010","Bornholms Spildevand A/S","Region Hovedstaden","Bornholms Regionskommune",1788849,670,38.880000000000003,{"$f":"F9+G9*Nøgletal!$C$9","v":3482.9679999999998},{"$f":"H9/Nøgletal!$C$9","v":48.140539046302699},6.730820497767076E-3,2.01762588150214E-2,1,0.32402532698641051,23.443232407466795,0.97129597529284672,70.273263812437449,48.140539046302699,3482.9679999999998]
["S011","Brøndby Kloakforsyning A/S","Region Hovedstaden","Brøndby Kommune",2003653,0,32.93,{"$f":"F10+G10*Nøgletal!$C$9","v":2382.4854999999998},{"$f":"H10/Nøgletal!$C$9","v":32.93},7.5390537059374461E-3,2.2599012830872851E-2,1,0.2482610385365201,17.961686138117226,0.74418549252064303,53.841820383868516,32.93,2382.4854999999998]
["S012","Brønderslev Spildevand A/S","Region Nordjylland","Brønderslev Kommune",1290970,0,41.95,{"$f":"F11+G11*Nøgletal!$C$9","v":3035.0825},{"$f":"H11/Nøgletal!$C$9","v":41.95},4.8574739052890219E-3,4.5259329186463408E-2,1,0.20377103032687449,14.742834044149367,1.8986288593721401,137.36579797557434,41.95,3035.0825]
["S013","Egedal Spildevand A/S","Region Hovedstaden","Egedal Kommune",1531686,0,46.25,{"$f":"F12+G12*Nøgletal!$C$9","v":3346.1874999999995},{"$f":"H12/Nøgletal!$C$9","v":46.25},5.7632050133593505E-3,1.7275741641326274E-2,1,0.26654823186786997,19.284764575640388,0.79900305091134016,57.80787073343545,46.25,3346.1874999999995]
["S014","Energi Viborg Spildevand A/S","Region Midtjylland","Viborg Kommune",3982947,0,43.5,{"$f":"F13+G13*Nøgletal!$C$9","v":3147.2249999999999},{"$f":"H13/Nøgletal!$C$9","v":43.5},1.4986452914203424E-2,6.9736400078586253E-2,1,0.65191070176784893,47.16573927290387,3.033533403418502,219.47614173732862,43.5,3147.2249999999999]
["S015","Esbjerg Spildevand A/S","Region Syddanmark","Esbjerg Kommune",6118311,727.5,28.2,{"$f":"F14+G14*Nøgletal!$C$9","v":2767.7699999999995},{"$f":"H14/Nøgletal!$C$9","v":38.25528680027643},2.3021089589179287E-2,0.10487470312651458,1,0.88067838468891146,63.717081132242747,4.0120118461986625,290.26905707247317,38.25528680027643,2767.7699999999995]
["S016","Fanø Vand A/S","Region Syddanmark","Fanø Kommune",161033,746.25,57.5,{"$f":"F15+G15*Nøgletal!$C$9","v":4906.375},{"$f":"H15/Nøgletal!$C$9","v":67.814443676572225},6.0591152032224383E-4,2.7602859790180692E-3,1,4.1089552667879052E-2,2.972829135521049,0.18718725805535288,13.542998120304778,67.814443676572225,4906.375]
["S017","Favrskov Spildevand A/S","Region Midtjylland","Favrskov Kommune",1798158,646,42,{"$f":"F16+G16*Nøgletal!$C$9","v":3684.7},{"$f":"H16/Nøgletal!$C$9","v":50.928818244644091},6.7658470472487338E-3,3.1483488405070537E-2,1,0.34457659454039269,24.930116614997409,1.603416858689197,116.0072097261634,50.928818244644091,3684.7]
["S018","Faxe Spildevand A/S","Region Sjælland","Faxe Kommune",1378492,580,40.14,{"$f":"F17+G17*Nøgletal!$C$9","v":3484.1289999999999},{"$f":"H17/Nøgletal!$C$9","v":48.156586040082935},5.1867889406025502E-3,4.1606895707643532E-2,1,0.24977804788987731,18.07144176483262,2.0036460530058933,144.96379193497634,48.156586040082935,3484.1289999999999]
["S020","FFV Spildevand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",2165882,717.91,37.32,{"$f":"F18+G18*Nøgletal!$C$9","v":3418.0119999999997},{"$f":"H18/Nøgletal!$C$9","v":47.242736696613683},8.149465360879956E-3,3.7125643295520878E-2,1,0.38500304626222559,27.854970397072019,1.7539169909026939,126.8958942918099,47.242736696613683,3418.0119999999997]
["S021","Forsyning Helsingør Spildevand A/S","Region Hovedstaden","Helsingør Kommune",2898193,656.25,34,{"$f":"F19+G19*Nøgletal!$C$9","v":3116.1499999999996},{"$f":"H19/Nøgletal!$C$9","v":43.070490670352449},1.0904898541400115E-2,3.2688444951968175E-2,1,0.46967933088851371,33.981299589783966,1.4079073633320749,101.86209773707562,43.070490670352449,3116.1499999999996]
["S022","Fredensborg Spildevand A/S","Region Hovedstaden","Fredensborg Kommune",1715702,0,40.630000000000003,{"$f":"F20+G20*Nøgletal!$C$9","v":2939.5805},{"$f":"H20/Nøgletal!$C$9","v":40.630000000000003},6.4555936189471374E-3,1.9351240714811504E-2,1,0.2622907687378222,18.976737118181436,0.78624091024279141,56.88452985606596,40.630000000000003,2939.5805]
["S023","Fredericia Spildevand A/S","Region Syddanmark","Fredericia Kommune",5009000,375,29.5,{"$f":"F21+G21*Nøgletal!$C$9","v":2509.3249999999998},{"$f":"H21/Nøgletal!$C$9","v":34.68313752591569},1.8847135713140284E-2,8.5859870144017122E-2,1,0.65367779990844155,47.293588823375742,2.9778896841622085,215.45031864913574,34.68313752591569,2509.3249999999998]
["S024","Frederiksberg Kloak A/S","Region Hovedstaden","Frederiksberg Kommune",4928636,0,11.887499999999999,{"$f":"F22+G22*Nøgletal!$C$9","v":860.06062499999985},{"$f":"H22/Nøgletal!$C$9","v":11.887499999999999},1.8544753757769789E-2,5.5589619661040035E-2,1,0.22045076029548835,15.94961250737858,0.66082160372061338,47.810443029186374,11.887499999999999,860.06062499999985]
["S025","Frederikshavn Spildevand A/S","Region Nordjylland","Frederikshavn Kommune",3830609,717.5,41.81,{"$f":"F23+G23*Nøgletal!$C$9","v":3742.4535000000001},{"$f":"H23/Nøgletal!$C$9","v":51.727069799585351},1.4413257673582869E-2,0.13429498262208217,1,0.74555558572083025,53.940946626902068,6.9466859398265459,502.59272774645063,51.727069799585351,3742.4535000000001]
["S026","Frederikssund Spildevand A/S","Region Hovedstaden","Frederikssund Kommune",1932912.11,745,42.5,{"$f":"F24+G24*Nøgletal!$C$9","v":3819.8749999999995},{"$f":"H24/Nøgletal!$C$9","v":52.79716655148583},7.2728801874111281E-3,2.1801133017962451E-2,1,0.38398746656374683,27.781493205887081,1.1510380509604605,83.277602986989308,52.79716655148583,3819.8749999999995]
["S027","Furesø Spildevand A/S","Region Hovedstaden","Furesø Kommune",1646228,0,43.75,{"$f":"F25+G25*Nøgletal!$C$9","v":3165.3124999999995},{"$f":"H25/Nøgletal!$C$9","v":43.75},6.1941869696090042E-3,1.8567650034483095E-2,1,0.27099567992039392,19.606537442240498,0.81233468900863537,58.772414749774761,43.75,3165.3124999999995]
["S028","Gentofte Spildevand A/S","Region Hovedstaden","Gentofte Kommune",3618515,0,33.35,{"$f":"F26+G26*Nøgletal!$C$9","v":2412.8724999999999},{"$f":"H26/Nøgletal!$C$9","v":33.35},1.3615221258741029E-2,4.0812888715613872E-2,1,0.45406762897901332,32.851792956631613,1.3611098386657228,98.476296827465035,33.35,2412.8724999999999]
["S029","Gladsaxe Spildevand A/S","Region Hovedstaden","Gladsaxe Kommune",3369364,0,26.5,{"$f":"F27+G27*Nøgletal!$C$9","v":1917.2749999999999},{"$f":"H27/Nøgletal!$C$9","v":26.5},1.2677752161103853E-2,3.800273813274109E-2,1,0.3359604322692521,24.306737274680387,1.0070725605176389,72.861699753451163,26.5,1917.2749999999999]
["S030","Glostrup Spildevand A/S","Region Hovedstaden","Glostrup Kommune",1326361,0,29,{"$f":"F28+G28*Nøgletal!$C$9","v":2098.1499999999996},{"$f":"H28/Nøgletal!$C$9","v":28.999999999999996},4.9906380059126492E-3,1.4959900370657668E-2,1,0.14472850217146682,10.471107132105622,0.43383711074907233,31.388114962695379,28.999999999999996,2098.1499999999996]
["S031","Greve Spildevand A/S","Region Sjælland","Greve Kommune",2156876,0,32.5,{"$f":"F29+G29*Nøgletal!$C$9","v":2351.375},{"$f":"H29/Nøgletal!$C$9","v":32.5},8.1155788956708257E-3,6.5100787517315559E-2,1,0.26375631410930184,19.082769325807988,2.1157755943127556,153.07636424852788,32.5,2351.375]
["S032","Gribvand Spildevand A/S","Region Hovedstaden","Gribskov Kommune",1832501,694.04,53.39,{"$f":"F30+G30*Nøgletal!$C$9","v":4556.8064999999997},{"$f":"H30/Nøgletal!$C$9","v":62.982812715964066},6.8950678860980798E-3,2.0668605597669525E-2,1,0.43427076933397363,31.419490161312989,1.3017669154581462,94.182836333396864,62.982812715964066,4556.8064999999997]
["S033","Guldborgsund Spildevand A/S","Region Sjælland","Guldborgsund Kommune",2576772,717.91,45.23,{"$f":"F31+G31*Nøgletal!$C$9","v":3990.3004999999994},{"$f":"H31/Nøgletal!$C$9","v":55.15273669661368},9.6955024128209059E-3,7.7774469395815171E-2,1,0.53473349171569406,38.687968125630462,4.2894748323062331,310.34350411735591,55.15273669661368,3990.3004999999994]
["S034","Haderslev Spildevand A/S","Region Syddanmark","Haderslev Kommune",2400718,716.47,47.94,{"$f":"F32+G32*Nøgletal!$C$9","v":4184.9289999999992},{"$f":"H32/Nøgletal!$C$9","v":57.842833448514163},9.0330720612854295E-3,4.1150995354842179E-2,1,0.52249848276935962,37.802765228363164,2.3802901705507162,172.21399383934428,57.842833448514163,4184.9289999999992]
["S035","Halsnaes Forsyning A/S","Region Hovedstaden","Halsnæs Kommune",1327328,656.25,50,{"$f":"F33+G33*Nøgletal!$C$9","v":4273.75},{"$f":"H33/Nøgletal!$C$9","v":59.070490670352456},4.9942764926833834E-3,1.4970807072270899E-2,1,0.29501436296621436,21.344289160605609,0.88433291949022463,63.981486725117755,59.070490670352456,4273.75]
["S036","Hedensted Spildevand","Region Midtjylland","Hedensted Kommune",1778100,717.5,40.619999999999997,{"$f":"F34+G34*Nøgletal!$C$9","v":3656.3569999999995},{"$f":"H34/Nøgletal!$C$9","v":50.537069799585346},6.6903757260001473E-3,3.113229801444363E-2,1,0.33811198505032092,24.462402118390717,1.57333511777743,113.83079577119705,50.537069799585346,3656.3569999999995]
["S038","Herning Vand A/S","Region Midtjylland","Herning Kommune",4027673,717.5,27.5,{"$f":"F35+G35*Nøgletal!$C$9","v":2707.125},{"$f":"H35/Nøgletal!$C$9","v":37.417069799585349},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":1.5154741393322194E-2},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$C$3:$C$99,C35,$H$3:$H$99,\">0\")),\"-\")","v":7.0519496170478715E-2},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$D$3:$D$99,D35,$H$3:$H$99,\">0\")),\"-\")","v":1},0.56704601650860187,41.025779294397346,2.6386329104423938,190.90509107050718,37.417069799585349,2707.125]
["S039","Hillerød Spildevand A/S","Region Hovedstaden","Hillerød Kommune",2592057,0,35.700000000000003,{"$f":"F36+G36*Nøgletal!$C$9","v":2582.895},{"$f":"H36/Nøgletal!$C$9","v":35.700000000000003},9.7530145847864371E-3,2.9235565939488423E-2,1,0.34818262067687583,25.191012605971963,1.0437097040397367,75.512397087274948,35.700000000000003,2582.895]
["S040","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3114153,718.75,45.1,{"$f":"F37+G37*Nøgletal!$C$9","v":3981.7349999999997},{"$f":"H37/Nøgletal!$C$9","v":55.034346924671738},1.1717481378016162E-2,0.10917718906249764,1,0.64486393524112207,46.65590571469518,6.0084952991259719,434.71463489176398,55.034346924671738,3981.7349999999997]
["S041","HOFOR Spildevand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1290449,0,39.51,{"$f":"F38+G38*Nøgletal!$C$9","v":2858.5484999999994},{"$f":"H38/Nøgletal!$C$9","v":39.51},4.8555135623649763E-3,1.4554852316537366E-2,1,0.1918413408490402,13.879721010428057,0.57506221502639132,41.605751257159405,39.51,2858.5484999999994]
["S042","HOFOR Spildevand Dragør A/S","Region Hovedstaden","Dragør Kommune",559457,0,39.08,{"$f":"F39+G39*Nøgletal!$C$9","v":2827.4379999999996},{"$f":"H39/Nøgletal!$C$9","v":39.08},2.1050433229519512E-3,6.3100626312648112E-3,1,8.2265093060962247E-2,5.9518794829606181,0.24659724762982882,17.841310866018112,39.08,2827.4379999999996]
["S043","HOFOR Spildevand Herlev A/S","Region Hovedstaden","Herlev Kommune",1515555,0,33.24,{"$f":"F40+G40*Nøgletal!$C$9","v":2404.9139999999998},{"$f":"H40/Nøgletal!$C$9","v":33.24},5.7025096358012221E-3,1.7093801616793681E-2,1,0.18955142029403263,13.714045258273259,0.56819796574222203,41.109122821449752,33.24,2404.9139999999998]
["S044","HOFOR Spildevand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",3059649,0,33.33,{"$f":"F41+G41*Nøgletal!$C$9","v":2411.4254999999998},{"$f":"H41/Nøgletal!$C$9","v":33.33},1.1512401664518657E-2,3.4509491917496339E-2,1,0.38370834747840682,27.761298940062733,1.1502013656101528,83.217068801894555,33.33,2411.4254999999998]
["S045","HOFOR Spildevand København A/S","Region Hovedstaden","Københavns Kommune",31180754,0,17.32,{"$f":"F42+G42*Nøgletal!$C$9","v":1253.1019999999999},{"$f":"H42/Nøgletal!$C$9","v":17.32},0.11732240013496541,0.35168477761483152,1,2.0320239703376011,147.0169342539254,6.0911803482888818,440.69689819870058,17.32,1253.1019999999999]
["S046","HOFOR Spildevand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1773271,0,21.01,{"$f":"F43+G43*Nøgletal!$C$9","v":1520.0735},{"$f":"H43/Nøgletal!$C$9","v":21.01},6.6722058680726663E-3,2.0000556025227288E-2,1,0.14018304528820674,10.142243326601756,0.42021168209002535,30.40231519921333,21.01,1520.0735]
["S047","Holbæk Spildevand A/S","Region Sjælland","Holbæk Kommune",2919662,625,33.119999999999997,{"$f":"F44+G44*Nøgletal!$C$9","v":3021.2319999999995},{"$f":"H44/Nøgletal!$C$9","v":41.758562543192809},1.0985678967957394E-2,8.8123886345056732E-2,1,0.45874616226288667,33.190284839719844,3.6799268194892663,266.2427053900484,41.758562543192809,3021.2319999999995]
["S048","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",4695784,717.5,35.200000000000003,{"$f":"F45+G45*Nøgletal!$C$9","v":3264.22},{"$f":"H45/Nøgletal!$C$9","v":45.117069799585352},1.7668612163624024E-2,8.2217280748808366E-2,1,0.7971560082480279,57.674237196744812,3.7094027942760919,268.37529216587524,45.117069799585352,3264.22]
["S049","HTK Kloak A/S","Region Hovedstaden","Høje-Taastrup Kommune",2446011,0,12.81,{"$f":"F46+G46*Nøgletal!$C$9","v":926.80349999999999},{"$f":"H46/Nøgletal!$C$9","v":12.81},9.2034939654290233E-3,2.7588326907631279E-2,1,0.11789675769714579,8.5298304193884977,0.35340646768675671,25.568957937136847,12.81,926.80349999999999]
["S051","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1209351,0,33.5,{"$f":"F47+G47*Nøgletal!$C$9","v":2423.7249999999999},{"$f":"H47/Nøgletal!$C$9","v":33.5},4.5503698186907396E-3,1.3640155638740298E-2,1,0.15243738892613978,11.028845088806213,0.45694521389779996,33.059986225505824,33.5,2423.7249999999999]
["S052","Ikast-Brande Spildevand A/S","Region Midtjylland","Ikast-Brande Kommune",1790511,717.5,34.380000000000003,{"$f":"F48+G48*Nøgletal!$C$9","v":3204.893},{"$f":"H48/Nøgletal!$C$9","v":44.297069799585351},6.7370740293213258E-3,3.1349599038377751E-2,1,0.2984326385218205,21.591601397053712,1.3886953767920331,100.47211051090359,44.297069799585351,3204.893]
["S053","Ishøj Spildevand A/S","Region Hovedstaden","Ishøj Kommune",1062239,0,32.409999999999997,{"$f":"F49+G49*Nøgletal!$C$9","v":2344.8634999999995},{"$f":"H49/Nøgletal!$C$9","v":32.409999999999997},3.9968382097804794E-3,1.1980893293625967E-2,1,0.12953752637898533,9.3720400335195873,0.38830075164641753,28.093559381618306,32.409999999999997,2344.8634999999995]
["S054","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",1768825,718,26.25,{"$f":"F50+G50*Nøgletal!$C$9","v":2617.1875},{"$f":"H50/Nøgletal!$C$9","v":36.173980649619907},6.6554771067668921E-3,6.2012155935650043E-2,1,0.24075510007417383,17.418631490366476,2.2432265288574169,162.2974393628341,36.173980649619907,2617.1875]
["S056","Kalundborg Spildevandsanlæg A/S","Region Sjælland","Kalundborg Kommune",1778846,0,51.09,{"$f":"F51+G51*Nøgletal!$C$9","v":3696.3615},{"$f":"H51/Nøgletal!$C$9","v":51.09},6.6931826661562671E-3,5.3690743219372235E-2,1,0.34195470241392373,24.740422719647377,2.7430600710777275,198.46039614247357,51.09,3696.3615]
["S057","Kerteminde Forsyning - Spildevand A/S","Region Syddanmark","Kerteminde Kommune",1049800,717,29,{"$f":"F52+G52*Nøgletal!$C$9","v":2815.1499999999996},{"$f":"H52/Nøgletal!$C$9","v":38.910158949550791},3.9500345521370876E-3,1.7994747789416884E-2,1,0.15369647227987174,11.11993976944872,0.70017849674328869,50.657914239376936,38.910158949550791,2815.1499999999996]
["S058","Kolding Spildevand A/S","Region Syddanmark","Kolding Kommune",4190786,593,40.56,{"$f":"F53+G53*Nøgletal!$C$9","v":3527.5160000000001},{"$f":"H53/Nøgletal!$C$9","v":48.756268140981348},1.5768479234723163E-2,7.1834765773879997E-2,1,0.76881220174365894,55.623562796153713,3.5023951019158828,253.39828562361407,48.756268140981348,3527.5160000000001]
["S059","Køge Afløb A/S","Region Sjælland","Køge Kommune",2563000,0,43.54,{"$f":"F54+G54*Nøgletal!$C$9","v":3150.1189999999997},{"$f":"H54/Nøgletal!$C$9","v":43.54},9.6436831369092722E-3,7.7358790401895972E-2,1,0.41988596378102971,30.378749479557495,3.3682017340985504,243.68939546203012,43.54,3150.1189999999997]
["S060","Langeland Spildevand ApS","Region Syddanmark","Langeland Kommune",599009,750,33.75,{"$f":"F55+G55*Nøgletal!$C$9","v":3191.8125},{"$f":"H55/Nøgletal!$C$9","v":44.11627505183138},2.2538638283873921E-3,1.0267685157735585E-2,1,9.9432076582511866E-2,7.1939107407447329,0.45297202256426977,32.772525832524913,44.11627505183138,3191.8125]
["S061","Lejre Spildevand A/S","Region Sjælland","Lejre Kommune",1018477,717.91,42.76,{"$f":"F56+G56*Nøgletal!$C$9","v":3811.5959999999995},{"$f":"H56/Nøgletal!$C$9","v":52.682736696613681},3.8321769294693505E-3,3.0740596477624581E-2,1,0.20188956815007128,14.606710255657656,1.6194987501275457,117.17073457172793,52.682736696613681,3811.5959999999995]
["S062","Lemvig Vand og Spildevand A/S","Region Midtjylland","Lemvig Kommune",1280811,731.09,35.74,{"$f":"F57+G57*Nøgletal!$C$9","v":3316.8789999999999},{"$f":"H57/Nøgletal!$C$9","v":45.844906703524536},4.819249099597309E-3,2.2425392133275719E-2,1,0.22093802535208326,15.984866134223223,1.0280900101399784,74.382312233627431,45.844906703524536,3316.8789999999999]
["S063","Lolland Spildevand A/S","Region Sjælland","Lolland Kommune",1683539,717.9126,53.737499999999997,{"$f":"F58+G58*Nøgletal!$C$9","v":4605.8207249999996},{"$f":"H58/Nøgletal!$C$9","v":63.660272633033863},6.3345753666129928E-3,5.0814100910814487E-2,1,0.40326079485308358,29.175918507620594,3.2348395175849447,234.04063909727071,63.660272633033863,4605.8207249999996]
["S064","Lyngby-Taarbæk Spildevand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2741131,0,31.087499999999999,{"$f":"F59+G59*Nøgletal!$C$9","v":2249.1806249999995},{"$f":"H59/Nøgletal!$C$9","v":31.087499999999995},1.0313928521560378E-2,3.091695749718306E-2,1,0.32063425291400821,23.197888198328492,0.96113091619367819,69.537821786612611,31.087499999999995,2249.1806249999995]
["S065","Læsø Vand A/S","Region Nordjylland","Læsø Kommune",152852,981.25,26.6875,{"$f":"F60+G60*Nøgletal!$C$9","v":2912.0906249999998},{"$f":"H60/Nøgletal!$C$9","v":40.250043192812718},5.7512924496404846E-4,5.3587449629420554E-3,1,2.3148976951252717E-2,1.6748284824231339,0.21568971621768532,15.60515096834953,40.250043192812718,2912.0906249999998]
["S066","Mariagerfjord Vand A/S","Region Nordjylland","Mariagerfjord Kommune",1945671,625,35.5,{"$f":"F61+G61*Nøgletal!$C$9","v":3193.4249999999997},{"$f":"H61/Nøgletal!$C$9","v":44.138562543192812},7.3208874805592667E-3,6.8212091897995653E-2,1,0.32313344993234244,23.378705102604975,3.0107836844416966,217.83019956935675,44.138562543192812,3193.4249999999997]
["S067","Middelfart Spildevand A/S","Region Syddanmark","Middelfart Kommune",1557241,0,53.84,{"$f":"F62+G62*Nøgletal!$C$9","v":3895.3240000000001},{"$f":"H62/Nøgletal!$C$9","v":53.84},5.8593596456510853E-3,2.6692854869822192E-2,1,0.31546792332185447,22.82410425233617,1.4371433061912269,103.97731820293527,53.84,3895.3240000000001]
["S068","Morsø Forsyning A/S","Region Nordjylland","Morsø Kommune",862684,717.91,46.25,{"$f":"F63+G63*Nøgletal!$C$9","v":4064.0974999999994},{"$f":"H63/Nøgletal!$C$9","v":56.172736696613683},3.245981718018509E-3,3.0244311749998063E-2,1,0.18233567636827544,13.191986185244726,1.6989057605029405,122.91583177238773,56.172736696613683,4064.0974999999994]
["S071","NFS Spildevand A/S","Region Syddanmark","Nyborg Kommune",1552810,625,42.5,{"$f":"F64+G64*Nøgletal!$C$9","v":3699.8749999999995},{"$f":"H64/Nøgletal!$C$9","v":51.138562543192812},5.8426873241607833E-3,2.6616902567045561E-2,1,0.29878663114691606,21.617212763479376,1.3611501366309287,98.479212385247678,51.138562543192812,3699.8749999999995]
["S072","NK-Spildevand A/S","Region Sjælland","Næstved Kommune",2939402,717.92,47,{"$f":"F65+G65*Nøgletal!$C$9","v":4118.37},{"$f":"H65/Nøgletal!$C$9","v":56.922874913614379},1.1059953765117982E-2,8.8719696927395175E-2,1,0.62956436472216926,45.548981787648941,5.0501802105718934,365.38053823487644,56.922874913614379,4118.37]
["S073","Odder Spildevand A/S","Region Midtjylland","Odder Kommune",870630,625,28.75,{"$f":"F66+G66*Nøgletal!$C$9","v":2705.0625},{"$f":"H66/Nøgletal!$C$9","v":37.388562543192819},3.2758797696009834E-3,1.5243637939550676E-2,1,0.12248043564970645,8.8614595192562593,0.56993771048867736,41.234993353855799,37.388562543192819,2705.0625]
["S074","Odsherred Spildevand A/S","Region Sjælland","Odsherred Kommune",1169318,715,50,{"$f":"F67+G67*Nøgletal!$C$9","v":4332.5},{"$f":"H67/Nøgletal!$C$9","v":59.882515549412581},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":4.3997394765058432E-3},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$C$3:$C$99,C67,$H$3:$H$99,\">0\")),\"-\")","v":3.5293416338339517E-2},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$D$3:$D$99,D67,$H$3:$H$99,\">0\")),\"-\")","v":1},0.26346746761522555,19.061871281961565,2.1134585526725083,152.90872628585595,59.882515549412581,4332.5]
["S075","Randers Spildevand A/S","Region Midtjylland","Randers Kommune",4151985,717.5,33.75,{"$f":"F68+G68*Nøgletal!$C$9","v":3159.3125},{"$f":"H68/Nøgletal!$C$9","v":43.667069799585356},1.5622484482715663E-2,7.2696043176142922E-2,1,{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.68218812034968401},{"$f":"IF(H68>0,J68*H68,\"-\")","v":49.356310507299632},{"$f":"IF(H68>0,K68*I68,\"-\")","v":3.1744231915263037},{"$f":"IF(H68>0,K68*H68,\"-\")","v":229.66951790692804},{"$f":"IF(H68>0,L68*I68,\"-\")","v":43.667069799585356},{"$f":"IF(H68>0,L68*H68,\"-\")","v":3159.3125}]
["S076","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",1147166,650,30.3,{"$f":"F69+G69*Nøgletal!$C$9","v":2842.2049999999999},{"$f":"H69/Nøgletal!$C$9","v":39.28410504492053},4.3163891570174263E-3,4.0217792532373703E-2,1,0.16956548505902855,12.268062844020713,1.5799199865165889,114.30721102447519,39.28410504492053,2842.2049999999999]
["S077","Ringkøbing-Skjern Spildevand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",2251669,718.75,42.44,{"$f":"F70+G70*Nøgletal!$C$9","v":3789.2839999999997},{"$f":"H70/Nøgletal!$C$9","v":52.374346924671734},8.4722521908706071E-3,3.9423896483822211E-2,1,0.44372867547796735,32.103769670830935,2.0648008315660507,149.38834016380375,52.374346924671734,3789.2839999999997]
["S079","Ringsted Spildevand A/S","Region Sjælland","Ringsted Kommune",1353174,0,{"$f":"39.54+9.39","v":48.93},{"$f":"F71+G71*Nøgletal!$C$9","v":3540.0854999999997},{"$f":"H71/Nøgletal!$C$9","v":48.93},5.0915260573952664E-3,4.0842724870579467E-2,1,0.24912836998835039,18.024437568657149,1.9984345279174534,144.58673809482772,48.93,3540.0854999999997]
["S080","Roskilde Spildevand A/S","Region Sjælland","Roskilde Kommune",3903298,0,37.25,{"$f":"F72+G72*Nøgletal!$C$9","v":2695.0374999999999},{"$f":"H72/Nøgletal!$C$9","v":37.25},1.4686761256703741E-2,0.11781288016314465,1,0.54708185681221433,39.581372340363707,4.3885297860771377,317.51013002268093,37.25,2695.0374999999999]
["S081","Rudersdal Forsyning A/S","Region Hovedstaden","Rudersdal Kommune",2648752,0,33.15,{"$f":"F73+G73*Nøgletal!$C$9","v":2398.4024999999997},{"$f":"H73/Nøgletal!$C$9","v":33.15},9.9663382739971548E-3,2.9875023486501968E-2,1,0.33038411378300564,23.903290632200459,0.99035702857754015,71.652331017585027,33.15,2398.4024999999997]
["S083","Silkeborg Spildevand A/S","Region Midtjylland","Silkeborg Kommune",3691148,656.25,30,{"$f":"F74+G74*Nøgletal!$C$9","v":2826.75},{"$f":"H74/Nøgletal!$C$9","v":39.070490670352456},1.3888514133217475E-2,6.4627366037578071E-2,1,0.54263106186693155,39.259357326072497,2.5250229018206474,182.68540694672382,39.070490670352456,2826.75]
["S084","SK Spildevand A/S","Region Sjælland","Slagelse Kommune",3227380,708.75,50.63,{"$f":"F75+G75*Nøgletal!$C$9","v":4371.8305},{"$f":"H75/Nøgletal!$C$9","v":60.426129923980653},1.2143515443776141E-2,9.7411710092575501E-2,1,0.7337856419394827,53.089391194321571,5.886212650171105,425.86748523987939,60.426129923980653,4371.8305]
["S085","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",2431069,407.5,37.25,{"$f":"F76+G76*Nøgletal!$C$9","v":3102.5374999999999},{"$f":"H76/Nøgletal!$C$9","v":42.882342778161714},9.1472723839106079E-3,4.256496518850203E-2,1,0.39225646985206714,28.379755593797057,1.8252854275538648,132.05940068352211,42.882342778161714,3102.5374999999999]
["S086","Skive Vand A/S","Region Midtjylland","Skive Kommune",1790427,725,33.44,{"$f":"F77+G77*Nøgletal!$C$9","v":3144.3839999999996},{"$f":"H77/Nøgletal!$C$9","v":43.460732550103657},6.736757966354685E-3,3.1348128303867198E-2,1,0.29278443623052119,21.182953961278209,1.362412620160707,98.570553068627149,43.460732550103657,3144.3839999999996]
["S087","Solrød Spildevand A/S","Region Sjælland","Solrød Kommune",894321,0,32.5,{"$f":"F78+G78*Nøgletal!$C$9","v":2351.375},{"$f":"H78/Nøgletal!$C$9","v":32.5},3.3650208141567839E-3,2.6993207487715179E-2,1,0.10936317646009548,7.9124258168879074,0.87727924335074337,63.471153256426277,32.5,2351.375]
["S088","Sorø Spildevand A/S","Region Sjælland","Sorø Kommune",1021959,588.75,48.45,{"$f":"F79+G79*Nøgletal!$C$9","v":4094.1075000000001},{"$f":"H79/Nøgletal!$C$9","v":56.587525915687635},3.8452784919674847E-3,3.0845693359473743E-2,1,0.21759479631724632,15.742983513552769,1.7454814723665744,126.28558452572165,56.587525915687635,4094.1075000000001]
["S089","Stevns Spildevand A/S","Region Sjælland","Stevns Kommune",796874,753.75,62,{"$f":"F80+G80*Nøgletal!$C$9","v":5239.45},{"$f":"H80/Nøgletal!$C$9","v":72.418106427090535},2.9983614342728991E-3,2.4051973758377077E-2,1,0.21713565745405863,15.70976481680114,1.7417983954157399,126.01911390832878,72.418106427090535,5239.45]
["S090","Struer Forsyning Spildevand A/S","Region Midtjylland","Struer Kommune",912489,500,27.5,{"$f":"F81+G81*Nøgletal!$C$9","v":2489.625},{"$f":"H81/Nøgletal!$C$9","v":34.410850034554251},3.4333807186559522E-3,1.597653646189846E-2,1,0.11814554902120007,8.5478304716838256,0.54976620026197587,39.775584588953954,34.410850034554251,2489.625]
["S091","Svendborg Spildevand A/S","Region Syddanmark","Svendborg Kommune",2659785,717.5,37.5,{"$f":"F82+G82*Nøgletal!$C$9","v":3430.625},{"$f":"H82/Nøgletal!$C$9","v":47.417069799585356},1.0007851639603679E-2,4.5591693893193168E-2,1,0.4745429997389824,34.333186031115368,2.1618245316148696,156.40800486233582,47.417069799585356,3430.625]
["S092","Syddjurs Spildevand A/S","Region Midtjylland","Syddjurs Kommune",1578734,793.34,49.92,{"$f":"F83+G83*Nøgletal!$C$9","v":4405.0519999999997},{"$f":"H83/Nøgletal!$C$9","v":60.885307532826538},5.9402303759131187E-3,2.7641649723600836E-2,1,0.361672753253308,26.167023697876832,1.6829703441361066,121.7629043982473,60.885307532826538,4405.0519999999997]
["S093","Sønderborg Spildevandsforsyning A/S","Region Syddanmark","Sønderborg Kommune",3221768,0,44.88,{"$f":"F84+G84*Nøgletal!$C$9","v":3247.0679999999998},{"$f":"H84/Nøgletal!$C$9","v":44.88},1.2122399427481043E-2,5.5224711941335547E-2,1,0.54405328630534922,39.362255264192008,2.4784850719271394,179.31839495392853,44.88,3247.0679999999998]
["S095","Thisted Spildevand Transport A/S","Region Nordjylland","Thisted Kommune",1919926,717.91250000000002,36.024999999999999,{"$f":"F85+G85*Nøgletal!$C$9","v":3324.3212499999995},{"$f":"H85/Nøgletal!$C$9","v":45.947771250863852},7.2240179439382254E-3,6.7309513658450587E-2,1,0.33192752400020936,24.014956361415148,3.0927221365853836,223.75844658195248,45.947771250863852,3324.3212499999995]
["S096","Tønder Spildevand A/S","Region Syddanmark","Tønder Kommune",1797771,595,41.25,{"$f":"F86+G86*Nøgletal!$C$9","v":3579.4374999999995},{"$f":"H86/Nøgletal!$C$9","v":49.473911541119556},6.7643909000095672E-3,3.0815808466496265E-2,1,0.33466087701662744,24.212714452152991,1.5245785821395192,110.30326041779421,49.473911541119556,3579.4374999999995]
["S097","TÅRNBYFORSYNING Spildevand","Region Hovedstaden","Tårnby Kommune",2259114,0,26.68,{"$f":"F87+G87*Nøgletal!$C$9","v":1930.2979999999998},{"$f":"H87/Nøgletal!$C$9","v":26.68},8.5002651526163309E-3,2.548033330741625E-2,1,0.2267870742718037,16.408044823564996,0.67981529264186558,49.184636422638967,26.68,1930.2979999999998]
["S098","Vallensbæk Kloakforsyning A/S","Region Hovedstaden","Vallensbæk Kommune",515813,0,42.8,{"$f":"F88+G88*Nøgletal!$C$9","v":3096.5799999999995},{"$f":"H88/Nøgletal!$C$9","v":42.8},1.9408260358558652E-3,5.8178060798606442E-3,1,8.3067354334631027E-2,6.0099230861105539,0.24900210021803557,18.01530195077487,42.8,3096.5799999999995]
["S099","Vandcenter Syd A/S 2","Region Syddanmark","Odense Kommune",9603686.166396657,717.5,38.630000000000003,{"$f":"F89+G89*Nøgletal!$C$9","v":3512.3804999999998},{"$f":"H89/Nøgletal!$C$9","v":48.547069799585351},3.613535167188775E-2,0.16461793714328421,1,1.7542654398476978,126.92110457298092,7.9917184847587723,578.2008323722971,48.547069799585351,3512.3804999999998]
["S099","Vandcenter Syd A/S 1","Region Syddanmark","Nordfyns Kommune",1390435.8336033425,717.5,38.630000000000003,{"$f":"F90+G90*Nøgletal!$C$9","v":3512.3804999999998},{"$f":"H90/Nøgletal!$C$9","v":48.547069799585351},5.2317294582422715E-3,2.3833627493865278E-2,1,0.25398513518183441,18.375824530405716,1.1570527775219941,83.712768453716265,48.547069799585351,3512.3804999999998]
["S100","Varde Kloak og Spildevand A/S","Region Syddanmark","Varde Kommune",2223733,620.14,31.88,{"$f":"F91+G91*Nøgletal!$C$9","v":2926.6579999999994},{"$f":"H91/Nøgletal!$C$9","v":40.451389080856941},8.3671386785363518E-3,3.8117274229380237E-2,1,0.33846238217896119,24.487753350647839,1.5418966905543814,111.55622556160948,40.451389080856941,2926.6579999999994]
["S102","Vejen Spildevand A/S","Region Syddanmark","Vejen Kommune",1805949,700,37.5,{"$f":"F92+G92*Nøgletal!$C$9","v":3413.125},{"$f":"H92/Nøgletal!$C$9","v":47.175190048375953},6.7951618874046681E-3,3.0955988545960784E-2,1,0.32056305344779623,23.192736916948057,1.4603546427910492,105.6566584059324,47.175190048375953,3413.125]
["S103","Vejle Spildevand A/S","Region Syddanmark","Vejle Kommune",5024970,726.85,37.5,{"$f":"F93+G93*Nøgletal!$C$9","v":3439.9749999999999},{"$f":"H93/Nøgletal!$C$9","v":47.546302695231518},1.8907225303345685E-2,8.6133613830621222E-2,1,0.89896865739981446,65.040382362876571,4.0953348754248964,296.29747823699125,47.546302695231518,3439.9749999999999]
["S104","Vestforsyning Spildevand A/S","Region Midtjylland","Holstebro Kommune",3486374,712.5,29.38,{"$f":"F94+G94*Nøgletal!$C$9","v":2838.1429999999996},{"$f":"H94/Nøgletal!$C$9","v":39.227961299239801},1.3118020348325762E-2,6.1042030458246382E-2,1,0.51459319454676322,37.230817625458315,2.3945544084431063,173.24601145085873,39.227961299239801,2838.1429999999996]
["S105","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",2040533,713.88,43.14,{"$f":"F95+G95*Nøgletal!$C$9","v":3835.0589999999997},{"$f":"H95/Nøgletal!$C$9","v":53.007035245335175},7.6778203989102184E-3,7.1537800849626049E-2,1,0.40697849649238732,29.444894221224221,3.7920067310098964,274.35168698856603,53.007035245335175,3835.0589999999997]
["S107","Vordingborg Spildevand A/S","Region Sjælland","Vordingborg Kommune",1749945,250,42.05,{"$f":"F96+G96*Nøgletal!$C$9","v":3292.3174999999997},{"$f":"H96/Nøgletal!$C$9","v":45.505425017277126},6.584438192360007E-3,5.2818427026861431E-2,1,0.29962765844333406,21.678061088375216,2.4035249706013664,173.89503162300883,45.505425017277126,3292.3174999999997]
["S108","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",257336,726.21,73.5,{"$f":"F97+G97*Nøgletal!$C$9","v":6043.9349999999995},{"$f":"H97/Nøgletal!$C$9","v":83.537456807187283},9.6826642361283054E-4,4.4110272596088618E-3,1,8.0886514540406532E-2,5.8521393269984125,0.36848599917490099,26.659962040304084,83.537456807187283,6043.9349999999995]
["S109","Aalborg Forsyning, Kloak A/S","Region Nordjylland","Aalborg Kommune",10450454,717.5,25.387499999999999,{"$f":"F98+G98*Nøgletal!$C$9","v":2554.2856249999995},{"$f":"H98/Nøgletal!$C$9","v":35.304569799585344},3.932144635694345E-2,0.36637608754192064,1,1.3882267475293608,100.43820518374926,12.934750155522728,935.82917375206932,35.304569799585344,2554.2856249999995]
["S110","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",14922423,625,27.48,{"$f":"F99+G99*Nøgletal!$C$9","v":2613.1779999999999},{"$f":"H99/Nøgletal!$C$9","v":36.118562543192816},5.6147920033916145E-2,0.26127288675191945,1,2.0279821614151889,146.72450937838892,9.4368011009897366,682.75255965660733,36.118562543192816,2613.1779999999999]
["s111","Rinkøbing-Skjern renseanlæg","Region Midtjylland","Ringkøbing-Skjern Kommune",2583973,{"$f":"383*1.25","v":478.75},{"$f":"22.84*1.25","v":28.55}]
["S094","Thisted Renseanlæg A/S","Region Nordjylland","Thisted Kommune",2504941,717.91250000000002,36.024999999999999]
["S082","Samsø Spildevand A/S","Region Midtjylland","Samsø Kommune",175159,793.13,60]

{"sheet":"V 2017","index":14,"n_rows":223,"n_cols":18,"rows_kept":223,"cut":false,"hidden":false,"merged":[[163,0,163,6],[0,5,0,6],[0,9,0,11],[0,14,0,15],[0,16,0,17],[0,12,0,13],[0,7,0,8]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Land",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region","Kommune","Debiteret vandmængde","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["V002","Andelsselskabet Gram Vandværk","Region Syddanmark","Haderslev Kommune",244273,562.5,12.450000000000001,{"$f":"IFERROR(F3+G3*Nøgletal!$C$9,\"-\")","v":1463.2575000000002},{"$f":"IFERROR(H3/Nøgletal!$C$9,\"-\")","v":20.224706288873534},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":9.4872483403197257E-4},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$C$3:$C$163,C3,$I$3:$I$163,\">0\")),\"-\")","v":5.4855215683437663E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$163,$D$3:$D$163,D3,$I$3:$I$163,\">0\")),\"-\")","v":0.13390500957666429},{"$f":"IF(H3>0,J3*I3,\"-\")","v":1.9187681117256935E-2},{"$f":"IF(H3>0,J3*H3,\"-\")","v":1.3882287288335393},{"$f":"IF(H3>0,K3*I3,\"-\")","v":0.11094306256103359},{"$f":"IF(H3>0,K3*H3,\"-\")","v":8.0267305762907792},{"$f":"IF(H3>0,L3*I3,\"-\")","v":2.7081894892968332},{"$f":"IF(H3>0,L3*H3,\"-\")","v":195.93750955062586}]
["V003","Andelsselskabet Gørlev Vandforsyning","Region Sjælland","Kalundborg Kommune",764573,312.5,15.1,{"$f":"IFERROR(F4+G4*Nøgletal!$C$9,\"-\")","v":1404.9849999999999},{"$f":"IFERROR(H4/Nøgletal!$C$9,\"-\")","v":19.419281271596407},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":2.9695029435522035E-3},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$C$3:$C$163,C4,$I$3:$I$163,\">0\")),\"-\")","v":2.476338969853897E-2},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$163,$D$3:$D$163,D4,$I$3:$I$163,\">0\")),\"-\")","v":0.17531622697718102},{"$f":"IF(H4>0,J4*I4,\"-\")","v":5.7665612897673711E-2},{"$f":"IF(H4>0,J4*H4,\"-\")","v":4.1721070931466926},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.48088722979408122},{"$f":"IF(H4>0,K4*H4,\"-\")","v":34.792191075601771},{"$f":"IF(H4>0,L4*I4,\"-\")","v":3.4045151231449164},{"$f":"IF(H4>0,L4*H4,\"-\")","v":246.31666915953465}]
["V006","Andelsselskabet Klinting Vandværk","Region Syddanmark","Varde Kommune",756809,725,10,{"$f":"IFERROR(F5+G5*Nøgletal!$C$9,\"-\")","v":1448.5},{"$f":"IFERROR(H5/Nøgletal!$C$9,\"-\")","v":20.020732550103663},2.9393485686870966E-3,1.6995296625565155E-2,0.43419285437673011,5.8847911565214364E-2,4.2576464017432594,0.34025828835011923,24.617687162131126,8.6928590126426197,628.92834956469358]
["V007","Andelsselskabet Marielyst Vandværk","Region Sjælland","Guldborgsund Kommune",209833,585.75,16.39,{"$f":"IFERROR(F6+G6*Nøgletal!$C$9,\"-\")","v":1771.5664999999999},{"$f":"IFERROR(H6/Nøgletal!$C$9,\"-\")","v":24.486060815480304},8.1496431492400262E-4,6.7961808102215589E-3,0.12234168775825166,1.9955265777675372E-2,1.4437634790148131,0.1664116966320853,12.039886251331371,2.9956660067170522,216.73643558597874]
["V008","Andelsselskabet Stenløse Vandværk","Region Hovedstaden","Egedal Kommune",277456,0,16.66,{"$f":"IFERROR(F7+G7*Nøgletal!$C$9,\"-\")","v":1205.3509999999999},{"$f":"IFERROR(H7/Nøgletal!$C$9,\"-\")","v":16.66},1.0776033272247648E-3,2.5957527514836728E-3,0.31419301871301986,1.7952871431564581E-2,1.2988902480736972,4.3245240839717987E-2,3.1287931747535964,5.2344556917589111,378.71286929875714]
["V010","Andelsselskabet Vejgaard Vandværk","Region Nordjylland","Aalborg Kommune",501294,835,13.56,{"$f":"IFERROR(F8+G8*Nøgletal!$C$9,\"-\")","v":1816.0659999999998},{"$f":"IFERROR(H8/Nøgletal!$C$9,\"-\")","v":25.101119557705598},1.9469612562633761E-3,2.0186317145374954E-2,6.6304502808154295E-2,4.887090726768769E-2,3.5358101408172038,0.50669916009581906,36.659684232932506,1.6643172522017076,120.41335319679352]
["V012","Andelsselskabet Ørbæk Vandværk","Region Syddanmark","Nyborg Kommune",257649,1300,13.180000000000001,{"$f":"IFERROR(F9+G9*Nøgletal!$C$9,\"-\")","v":2253.5729999999999},{"$f":"IFERROR(H9/Nøgletal!$C$9,\"-\")","v":31.148210089841051},1.0006754932534651E-3,5.7858999830607679E-3,0.18578643526617356,3.1169250495614254E-2,2.255095273357691,0.18022042823118459,13.038947982526203,5.7869149175134282,418.68329428209654]
["V013","Helle Vest Vandværk","Region Syddanmark","Varde Kommune",556406,1000,10.950000000000001,{"$f":"IFERROR(F10+G10*Nøgletal!$C$9,\"-\")","v":1792.2325000000001},{"$f":"IFERROR(H10/Nøgletal!$C$9,\"-\")","v":24.771700069108505},2.1610091578045617E-3,1.2494942600106772E-2,0.31921859984796547,5.3531870703731374E-2,3.8730308454149642,0.3095209704705717,22.393842213545859,7.9075874119145659,572.11394925201876]
["V014","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",175765,558.75,16.559999999999999,{"$f":"IFERROR(F11+G11*Nøgletal!$C$9,\"-\")","v":1756.8659999999998},{"$f":"IFERROR(H11/Nøgletal!$C$9,\"-\")","v":24.282874913614375},6.8264859584820942E-4,3.4910279238698594E-3,0.10786695723309732,1.6576670462936562E-2,1.1993221079934602,8.4772194395266676E-2,6.1332682644975431,2.6193198298034934,189.50778968628273]
["V015","Arwos Vand A/S","Region Syddanmark","Aabenraa Kommune",1175648,812.5,14.06,{"$f":"IFERROR(F12+G12*Nøgletal!$C$9,\"-\")","v":1829.741},{"$f":"IFERROR(H12/Nøgletal!$C$9,\"-\")","v":25.290131306150659},4.5660652371732465E-3,2.6400963105951997E-2,0.4291154399695441,0.11547638940056136,8.3547167731306136,0.66768382355836509,48.306924634447711,10.852385822326381,785.17011424531358]
["V017","Assens Vandværk A/S","Region Syddanmark","Assens Kommune",575990,617.5,17.66,{"$f":"IFERROR(F13+G13*Nøgletal!$C$9,\"-\")","v":1895.201},{"$f":"IFERROR(H13/Nøgletal!$C$9,\"-\")","v":26.194899792674502},2.2370708885307662E-3,1.2934731092467551E-2,0.65845187959266727,5.8599847754172728E-2,4.2396989850143969,0.33882398481237869,24.513915301175594,17.248081004228094,1247.8986606559026]
["V018","Aulum Vandværk Amba","Region Midtjylland","Herning Kommune",316798,381.25,11.32,{"$f":"IFERROR(F14+G14*Nøgletal!$C$9,\"-\")","v":1200.252},{"$f":"IFERROR(H14/Nøgletal!$C$9,\"-\")","v":16.589523151347617},1.2304025822406112E-3,6.2922121254295436E-3,7.8328496130802533E-2,2.0411792123558509E-2,1.4767931601394579,0.1043847987280036,7.5522401879710603,1.2994323999721908,94.013934137988002]
["V019","Baunehøj Vandværk Amba","Region Hovedstaden","Gribskov Kommune",257683,800,17.07,{"$f":"IFERROR(F15+G15*Nøgletal!$C$9,\"-\")","v":2035.0145},{"$f":"IFERROR(H15/Nøgletal!$C$9,\"-\")","v":28.127360055286804},1.0008075448693092E-3,2.4107655133086591E-3,0.17634241564671704,2.8150074160586663E-2,2.0366578655184449,6.7808469601700963E-2,4.905942775683064,4.9600466179142515,358.85937280609608]
["V020","Billund Drikkevand A/S","Region Syddanmark","Billund Kommune",683281,706.25,13.64,{"$f":"IFERROR(F16+G16*Nøgletal!$C$9,\"-\")","v":1693.1039999999998},{"$f":"IFERROR(H16/Nøgletal!$C$9,\"-\")","v":23.401575673807876},2.6537752978110568E-3,1.5344113605431206E-2,0.40012941762070681,6.2102523453007479E-2,4.4931175718250911,0.35907643568500341,25.979180121809993,9.3636588457676453,677.46071749128907]
["V021","Birkerød Vandforsyning a.m.b.a.","Region Hovedstaden","Rudersdal Kommune",1108686,0,18.809999999999999,{"$f":"IFERROR(F17+G17*Nøgletal!$C$9,\"-\")","v":1360.9034999999999},{"$f":"IFERROR(H17/Nøgletal!$C$9,\"-\")","v":18.809999999999999},4.3059934636393363E-3,1.037236439302602E-2,0.409654927782027,8.0995737051055908E-2,5.8600415756438951,0.19510417423281942,14.115787005744485,7.705609191579927,557.50082501080772]
["V022","Bjerringbro Fællesvandværk","Region Midtjylland","Viborg Kommune",476733,500,11.0625,{"$f":"IFERROR(F18+G18*Nøgletal!$C$9,\"-\")","v":1300.3718749999998},{"$f":"IFERROR(H18/Nøgletal!$C$9,\"-\")","v":17.973350034554247},1.8515694993002272E-3,9.4688260758982144E-3,0.1683489805474512,3.3278906724227328E-2,2.4077289014978471,0.17018652547843333,12.312995118364652,3.0257951553397042,218.91627948882763]
["V024","Bogense Forsyningsselskab a.m.b.a.","Region Syddanmark","Nordfyns Kommune",232081,675,14.01,{"$f":"IFERROR(F19+G19*Nøgletal!$C$9,\"-\")","v":1688.6234999999999},{"$f":"IFERROR(H19/Nøgletal!$C$9,\"-\")","v":23.339647546648237},9.0137267813869819E-4,5.2117316735897524E-3,0.46108746875831952,2.1037720615935618E-2,1.5220790865629419,0.12163998036928797,8.8006525797179851,10.761619008995359,778.60313530081407]
["V025","Bolderslev Vandværk","Region Syddanmark","Aabenraa Kommune",276443,668.75,10.3125,{"$f":"IFERROR(F20+G20*Nøgletal!$C$9,\"-\")","v":1414.859375},{"$f":"IFERROR(H20/Nøgletal!$C$9,\"-\")","v":19.555761921216313},1.0736689658468214E-3,6.2079478244327279E-3,0.10090261674540398,2.0996414678298967E-2,1.5190906019749302,0.1214011496739392,8.7833731789094998,1.9732275503008545,142.76301326426679]
["V026","Bording Vandværk A.m.b.a","Region Midtjylland","Ikast-Brande Kommune",282234,500,10.94,{"$f":"IFERROR(F21+G21*Nøgletal!$C$9,\"-\")","v":1291.509},{"$f":"IFERROR(H21/Nøgletal!$C$9,\"-\")","v":17.850850034554252},1.0961604631219159E-3,5.6057052033424513E-3,0.14454762096210411,1.9567396040996859E-2,1.4157011035661224,0.10006660292278655,7.2398187214636058,2.5802979046461112,186.6845534011461]
["V027","Bornholms Forsyning A/S","Region Hovedstaden","Bornholms Regionskommune",1306605.55,1248.75,17.3,{"$f":"IFERROR(F22+G22*Nøgletal!$C$9,\"-\")","v":2500.4049999999997},{"$f":"IFERROR(H22/Nøgletal!$C$9,\"-\")","v":34.559847961299241},5.074687474952223E-3,1.2224010118780411E-2,0.5050435629145219,0.17538042758545838,12.688773935807912,0.42245993118243447,30.56497602104913,17.454228748158744,1262.8134499292851]
["V028","Borup Vandværk","Region Sjælland","Køge Kommune",245230,750,12.8125,{"$f":"IFERROR(F23+G23*Nøgletal!$C$9,\"-\")","v":1676.984375},{"$f":"IFERROR(H23/Nøgletal!$C$9,\"-\")","v":23.178775051831376},9.5244169863087868E-4,7.9426373358367497E-3,0.13140493919246218,2.2076431882549308E-2,1.5972298467024424,0.18410060412563728,13.319678708489857,3.0458055262416615,220.36402982358419]
["V030","Brande Vandværk a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",815476,650,14.7,{"$f":"IFERROR(F24+G24*Nøgletal!$C$9,\"-\")","v":1713.5449999999998},{"$f":"IFERROR(H24/Nøgletal!$C$9,\"-\")","v":23.684105044920525},3.1672036318260996E-3,1.619690773046794E-2,0.41765030347758525,7.501238351482313E-2,5.4271459472974533,0.38360926409128798,27.754130257004682,9.8916736596060648,715.66258927249874]
["V035","Brønderslev Vand A/S","Region Nordjylland","Brønderslev Kommune",857111,687.5,16.5,{"$f":"IFERROR(F25+G25*Nøgletal!$C$9,\"-\")","v":1881.2749999999999},{"$f":"IFERROR(H25/Nøgletal!$C$9,\"-\")","v":26.002418797512092},3.3289086031693151E-3,3.4514505409578955E-2,0.68013832713987687,8.6559675638249525E-2,6.2625925324273526,0.89746062424886863,64.931276164405645,17.685241622530363,1279.5272313900718]
["V041","Egedal Vandforsyning A/S","Region Hovedstaden","Egedal Kommune",605619,375,15.950000000000001,{"$f":"IFERROR(F26+G26*Nøgletal!$C$9,\"-\")","v":1528.9825000000001},{"$f":"IFERROR(H26/Nøgletal!$C$9,\"-\")","v":21.133137525915689},2.3521461039967954E-3,5.6658972435297507E-3,0.68580698128698014,4.9708227096811067E-2,3.5963902304542805,0.11973818565522083,8.6630577321552273,14.493253251770838,1048.5868727656202]
["V043","Energi Viborg Vand A/S","Region Midtjylland","Viborg Kommune",2355081,850,13.81,{"$f":"IFERROR(F27+G27*Nøgletal!$C$9,\"-\")","v":1849.1534999999999},{"$f":"IFERROR(H27/Nøgletal!$C$9,\"-\")","v":25.558445058742226},9.146830926286785E-3,4.6776397655820853E-2,0.83165101945254882,0.23377877569110506,16.913894421251449,1.1955319895321759,86.496739442652924,21.25570688872493,1537.8503933992486]
["V044","Esbjerg Vand A/S","Region Syddanmark","Esbjerg Kommune",8340380,827.5,13.88,{"$f":"IFERROR(F28+G28*Nøgletal!$C$9,\"-\")","v":1831.7179999999998},{"$f":"IFERROR(H28/Nøgletal!$C$9,\"-\")","v":25.317456807187284},3.2392960463348726E-2,0.18729591227103684,1,0.82010737738775674,59.334768754004195,4.7418561690847136,343.07329383327902,25.317456807187284,1831.7179999999998]
["V045","Fanø Vand A/S","Region Syddanmark","Fanø Kommune",268263,715.4,16.5625,{"$f":"IFERROR(F29+G29*Nøgletal!$C$9,\"-\")","v":1913.6968750000001},{"$f":"IFERROR(H29/Nøgletal!$C$9,\"-\")","v":26.450544229440226},1.0418989006231514E-3,6.0242534888776235E-3,1,2.7558792953537813E-2,1.9938786701884605,0.15934478335691718,11.528595075872955,26.450544229440226,1913.6968750000001]
["V047","Faxe Vandforsyning A/S","Region Sjælland","Faxe Kommune",1655818,135,21.259999999999998,{"$f":"IFERROR(F30+G30*Nøgletal!$C$9,\"-\")","v":1673.1609999999998},{"$f":"IFERROR(H30/Nøgletal!$C$9,\"-\")","v":23.125929509329648},6.4309836012868913E-3,5.3629498300169373E-2,1,0.14872247343901557,10.760070953312775,1.2402319973104312,89.730785005409686,23.125929509329648,1673.1609999999998]
["V050","FFV Vand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",479859,875,19.95,{"$f":"IFERROR(F31+G31*Nøgletal!$C$9,\"-\")","v":2318.3824999999997},{"$f":"IFERROR(H31/Nøgletal!$C$9,\"-\")","v":32.043987560469937},1.8637104802157764E-3,1.077596334537125E-2,0.23683688396913108,5.9720715444351792E-2,4.3207937623988517,0.34530483539115636,24.982804840550159,7.5891981637672981,549.07848714856391]
["V051","Fjerritslev Vand Amba","Region Nordjylland","Jammerbugt Kommune",216105,625,11.559999999999999,{"$f":"IFERROR(F32+G32*Nøgletal!$C$9,\"-\")","v":1461.366},{"$f":"IFERROR(H32/Nøgletal!$C$9,\"-\")","v":20.198562543192814},8.3932395417618576E-4,8.7022068221467939E-3,0.16193729777039756,1.6953137382427586E-2,1.2265594896186358,0.17577206876093121,12.717109174853372,3.2709006370910134,236.6496610935348]
["V052","Fonden Djurs Vand","Region Midtjylland","Syddjurs Kommune",333832,921.25,15.53,{"$f":"IFERROR(F33+G33*Nøgletal!$C$9,\"-\")","v":2044.8454999999999},{"$f":"IFERROR(H33/Nøgletal!$C$9,\"-\")","v":28.263241188666207},1.2965604417785079E-3,6.6305398337628248E-3,0.55833712435441141,3.6645000481669576E-2,2.6512657848487935,0.18740054653269744,13.55842954164066,15.780416810215046,1141.7131562190584]
["V053","Forsyning Helsingør Vand A/S","Region Hovedstaden","Helsingør Kommune",2557121,575.98,20.47,{"$f":"IFERROR(F34+G34*Nøgletal!$C$9,\"-\")","v":2056.9844999999996},{"$f":"IFERROR(H34/Nøgletal!$C$9,\"-\")","v":28.43102280580511},9.9315282340851092E-3,2.3923266649943344E-2,1,0.28236350571977109,20.428999638825438,0.68016293971389608,49.209788688300378,28.43102280580511,2056.9844999999996]
["V054","Fredensborg Vand A/S","Region Hovedstaden","Fredensborg Kommune",1701281,254.01,16.559999999999999,{"$f":"IFERROR(F35+G35*Nøgletal!$C$9,\"-\")","v":1452.1259999999997},{"$f":"IFERROR(H35/Nøgletal!$C$9,\"-\")","v":20.070850034554248},6.6075560310257311E-3,1.5916414987590444E-2,1,0.13261926619363193,9.5950039091092698,0.3194559783036594,23.112640030269755,20.070850034554248,1452.1259999999997]
["V055","Frederiksberg Vand A/S","Region Hovedstaden","Frederiksberg Kommune",5250476,370,18.887499999999999,{"$f":"IFERROR(F36+G36*Nøgletal!$C$9,\"-\")","v":1736.5106249999999},{"$f":"IFERROR(H36/Nøgletal!$C$9,\"-\")","v":24.001529025570147},2.0392171757373328E-2,4.9121076940484218E-2,1,0.48944330232900773,35.411222923503701,1.1789809539542964,85.299272018593328,24.001529025570147,1736.5106249999999]
["V056","Frederiksberg Vandværk","Region Sjælland","Sorø Kommune",232894,656.25,15.31,{"$f":"IFERROR(F37+G37*Nøgletal!$C$9,\"-\")","v":1763.9285},{"$f":"IFERROR(H37/Nøgletal!$C$9,\"-\")","v":24.380490670352454},9.04530265305794E-4,7.5430925241298536E-3,0.22654000591412074,2.2052891694339341E-2,1.5955267140854512,0.18390429691015325,13.305475881449587,5.5231565006508108,399.60037282208611]
["V057","Frederikshavn Vand A/S","Region Nordjylland","Frederikshavn Kommune",4453056,1312.5,15.33,{"$f":"IFERROR(F38+G38*Nøgletal!$C$9,\"-\")","v":2421.6255000000001},{"$f":"IFERROR(H38/Nøgletal!$C$9,\"-\")","v":33.47098134070491},1.7295095301302559E-2,0.1793175276027936,1,0.57888381211561113,41.88224380656446,6.0019336204544418,434.23989743987886,33.47098134070491,2421.6255000000001]
["V058","Frederikssund Vand A/S","Region Hovedstaden","Frederikssund Kommune",1276016,850,19.55,{"$f":"IFERROR(F39+G39*Nøgletal!$C$9,\"-\")","v":2264.4425000000001},{"$f":"IFERROR(H39/Nøgletal!$C$9,\"-\")","v":31.298445058742228},4.9558816071450448E-3,1.1937828134685104E-2,0.80071486123208135,0.15511138819886033,11.222308936187543,0.37363545799414893,27.032525385876674,25.061130091990705,1813.1727621555274]
["V059","Furesø Vandforsyning a.m.b.a.","Region Hovedstaden","Furesø Kommune",1684961,375,15.309999999999999,{"$f":"IFERROR(F40+G40*Nøgletal!$C$9,\"-\")","v":1482.6784999999998},{"$f":"IFERROR(H40/Nøgletal!$C$9,\"-\")","v":20.493137525915685},6.5441712554205602E-3,1.5763732454488932E-2,1,0.13411060153047785,9.7029020207300718,0.3230483371115821,23.372547190022964,20.493137525915685,1482.6784999999998]
["V060","Galten Vandværk","Region Midtjylland","Skanderborg Kommune",274157,625,11.6,{"$f":"IFERROR(F41+G41*Nøgletal!$C$9,\"-\")","v":1464.2599999999998},{"$f":"IFERROR(H41/Nøgletal!$C$9,\"-\")","v":20.23856254319281},1.0647904366168325E-3,5.4452805878553133E-3,0.21485708822199426,2.1549827846863344E-2,1.5591300447205629,0.11020465174254347,7.9733065535730194,4.3483986178291261,314.60663999993727]
["V061","Nordvand (Gentofte Vand A/S)","Region Hovedstaden","Gentofte Kommune",3681694,0,22.85,{"$f":"IFERROR(F42+G42*Nøgletal!$C$9,\"-\")","v":1653.1975},{"$f":"IFERROR(H42/Nøgletal!$C$9,\"-\")","v":22.85},1.429922475716313E-2,3.4444262624059058E-2,1,0.32673728570117755,23.639442620480192,0.78705140095974957,56.943168859437876,22.85,1653.1975]
["V062","Gilleleje Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",461554,906.25,15.94,{"$f":"IFERROR(F43+G43*Nøgletal!$C$9,\"-\")","v":2059.509},{"$f":"IFERROR(H43/Nøgletal!$C$9,\"-\")","v":28.465915687629582},1.7926162205679427E-3,4.3180903114666651E-3,0.31585920418267732,5.102846219496425E-2,3.6919092398056632,0.12291839473778025,8.8931458592784001,8.9912214754258706,650.51487374706164]
["V063","Give Vandværk A.m.b.a","Region Syddanmark","Vejle Kommune",299666,691.25,14.0625,{"$f":"IFERROR(F44+G44*Nøgletal!$C$9,\"-\")","v":1708.671875},{"$f":"IFERROR(H44/Nøgletal!$C$9,\"-\")","v":23.616750172771251},1.1638641033393992E-3,6.7294555939432649E-3,1,2.7486687763623015E-2,1.9886618596981251,0.15892787156091606,11.498431507432278,23.616750172771251,1708.671875]
["V065","Nordvand (Gladsaxe Vand A/S)","Region Hovedstaden","Gladsaxe Kommune",3348788,0,22.05,{"$f":"IFERROR(F45+G45*Nøgletal!$C$9,\"-\")","v":1595.3174999999999},{"$f":"IFERROR(H45/Nøgletal!$C$9,\"-\")","v":22.05},1.3006260779980846E-2,3.1329744770830351E-2,1,0.28678805019857767,20.749115431867093,0.69082087219680921,49.980890103439144,22.05,1595.3174999999999]
["V067","Glostrup Vand A/S","Region Hovedstaden","Glostrup Kommune",1333812,282.75,21,{"$f":"IFERROR(F46+G46*Nøgletal!$C$9,\"-\")","v":1802.1},{"$f":"IFERROR(H46/Nøgletal!$C$9,\"-\")","v":24.908085694540429},5.1803538185958061E-3,1.2478541350563479E-2,1,0.12903269684162408,9.3355156164915023,0.3108165773027014,22.487579367850444,24.908085694540429,1802.1]
["V068","Greve Vandværk Amba","Region Sjælland","Greve Kommune",1848896,500,18.75,{"$f":"IFERROR(F47+G47*Nøgletal!$C$9,\"-\")","v":1856.5625},{"$f":"IFERROR(H47/Nøgletal!$C$9,\"-\")","v":25.660850034554251},7.1808736566971298E-3,5.9883009418420355E-2,1,0.18426732202158624,13.331740748261765,1.5366489243038846,111.17654967338603,25.660850034554251,1856.5625]
["V069","Grindsted Vandværk a.m.b.a.","Region Syddanmark","Billund Kommune",1024369,728.75,10.82,{"$f":"IFERROR(F48+G48*Nøgletal!$C$9,\"-\")","v":1511.577},{"$f":"IFERROR(H48/Nøgletal!$C$9,\"-\")","v":20.892563925362822},3.9785171079591182E-3,2.3003763180714756E-2,0.59987058237929314,8.3121423006185496E-2,6.0138349544975203,0.48060759277699061,34.771959337415268,12.532834489304006,906.75057530114475]
["V070","Guldborgsund Vand A/S","Region Sjælland","Guldborgsund Kommune",1283660,971,20.52,{"$f":"IFERROR(F49+G49*Nøgletal!$C$9,\"-\")","v":2455.6219999999998},{"$f":"IFERROR(H49/Nøgletal!$C$9,\"-\")","v":33.940870767104357},4.9855699174836433E-3,4.1575850599519647E-2,0.7484291360641907,0.16921458426967548,12.242675171911019,1.4111205722307345,102.09457340089362,25.402336585490261,1837.8590519602201]
["V071","Provas","Region Syddanmark","Haderslev Kommune",1579953,875,18.5,{"$f":"IFERROR(F50+G50*Nøgletal!$C$9,\"-\")","v":2213.4749999999999},{"$f":"IFERROR(H50/Nøgletal!$C$9,\"-\")","v":30.593987560469937},6.1363337237570958E-3,3.548024652118506E-2,0.86609499042333571,0.18773491761151676,13.582621289193238,1.0854822207115424,78.534638668480099,26.497299363196863,1917.0796089272928]
["V072","Hadsten Vandværk A.M.B.A","Region Midtjylland","Favrskov Kommune",364390,500,14.06,{"$f":"IFERROR(F51+G51*Nøgletal!$C$9,\"-\")","v":1517.241},{"$f":"IFERROR(H51/Nøgletal!$C$9,\"-\")","v":20.970850034554253},1.4152437734539244E-3,7.2374799600542659E-3,1,2.9678864935438923E-2,2.1472658780790059,0.15177610687038973,10.981001332072694,20.970850034554253,1517.241]
["V073","Hadsund Vandværk a.m.b.a.","Region Nordjylland","Mariagerfjord Kommune",287279,562.5,11,{"$f":"IFERROR(F52+G52*Nøgletal!$C$9,\"-\")","v":1358.35},{"$f":"IFERROR(H52/Nøgletal!$C$9,\"-\")","v":18.774706288873531},1.1157545925905485E-3,1.1568271320235574E-2,0.1601521472994579,2.0947964766349296E-2,1.5155852508453715,0.21719089630742214,15.713761347841992,3.0068095270797324,217.54266928421862]
["V074","Halsnæs Vand A/S","Region Hovedstaden","Halsnæs Kommune",577753,837.5,23.01,{"$f":"IFERROR(F53+G53*Nøgletal!$C$9,\"-\")","v":2502.2735000000002},{"$f":"IFERROR(H53/Nøgletal!$C$9,\"-\")","v":34.585673807878372},2.2439181531993886E-3,5.4051955604778644E-3,1,7.7607421298130905E-2,5.6148969309197705,0.18694233052247974,13.525277613301409,34.585673807878372,2502.2735000000002]
["V079","Helsinge Vandværk","Region Hovedstaden","Gribskov Kommune",452393,812.5,18.759999999999998,{"$f":"IFERROR(F54+G54*Nøgletal!$C$9,\"-\")","v":2169.7860000000001},{"$f":"IFERROR(H54/Nøgletal!$C$9,\"-\")","v":29.990131306150658},1.7570360778400649E-3,4.2323841419971212E-3,0.30958997854598586,5.2693742684067499E-2,3.8123922831922834,0.12692975615656346,9.1833678579273652,9.2846441076624817,671.74400118938047]
["V080","Herning Vand A/S","Region Midtjylland","Herning Kommune",3161553.54,740,11.51,{"$f":"IFERROR(F55+G55*Nøgletal!$C$9,\"-\")","v":1572.7484999999999},{"$f":"IFERROR(H55/Nøgletal!$C$9,\"-\")","v":21.738058051140293},1.2279066280430892E-2,6.2794479509285725E-2,0.78169601520595156,0.26692305561780605,19.311883073948263,1.3650300408639926,98.759923456509853,16.992553356892021,1229.4112353711375]
["V081","Hillerød Vand A/S","Region Hovedstaden","Hillerød Kommune",1751259,915.14,21.200000000000003,{"$f":"IFERROR(F56+G56*Nøgletal!$C$9,\"-\")","v":2448.96},{"$f":"IFERROR(H56/Nøgletal!$C$9,\"-\")","v":33.848790601243955},6.8016641385744564E-3,1.6383986534119085E-2,0.88174040185505642,0.23022810516659711,16.657003408803302,0.55457812940699758,40.123727662596274,29.845846227048501,2159.346974526959]
["V085","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3069520,1338.75,15.1875,{"$f":"IFERROR(F57+G57*Nøgletal!$C$9,\"-\")","v":2437.5656250000002},{"$f":"IFERROR(H57/Nøgletal!$C$9,\"-\")","v":33.691300967519012},1.1921619878405803E-2,0.12360471939435008,1,0.40165488334372729,29.059730809918666,4.1644038021207832,301.2946150834386,33.691300967519012,2437.5656250000002]
["V086","HOFOR Vand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1176099,100,26.975000000000001,{"$f":"IFERROR(F58+G58*Nøgletal!$C$9,\"-\")","v":2051.6412499999997},{"$f":"IFERROR(H58/Nøgletal!$C$9,\"-\")","v":28.357170006910849},4.5678168630187083E-3,1.1003049907975305E-2,1,0.12953035934505572,9.3715214986147792,0.3120153568349805,22.574311067010836,28.357170006910849,2051.6412499999997]
["V087","HOFOR Vand Brøndby A/S","Region Hovedstaden","Brøndby Kommune",1857113,125,24.037500000000001,{"$f":"IFERROR(F59+G59*Nøgletal!$C$9,\"-\")","v":1864.1131249999999},{"$f":"IFERROR(H59/Nøgletal!$C$9,\"-\")","v":25.765212508638562},7.2127874251498069E-3,1.7374308645572985E-2,1,0.18583900078862073,13.445451707056709,0.44765275444386421,32.387676784013571,25.765212508638562,1864.1131249999999]
["V088","HOFOR Vand Dragør A/S","Region Hovedstaden","Dragør Kommune",620055,441.15,24.662500000000001,{"$f":"IFERROR(F60+G60*Nøgletal!$C$9,\"-\")","v":2225.4818749999999},{"$f":"IFERROR(H60/Nøgletal!$C$9,\"-\")","v":30.759942985487218},2.4082136665357808E-3,5.8009539253835157E-3,1,7.407651507951174E-2,5.3594358660026744,0.17843701200623521,12.909917818651117,30.759942985487218,2225.4818749999999]
["V089","HOFOR Vand Herlev A/S","Region Hovedstaden","Herlev Kommune",1457405,0,20.037500000000001,{"$f":"IFERROR(F61+G61*Nøgletal!$C$9,\"-\")","v":1449.713125},{"$f":"IFERROR(H61/Nøgletal!$C$9,\"-\")","v":20.037500000000001},5.6603730938022912E-3,1.3634821516838929E-2,1,0.11341972586706342,8.2059171664820383,0.27320773614366006,19.766579709993806,20.037500000000001,1449.713125]
["V090","HOFOR Vand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",3083346,0,19.850000000000001,{"$f":"IFERROR(F62+G62*Nøgletal!$C$9,\"-\")","v":1436.1475},{"$f":"IFERROR(H62/Nøgletal!$C$9,\"-\")","v":19.850000000000001},1.1975318279601702E-2,2.8846389565466871E-2,1,0.2377100678500938,17.198323408954284,0.57260083287451746,41.427670258471338,19.850000000000001,1436.1475]
["V091","HOFOR Vand København A/S","Region Hovedstaden","Københavns Kommune",51423959,480,18.225000000000001,{"$f":"IFERROR(F63+G63*Nøgletal!$C$9,\"-\")","v":1798.5787499999999},{"$f":"IFERROR(H63/Nøgletal!$C$9,\"-\")","v":24.859416033172081},0.19972402585444141,0.48109928445026806,1,4.9650226505355759,359.21938876624887,11.959847265410609,865.29494965245749,24.859416033172081,1798.5787499999999]
["V092","HOFOR Vand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1718092,0,19.587500000000002,{"$f":"IFERROR(F64+G64*Nøgletal!$C$9,\"-\")","v":1417.1556250000001},{"$f":"IFERROR(H64/Nøgletal!$C$9,\"-\")","v":19.587500000000002},6.6728477873185324E-3,1.6073691094451323E-2,1,0.13070440603410177,9.4564637765672632,0.31484342431256535,22.778921749014099,19.587500000000002,1417.1556250000001]
["V093","HOFOR Vand Vallensbæk A/S","Region Hovedstaden","Vallensbæk Kommune",401936,125,24.375,{"$f":"IFERROR(F65+G65*Nøgletal!$C$9,\"-\")","v":1888.5312499999998},{"$f":"IFERROR(H65/Nøgletal!$C$9,\"-\")","v":26.102712508638561},1.5610675960563588E-3,3.7603312882775702E-3,1,4.0748098666410645E-2,2.9481249385148098,9.815484655514789E-2,7.1015031482649489,26.102712508638561,1888.5312499999998]
["V094","FORS Vand Holbæk A/S","Region Sjælland","Holbæk Kommune",2110104,312.5,16.260000000000002,{"$f":"IFERROR(F66+G66*Nøgletal!$C$9,\"-\")","v":1488.9110000000001},{"$f":"IFERROR(H66/Nøgletal!$C$9,\"-\")","v":20.579281271596408},8.1953718470326297E-3,6.834315056436191E-2,0.64684575542955802,0.16865486236540705,12.202179292137201,1.4064529184510666,101.75686864993466,13.311620740323134,963.0957605623787]
["V097","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",3893014,983.75,12.72,{"$f":"IFERROR(F67+G67*Nøgletal!$C$9,\"-\")","v":1904.0419999999999},{"$f":"IFERROR(H67/Nøgletal!$C$9,\"-\")","v":26.317097442985489},1.5119964388344785E-2,7.7322678474191664E-2,1,0.39791357614254019,28.789047233912779,2.0349084639579385,147.22562736735685,26.317097442985489,1904.0419999999999]
["V098","HTK Vand A/S","Region Hovedstaden","Høje-Taastrup Kommune",2087716,0,25.26,{"$f":"IFERROR(F68+G68*Nøgletal!$C$9,\"-\")","v":1827.5609999999999},{"$f":"IFERROR(H68/Nøgletal!$C$9,\"-\")","v":25.26},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":8.1084197418703399E-3},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$C$3:$C$163,C68,$I$3:$I$163,\">0\")),\"-\")","v":1.9531725936063692E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$163,$D$3:$D$163,D68,$I$3:$I$163,\">0\")),\"-\")","v":1},{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.20481868267964479},{"$f":"IF(H68>0,J68*H68,\"-\")","v":14.8186316918723},{"$f":"IF(H68>0,K68*I68,\"-\")","v":0.49337139714496886},{"$f":"IF(H68>0,K68*H68,\"-\")","v":35.695420583438498},{"$f":"IF(H68>0,L68*I68,\"-\")","v":25.26},{"$f":"IF(H68>0,L68*H68,\"-\")","v":1827.5609999999999}]
["V101","Høng Vandværk a.m.b.a.","Region Sjælland","Kalundborg Kommune",228805,850,14.059999999999999,{"$f":"IFERROR(F69+G69*Nøgletal!$C$9,\"-\")","v":1867.241},{"$f":"IFERROR(H69/Nøgletal!$C$9,\"-\")","v":25.808445058742226},8.8864911656501321E-4,7.4106558562416006E-3,5.2464878191505464E-2,2.293465190136796E-2,1.6593220650639717,0.19125750451505769,13.837480451664423,1.3540369263190719,97.964571619184852]
["V102","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1276867,0,25.49,{"$f":"IFERROR(F70+G70*Nøgletal!$C$9,\"-\")","v":1844.2014999999997},{"$f":"IFERROR(H70/Nøgletal!$C$9,\"-\")","v":25.49},4.9591867814122014E-3,1.1945789705498179E-2,1,0.126409671058197,9.1457397010605526,0.30449817959314857,22.030443293564296,25.49,1844.2014999999997]
["V103","Haarby Vandværk","Region Syddanmark","Assens Kommune",298774,1437.5,15.9375,{"$f":"IFERROR(F71+G71*Nøgletal!$C$9,\"-\")","v":2590.578125},{"$f":"IFERROR(H71/Nøgletal!$C$9,\"-\")","v":35.806193849343472},1.1603996903590188E-3,6.7094243778900676E-3,0.34154812040733273,4.1549496255713164E-2,3.0061060541008473,0.24023894989224248,17.381288024703743,12.229538208183861,884.80708936210226]
["V106","Ikast Vandforsyning A.m.b.A","Region Midtjylland","Ikast-Brande Kommune",854823,593.75,14.38,{"$f":"IFERROR(F72+G72*Nøgletal!$C$9,\"-\")","v":1634.143},{"$f":"IFERROR(H72/Nøgletal!$C$9,\"-\")","v":22.586634416033174},3.3200223061972175E-3,1.6978414149382441E-2,0.43780207556031064,7.4988130083151902E-2,5.4253912115160396,0.38348523335610607,27.74515663331427,9.8884754272612678,715.43119716235276]
["V107","Ishøj Vand A/S","Region Hovedstaden","Ishøj Kommune",1099614,0,20.5,{"$f":"IFERROR(F73+G73*Nøgletal!$C$9,\"-\")","v":1483.175},{"$f":"IFERROR(H73/Nøgletal!$C$9,\"-\")","v":20.5},4.2707589854352858E-3,1.0287490867272531E-2,1,8.7550559201423364E-2,6.33428295822298,0.21089356277908688,15.258149267066937,20.5,1483.175]
["V108","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",122476,765,14.07,{"$f":"IFERROR(F74+G74*Nøgletal!$C$9,\"-\")","v":1782.9645},{"$f":"IFERROR(H74/Nøgletal!$C$9,\"-\")","v":24.643600552868005},4.7568099123890023E-4,4.9319149614735925E-3,9.1776832936430033E-2,1.1722492338683763E-2,0.84812232070377014,0.12154014227126861,8.7934292933262839,2.2617116108926818,163.63483504808551]
["V110","Jyllinge Vandværk Amba","Region Sjælland","Roskilde Kommune",222872,875,16.569999999999997,{"$f":"IFERROR(F75+G75*Nøgletal!$C$9,\"-\")","v":2073.8394999999996},{"$f":"IFERROR(H75/Nøgletal!$C$9,\"-\")","v":28.663987560469934},8.6560610960021692E-4,7.2184947531403502E-3,6.4956939126623064E-2,2.4811722757847394E-2,1.7951281415302587,0.20691084380933247,14.969999549605204,1.8619248950917262,134.71026615988637]
["V112","Kalundborg Vandforsyning A/S","Region Sjælland","Kalundborg Kommune",3367730,0,18.79,{"$f":"IFERROR(F76+G76*Nøgletal!$C$9,\"-\")","v":1359.4564999999998},{"$f":"IFERROR(H76/Nøgletal!$C$9,\"-\")","v":18.79},1.3079829065490231E-2,0.10907579837302736,0.77221889483131356,0.24576998814056142,17.781458641969618,2.0495342514291841,148.28380309090144,14.509993033880381,1049.7979960012456]
["V113","Kerteminde Forsyning - Vand A/S","Region Syddanmark","Kerteminde Kommune",864016,630,16.75,{"$f":"IFERROR(F77+G77*Nøgletal!$C$9,\"-\")","v":1841.8625},{"$f":"IFERROR(H77/Nøgletal!$C$9,\"-\")","v":25.457671043538358},3.355726732798831E-3,1.9402792790828734E-2,0.73749440914476128,8.5428987275600388E-2,6.1807872293896864,0.49394991619485545,35.73727643669779,18.77489006445602,1358.3632961633928]
["V114","Klemensker Vandværk","Region Hovedstaden","Bornholms Regionskommune",344487,625,14.4375,{"$f":"IFERROR(F78+G78*Nøgletal!$C$9,\"-\")","v":1669.5531249999999},{"$f":"IFERROR(H78/Nøgletal!$C$9,\"-\")","v":23.076062543192812},1.3379430878614179E-3,3.2228644473370769E-3,0.13315490804224345,3.0874458374722594E-2,2.2337670634111797,7.4371021554982916E-2,5.3807434095030144,3.0726909859158975,222.30919283101517]
["V115","Kvarmløse-Tølløse Vandværk","Region Sjælland","Holbæk Kommune",210744,0,19.6875,{"$f":"IFERROR(F79+G79*Nøgletal!$C$9,\"-\")","v":1424.390625},{"$f":"IFERROR(H79/Nøgletal!$C$9,\"-\")","v":19.6875},8.1850252145441386E-4,6.8256867540822091E-3,6.4602911459457332E-2,1.6114268391133772E-2,1.1658673180985284,0.1343807079709935,9.7224442217013785,1.2718698193580662,92.019781430556094]
["V116","KLAR Køge Vand A/S","Region Sjælland","Køge Kommune",1620986,236.37,20.91,{"$f":"IFERROR(F80+G80*Nøgletal!$C$9,\"-\")","v":1749.2084999999997},{"$f":"IFERROR(H80/Nøgletal!$C$9,\"-\")","v":24.177035245335173},6.2957006047256597E-3,5.2501341289681813E-2,0.86859506080753779,0.15221137541453023,11.012493011241263,1.269326778788008,91.835792445312379,21.000053399067887,1519.3538634225617]
["V117","Langeland Vand ApS","Region Syddanmark","Langeland Kommune",788563,675,13.56,{"$f":"IFERROR(F81+G81*Nøgletal!$C$9,\"-\")","v":1656.0659999999998},{"$f":"IFERROR(H81/Nøgletal!$C$9,\"-\")","v":22.889647546648238},3.062677010143382E-3,1.7708380969234688E-2,1,7.010359731140442E-2,5.0719952654801093,0.40533859900755514,29.326247638196609,22.889647546648238,1656.0659999999998]
["V118","Langeskov Vandværk","Region Syddanmark","Kerteminde Kommune",307540,287.5,10.9375,{"$f":"IFERROR(F82+G82*Nøgletal!$C$9,\"-\")","v":1078.828125},{"$f":"IFERROR(H82/Nøgletal!$C$9,\"-\")","v":14.911238769868696},1.1944457040204723E-3,6.9062782343052315E-3,0.26250559085523867,1.7810665090293176E-2,1.288601619282711,0.10298116376287249,7.4506871982438234,3.9142835436679242,283.1984143843743]
["V119","FORS Vand Lejre A/S","Region Sjælland","Lejre Kommune",236679,595.91999999999996,17.03,{"$f":"IFERROR(F83+G83*Nøgletal!$C$9,\"-\")","v":1828.0405000000001},{"$f":"IFERROR(H83/Nøgletal!$C$9,\"-\")","v":25.266627505183141},9.1923071724608625E-4,7.6656830812237746E-3,1,2.3225860123979189E-2,1.6803909799698942,0.19368595898606566,14.01317913264185,25.266627505183141,1828.0405000000001]
["V120","Lemvig Vand og Spildevand A/S","Region Midtjylland","Lemvig Kommune",1860887,892.05,14.69,{"$f":"IFERROR(F84+G84*Nøgletal!$C$9,\"-\")","v":1954.8714999999997},{"$f":"IFERROR(H84/Nøgletal!$C$9,\"-\")","v":27.019647546648237},7.2274451545085022E-3,3.6960762837689023E-2,1,0.19528302073755033,14.128726550361765,0.99866678492961158,72.253541889657384,27.019647546648237,1954.8714999999997]
["V122","Andelsselskabet Ll. Skensved Vandværk","Region Sjælland","Næstved Kommune",440826,250,11.5625,{"$f":"IFERROR(F85+G85*Nøgletal!$C$9,\"-\")","v":1086.546875},{"$f":"IFERROR(H85/Nøgletal!$C$9,\"-\")","v":15.017925017277125},1.7121113413556895E-3,1.427770275336448E-2,0.17008599871208355,2.5712359745709505E-2,1.8602892276020826,0.21442146936899892,15.513393308847071,2.5543387751467646,184.8064103818684]
["V123","Lillerød Andelsvandværk a.m.b.a.","Region Hovedstaden","Allerød Kommune",612846,375,15.32,{"$f":"IFERROR(F86+G86*Nøgletal!$C$9,\"-\")","v":1483.402},{"$f":"IFERROR(H86/Nøgletal!$C$9,\"-\")","v":20.50313752591569},2.380214840105776E-3,5.7335097843829756E-3,1,4.8801872207914154E-2,3.5308154542425885,0.11755493961538736,8.5050998811732743,20.50313752591569,1483.402]
["V124","Lindholm Vandværk a.m.b.a","Region Nordjylland","Aalborg Kommune",460385,781.25,13.475000000000001,{"$f":"IFERROR(F87+G87*Nøgletal!$C$9,\"-\")","v":1756.16625},{"$f":"IFERROR(H87/Nøgletal!$C$9,\"-\")","v":24.273203178991018},1.788075975305538E-3,1.8538976367108818E-2,6.0893604402470637E-2,4.3402331448063852E-2,3.1401586802674193,0.45000034008934509,32.557524605464117,1.4780828319622716,106.93929289247035]
["V125","Lolland Vand A/S","Region Sjælland","Lolland Kommune",1576727,945.01,23.57,{"$f":"IFERROR(F88+G88*Nøgletal!$C$9,\"-\")","v":2650.2995000000001},{"$f":"IFERROR(H88/Nøgletal!$C$9,\"-\")","v":36.631644782308229},6.1238043557361229E-3,5.1067857679002862E-2,1,0.22432502587567754,16.229915622105271,1.8706996222907044,135.34511767273244,36.631644782308229,2650.2995000000001]
["V126","Lyngby-Taarbæk Vand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2718488,0,22.37,{"$f":"IFERROR(F89+G89*Nøgletal!$C$9,\"-\")","v":1618.4694999999999},{"$f":"IFERROR(H89/Nøgletal!$C$9,\"-\")","v":22.37},1.0558256854494394E-2,2.5432943262626673E-2,1,0.23618820583503961,17.088216692165112,0.56893494078495876,41.162442965791762,22.37,1618.4694999999999]
["V127","Læsø Vand A/S","Region Nordjylland","Læsø Kommune",165774,1187.5,16.099999999999998,{"$f":"IFERROR(F90+G90*Nøgletal!$C$9,\"-\")","v":2352.335},{"$f":"IFERROR(H90/Nøgletal!$C$9,\"-\")","v":32.513268832066345},6.4384484014531375E-4,6.6754569942137501E-3,1,2.0933500373783366E-2,1.5145387520432267,0.21704092782976922,15.702911128483802,32.513268832066345,2352.335]
["V128","Løgstør Vand Amba","Region Nordjylland","Vesthimmerlands Kommune",424581,897.5,12.2,{"$f":"IFERROR(F91+G91*Nøgletal!$C$9,\"-\")","v":1780.1699999999998},{"$f":"IFERROR(H91/Nøgletal!$C$9,\"-\")","v":24.604975812024879},1.649017856079587E-3,1.7097205871006722E-2,0.37742613370692429,4.0574044462435364E-2,2.9355321168571979,0.42067633690933015,30.435932975390035,9.2865608906849406,671.88268044105541]
["V131","Mariager Vand Amba","Region Nordjylland","Mariagerfjord Kommune",213740,625,10.934999999999999,{"$f":"IFERROR(F92+G92*Nøgletal!$C$9,\"-\")","v":1416.14725},{"$f":"IFERROR(H92/Nøgletal!$C$9,\"-\")","v":19.573562543192814},8.3013859913291202E-4,8.6069720097436686E-3,0.11915566388001257,1.6248769789646521E-2,1.1755984942809257,0.16846910494022765,12.188739742425469,2.3323008393310869,168.74196572560413]
["V132","Mariagerfjord Vand A/S","Region Nordjylland","Mariagerfjord Kommune",1292769,632.94000000000005,12.71,{"$f":"IFERROR(F93+G93*Nøgletal!$C$9,\"-\")","v":1552.5084999999999},{"$f":"IFERROR(H93/Nøgletal!$C$9,\"-\")","v":21.458306841741535},5.0209480989167003E-3,5.2057764564724961E-2,0.72069218882052954,0.10774104494301338,7.7950646016270175,1.1170714855250077,80.820121977734303,15.464834126157252,1118.8807490274771]
["V133","Midtfyns Vandforsyning a.m.b.a.","Region Syddanmark","Faaborg-Midtfyn Kommune",1546257,550,11.56,{"$f":"IFERROR(F94+G94*Nøgletal!$C$9,\"-\")","v":1386.366},{"$f":"IFERROR(H94/Nøgletal!$C$9,\"-\")","v":19.161935038009677},6.0054628047134795E-3,3.4723551615211373E-2,0.76316311603086895,0.11507628813710309,8.3257694467194074,0.66537044033965631,48.139551358574131,14.623682052788553,1058.0233965192517]
["V134","Morsø Vand A/S","Region Nordjylland","Morsø Kommune",554911,698.7,13.72,{"$f":"IFERROR(F95+G95*Nøgletal!$C$9,\"-\")","v":1691.3420000000001},{"$f":"IFERROR(H95/Nøgletal!$C$9,\"-\")","v":23.377221838286111},2.1552027705784753E-3,2.2345389000181851E-2,1,5.0382653274301865E-2,3.6451849643957397,0.52237311572004941,37.793694922345573,23.377221838286111,1691.3420000000001]
["V135","Mørkøv Vandværk","Region Sjælland","Holbæk Kommune",319012,437.5,10.625,{"$f":"IFERROR(F96+G96*Nøgletal!$C$9,\"-\")","v":1206.21875},{"$f":"IFERROR(H96/Nøgletal!$C$9,\"-\")","v":16.67199378023497},1.2390014727546952E-3,1.0332327291848279E-2,9.7792126895685783E-2,2.0656624847468247E-2,1.4945068077143275,0.17226049634504653,12.463046910564115,1.6303897313608224,117.95869706395548]
["V136","NFS A/S","Region Syddanmark","Nyborg Kommune",1129153,625,16.18,{"$f":"IFERROR(F97+G97*Nøgletal!$C$9,\"-\")","v":1795.6229999999998},{"$f":"IFERROR(H97/Nøgletal!$C$9,\"-\")","v":24.818562543192812},4.3854846525064328E-3,2.5356847197439213E-2,0.81421356473382644,0.10884142513044309,7.8746771081875577,0.62932049806782842,45.531338035207384,20.20761027986244,1462.0206037480475]
["V137","NK-Vand A/S","Region Sjælland","Næstved Kommune",2150957,889.48,17.18,{"$f":"IFERROR(F98+G98*Nøgletal!$C$9,\"-\")","v":2132.453},{"$f":"IFERROR(H98/Nøgletal!$C$9,\"-\")","v":29.474125777470629},8.3540396312114292E-3,6.9666318867917507E-2,0.82991400128791648,0.24622801484030002,17.814596873695706,2.0533538447663759,148.56015066884729,24.460989658443971,1769.7526017884213]
["V138","Nordenskov Vandværk","Region Syddanmark","Varde Kommune",216577,750,10.1875,{"$f":"IFERROR(F99+G99*Nøgletal!$C$9,\"-\")","v":1487.065625},{"$f":"IFERROR(H99/Nøgletal!$C$9,\"-\")","v":20.553775051831376},8.4115714131378634E-4,4.8635657838041364E-3,0.12425352476298389,1.7288954665805101E-2,1.2508558700709991,9.9964637070094176E-2,7.2324414920213131,2.5538789973755303,184.77314546011959]
["V140","Nybrovejens Vandværk","Region Hovedstaden","Frederikssund Kommune",317580,418.75,13.13,{"$f":"IFERROR(F100+G100*Nøgletal!$C$9,\"-\")","v":1368.7055},{"$f":"IFERROR(H100/Nøgletal!$C$9,\"-\")","v":18.917836903939186},1.2334397694050258E-3,2.9711347342143792E-3,0.19928513876791859,2.3334012388436638E-2,1.6882157963033906,5.6207442321496326E-2,4.066608451960259,3.7700437525903721,272.7626654999134]
["V141","Nyhuse Vandværk","Region Hovedstaden","Hillerød Kommune",234880,406.25,16.670000000000002,{"$f":"IFERROR(F101+G101*Nøgletal!$C$9,\"-\")","v":1612.3244999999999},{"$f":"IFERROR(H101/Nøgletal!$C$9,\"-\")","v":22.285065653075328},9.1224363321951141E-4,2.1974309665982535E-3,0.11825959814494354,2.032940925789678E-2,1.470832759808832,4.8969893358742855E-2,3.5429717845050455,2.6354229087663721,190.672847449247]
["V142","Næsby Vandværk","Region Syddanmark","Odense Kommune",387756,687.5,15.31,{"$f":"IFERROR(F102+G102*Nøgletal!$C$9,\"-\")","v":1795.1785},{"$f":"IFERROR(H102/Nøgletal!$C$9,\"-\")","v":24.812418797512095},1.5059943045072585E-3,8.7076504617976825E-3,3.9771292813206925E-2,3.7367361390102057E-2,2.7035285965738836,0.21605787000047369,15.631786894534271,0.98682197339977318,71.396569775473594]
["V144","Odder Vandværk a.m.b.a.","Region Midtjylland","Odder Kommune",886139,391.25,16.559999999999999,{"$f":"IFERROR(F103+G103*Nøgletal!$C$9,\"-\")","v":1589.3659999999998},{"$f":"IFERROR(H103/Nøgletal!$C$9,\"-\")","v":21.967740152038701},3.4416496121317465E-3,1.7600409600489936E-2,1,7.5605264373674985E-2,5.4700408774353848,0.38664122467301021,27.973492605092282,21.967740152038701,1589.3659999999998]
["V145","Odsherred Vand A/S","Region Sjælland","Odsherred Kommune",342683,1392.5,15.55,{"$f":"IFERROR(F104+G104*Nøgletal!$C$9,\"-\")","v":2517.5425},{"$f":"IFERROR(H104/Nøgletal!$C$9,\"-\")","v":34.796717346233592},1.330936584479572E-3,1.109899600438994E-2,0.60917090340242475,4.6312224135897209E-2,3.350689416232163,0.38620862679173273,27.942194148381859,21.197147741243942,1533.6136390789989]
["V146","Otterup Vandværk","Region Syddanmark","Nordfyns Kommune",271253,962.5,15.3125,{"$f":"IFERROR(F105+G105*Nøgletal!$C$9,\"-\")","v":2070.359375},{"$f":"IFERROR(H105/Nøgletal!$C$9,\"-\")","v":28.615886316516935},1.0535116750753242E-3,6.0913984843922646E-3,0.53891253124168048,3.0147170327078806E-2,2.1811477731641515,0.17431076653797259,12.611383959022316,15.421459728558309,1115.7426113611937]
["V149","Padborg Vandværk Amba","Region Syddanmark","Aabenraa Kommune",555138,500,12.809999999999999,{"$f":"IFERROR(F106+G106*Nøgletal!$C$9,\"-\")","v":1426.8035},{"$f":"IFERROR(H106/Nøgletal!$C$9,\"-\")","v":19.720850034554253},2.1560844093077877E-3,1.2466467732443708E-2,0.20262722099966382,4.251981729779937E-2,3.0763087814957841,0.24584934061213198,17.787199793287748,3.9959810382528524,289.10922811759383]
["V150","Pandrup Vandværk","Region Nordjylland","Jammerbugt Kommune",225584,312.5,11.5625,{"$f":"IFERROR(F107+G107*Nøgletal!$C$9,\"-\")","v":1149.046875},{"$f":"IFERROR(H107/Nøgletal!$C$9,\"-\")","v":15.881781271596408},8.7613916789931138E-4,9.0839111717320852E-3,0.16904034326016223,1.3914650628055344E-2,1.006724972939804,0.14426869032006001,10.43783974465634,2.6846617577334726,194.23527817201673]
["V151","Randers Spildevand A/S","Region Midtjylland","Randers Kommune",296074.88,550,16,{"$f":"IFERROR(F108+G108*Nøgletal!$C$9,\"-\")","v":1707.6},{"$f":"IFERROR(H108/Nøgletal!$C$9,\"-\")","v":23.601935038009675},1.1499166563191028E-3,5.8806114621023399E-3,0.10174989336490009,2.714025822156876E-2,1.9635976823304997,0.13879380971231453,10.041732132685954,2.4014943733227834,173.74811790990339]
["V152","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",2883,1060,19.319999999999997,{"$f":"IFERROR(F109+G109*Nøgletal!$C$9,\"-\")","v":2457.8019999999997},{"$f":"IFERROR(H109/Nøgletal!$C$9,\"-\")","v":33.971002073255008},1.1197200249369259E-5,1.1609385376668382E-4,6.8278542349037635E-3,3.8038011288597459E-4,2.752050116730026E-2,3.9438245470001798E-3,0.28533570597546298,0.23194905036979874,16.781513794254938]
["V153","Ringkøbing - Skjern Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",3635770,1321.25,15.03,{"$f":"IFERROR(F110+G110*Nøgletal!$C$9,\"-\")","v":2408.6705000000002},{"$f":"IFERROR(H110/Nøgletal!$C$9,\"-\")","v":33.291921216309611},1.4120861862868286E-2,7.2213322304032768E-2,0.9072778719244865,0.47011062064500192,34.012503403665889,2.4041202369138324,173.93809914071576,30.205023433411046,2185.3334454072892]
["V154","Ringsted Vand A/S","Region Sjælland","Ringsted Kommune",1737989,0,20.375,{"$f":"IFERROR(F111+G111*Nøgletal!$C$9,\"-\")","v":1474.1312499999999},{"$f":"IFERROR(H111/Nøgletal!$C$9,\"-\")","v":20.375},6.7501251696847134E-3,5.6290895570173215E-2,1,0.13753380033232604,9.9505704540437883,1.1469269972422793,82.980168250478897,20.375,1474.1312499999999]
["V155","FORS Vand Roskilde A/S","Region Sjælland","Roskilde Kommune",3208201,375,20.929999999999996,{"$f":"IFERROR(F112+G112*Nøgletal!$C$9,\"-\")","v":1889.2854999999995},{"$f":"IFERROR(H112/Nøgletal!$C$9,\"-\")","v":26.113137525915683},1.2460239000078635E-2,0.10390888979108917,0.93504306087337696,0.3253759346148315,23.540948869383058,2.7133871292799276,196.31355880340274,24.41690804123964,1766.563296783688]
["V156","Rudersdal Forsyning","Region Hovedstaden","Rudersdal Kommune",1597704,445,17.940000000000001,{"$f":"IFERROR(F113+G113*Nøgletal!$C$9,\"-\")","v":1742.9590000000001},{"$f":"IFERROR(H113/Nøgletal!$C$9,\"-\")","v":24.090656530753286},6.2052763188408817E-3,1.4947395457501261E-2,0.59034507221797305,0.1494891804756128,10.815542207410585,0.36009256999600475,26.052697439210942,14.221800369425933,1028.9472567279661]
["V158","Rødding Vandværk Amba","Region Syddanmark","Vejen Kommune",248743,700,13.32,{"$f":"IFERROR(F114+G114*Nøgletal!$C$9,\"-\")","v":1663.702},{"$f":"IFERROR(H114/Nøgletal!$C$9,\"-\")","v":22.995190048375953},9.6608573764441819E-4,5.5859022138121427E-3,0.2300943158860661,2.2215325140158868E-2,1.6072787738904939,0.12844888299825419,9.2932766849236899,5.2910625228511403,382.80837352827996]
["V159","Rødekro Vandværk","Region Syddanmark","Aabenraa Kommune",325640,875,10.3125,{"$f":"IFERROR(F115+G115*Nøgletal!$C$9,\"-\")","v":1621.109375},{"$f":"IFERROR(H115/Nøgletal!$C$9,\"-\")","v":22.406487560469941},1.2647437701021871E-3,7.3127412506313189E-3,0.11885968578322963,2.833846555197651E-2,2.0502879826855001,0.16385284586520604,11.854753398347656,2.6632280709433007,192.68455093274775]
["V160","Rønne Vand A/S","Region Hovedstaden","Bornholms Regionskommune",936022,806.25,14.700000000000001,{"$f":"IFERROR(F116+G116*Nøgletal!$C$9,\"-\")","v":1869.7950000000001},{"$f":"IFERROR(H116/Nøgletal!$C$9,\"-\")","v":25.843745680718733},3.6353887519303199E-3,8.7569981616878005E-3,0.3618015290432347,9.3952062355432672E-2,6.7974317114155527,0.22631363341718097,16.373791377733042,9.3503067034885294,676.49468999739508]
["V162","Silkeborg Vand a/s","Region Midtjylland","Silkeborg Kommune",2495504,787.5,13.99,{"$f":"IFERROR(F117+G117*Nøgletal!$C$9,\"-\")","v":1799.6765},{"$f":"IFERROR(H117/Nøgletal!$C$9,\"-\")","v":24.874588804422945},9.6922157513361015E-3,4.9565466094665778E-2,1,0.24108988141823673,17.442852920609425,1.2329205880043785,89.201804542116776,24.874588804422945,1799.6765]
["V165","SK Vand A/S","Region Sjælland","Slagelse Kommune",3389211,1298.75,14.83,{"$f":"IFERROR(F118+G118*Nøgletal!$C$9,\"-\")","v":2371.7004999999999},{"$f":"IFERROR(H118/Nøgletal!$C$9,\"-\")","v":32.780932964754669},1.3163258499606326E-2,0.109771536221623,1,0.43150389447333209,31.219306765145571,3.5984133703191628,260.34520734259138,32.780932964754669,2371.7004999999999]
["V166","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",1001840,737.5,15.32,{"$f":"IFERROR(F119+G119*Nøgletal!$C$9,\"-\")","v":1845.902},{"$f":"IFERROR(H119/Nøgletal!$C$9,\"-\")","v":25.51350380096752},3.8910173769781818E-3,1.9898451996983358E-2,0.78514291177800577,9.9273486637163511E-2,7.1824367581987802,0.50767923065840459,36.730592338135573,20.031746663950855,1449.2968711368444]
["V167","Skive Vand A/S","Region Midtjylland","Skive Kommune",2419133,750,15.82,{"$f":"IFERROR(F120+G120*Nøgletal!$C$9,\"-\")","v":1894.577},{"$f":"IFERROR(H120/Nøgletal!$C$9,\"-\")","v":26.186275051831377},9.3956006350528632E-3,4.8048592464683328E-2,1,0.24603578250665584,17.800688864356548,1.2582136581335501,91.031758165962344,26.186275051831377,1894.577]
["V171","Solrød Vandværk a.m.b.a.","Region Sjælland","Solrød Kommune",695796,356.25,18.309999999999999,{"$f":"IFERROR(F121+G121*Nøgletal!$C$9,\"-\")","v":1680.9784999999997},{"$f":"IFERROR(H121/Nøgletal!$C$9,\"-\")","v":23.233980649619902},2.7023819440548501E-3,2.2535804296888094E-2,1,6.2787089796052603E-2,4.5426459467444049,0.523596440957519,37.882202503276496,23.233980649619902,1680.9784999999997]
["V172","Sorø Vand A/S","Region Sjælland","Sorø Kommune",518197,537.25,18.349999999999998,{"$f":"IFERROR(F122+G122*Nøgletal!$C$9,\"-\")","v":1864.8724999999997},{"$f":"IFERROR(H122/Nøgletal!$C$9,\"-\")","v":25.77570836212854},2.0126103286931675E-3,1.6783635116089372E-2,0.50405914898915227,5.1876456879002747E-2,3.7532616551958484,0.43261008400869905,31.299339578029372,12.992481621607087,940.0060453232727]
["V174","Struer Forsyning Vand A/S","Region Midtjylland","Struer Kommune",918026,892.5,13.450000000000001,{"$f":"IFERROR(F123+G123*Nøgletal!$C$9,\"-\")","v":1865.6075000000001},{"$f":"IFERROR(H123/Nøgletal!$C$9,\"-\")","v":25.78586731167934},3.5654946084382457E-3,1.8233746199974692E-2,1,9.1939370873696691E-2,6.6518134827119546,0.4701729601073848,34.017013663769283,25.78586731167934,1865.6075000000001]
["V176","Støvring Vandværk a.m.b.a.","Region Nordjylland","Rebild Kommune",419358,687.5,11.57,{"$f":"IFERROR(F124+G124*Nøgletal!$C$9,\"-\")","v":1524.5895},{"$f":"IFERROR(H124/Nøgletal!$C$9,\"-\")","v":21.072418797512096},1.6287323975632999E-3,1.6886883915327434E-2,0.99317214576509627,3.4321331190529825E-2,2.4831483116348325,0.35584749004875049,25.745565905027096,20.928539393585837,1514.1798251259354]
["V178","Svendborg Vand A/S","Region Syddanmark","Svendborg Kommune",1856607,800,19.819999999999997,{"$f":"IFERROR(F125+G125*Nøgletal!$C$9,\"-\")","v":2233.9769999999999},{"$f":"IFERROR(H125/Nøgletal!$C$9,\"-\")","v":30.8773600552868},7.2108221863963623E-3,4.1692932671388218E-2,1,0.22265115294401086,16.108810915499184,1.2873676938552845,93.141052650429828,30.8773600552868,2233.9769999999999]
["V179","Svinninge Vandværk","Region Sjælland","Holbæk Kommune",622284,200,11.25,{"$f":"IFERROR(F126+G126*Nøgletal!$C$9,\"-\")","v":1013.9374999999999},{"$f":"IFERROR(H126/Nøgletal!$C$9,\"-\")","v":14.0143400138217},2.4168708151156779E-3,2.0154859241911006E-2,0.1907592062152989,3.3870849372513515E-2,2.4505559521013525,0.28245705034685753,20.435767592595138,2.6733643766679287,193.41791265192461]
["V180","Sydals Øst Vandforsyning","Region Syddanmark","Sønderborg Kommune",280400,1125,11.875,{"$f":"IFERROR(F127+G127*Nøgletal!$C$9,\"-\")","v":1984.15625},{"$f":"IFERROR(H127/Nøgletal!$C$9,\"-\")","v":27.424412577747066},1.0890374436084427E-3,6.2968082750184916E-3,0.11675442679988775,2.9866212166132888E-2,2.1608204502197141,0.17268626805707893,12.493851493929659,3.2019215708384907,231.65902565016478]
["V181","Sønderborg Vandforsyning A/S","Region Syddanmark","Sønderborg Kommune",2121222,555,16.149999999999999,{"$f":"IFERROR(F128+G128*Nøgletal!$C$9,\"-\")","v":1723.4524999999999},{"$f":"IFERROR(H128/Nøgletal!$C$9,\"-\")","v":23.821043538355219},8.2385527254136524E-3,4.7635264774433937E-2,0.88324557320011221,0.19625092316511367,14.198754290995971,1.1347217161528695,82.097116163660104,21.039831254259386,1522.2317912456663]
["V183","Tarup Vandværk","Region Syddanmark","Odense Kommune",270714,722.5,14.375,{"$f":"IFERROR(F129+G129*Nøgletal!$C$9,\"-\")","v":1762.53125},{"$f":"IFERROR(H129/Nøgletal!$C$9,\"-\")","v":24.361178299930895},1.0514182685770897E-3,6.0792944199834376E-3,2.7766548454787286E-2,2.5613787908611112E-2,1.8531575551880137,0.14809877530299151,10.714946393171433,0.67642583768074371,48.939409356201807]
["V184","Thisted Vand","Region Nordjylland","Thisted Kommune",3093947,733.75,14.09,{"$f":"IFERROR(F130+G130*Nøgletal!$C$9,\"-\")","v":1753.1614999999999},{"$f":"IFERROR(H130/Nøgletal!$C$9,\"-\")","v":24.231672425708364},1.2016491196647683E-2,0.12458835608042666,1,0.29117967838357495,21.066849731051647,3.01898423259841,218.42350922849491,24.231672425708364,1753.1614999999999]
["V185","Tinglev Vandværk","Region Syddanmark","Aabenraa Kommune",406832,707.8,12.809999999999999,{"$f":"IFERROR(F131+G131*Nøgletal!$C$9,\"-\")","v":1634.6034999999997},{"$f":"IFERROR(H131/Nøgletal!$C$9,\"-\")","v":22.592999308914994},1.58008302873791E-3,9.1360310418770446E-3,0.14849503650215845,3.5698814776303912E-2,2.5828092490655878,0.20641034301535399,14.933788317160861,3.3549482570705726,242.73050639905591]
["V188","TREFOR Vand A/S","Region Syddanmark","Fredericia Kommune",1033885.0079096344,1250,15.31,{"$f":"IFERROR(F132+G132*Nøgletal!$C$9,\"-\")","v":2357.6785},{"$f":"IFERROR(H132/Nøgletal!$C$9,\"-\")","v":32.587125086385626},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$I$3:$I$163,\">0\")),\"-\")","v":4.0154760556312509E-3},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$C$3:$C$163,C132,$I$3:$I$163,\">0\")),\"-\")","v":2.3217459604932041E-2},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$163,$D$3:$D$163,D132,$I$3:$I$163,\">0\")),\"-\")","v":1},{"$f":"IF(H132>0,J132*I132,\"-\")","v":0.13085282050624195},{"$f":"IF(H132>0,J132*H132,\"-\")","v":9.4672015636266043},{"$f":"IF(H132>0,K132*I132,\"-\")","v":0.75659026033402588},{"$f":"IF(H132>0,K132*H132,\"-\")","v":54.739305335166769},{"$f":"IF(H132>0,L132*I132,\"-\")","v":32.587125086385626},{"$f":"IF(H132>0,L132*H132,\"-\")","v":2357.6785}]
["V188","TREFOR Vand A/S","Region Syddanmark","Middelfart kommune",781858.30648564582,1250,15.31,{"$f":"IFERROR(F133+G133*Nøgletal!$C$9,\"-\")","v":2357.6785},{"$f":"IFERROR(H133/Nøgletal!$C$9,\"-\")","v":32.587125086385626},3.036636845075442E-3,1.7557816883633233E-2,1,9.8955264712400834E-2,7.1594134019422002,0.57215877503080959,41.395687373479078,32.587125086385626,2357.6785]
["V188","TREFOR Vand A/S","Region Syddanmark","Kolding Kommune",1875007.0189380501,1250,15.31,{"$f":"IFERROR(F134+G134*Nøgletal!$C$9,\"-\")","v":2357.6785},{"$f":"IFERROR(H134/Nøgletal!$C$9,\"-\")","v":32.587125086385626},7.2822854873472931E-3,4.210613306906872E-2,0.8787716750196507,0.23730874809095695,17.169287924380736,1.3721178252257407,99.272724655082342,28.636642496237975,2071.8610846028173]
["V190","Tønder Vand A/S","Region Syddanmark","Tønder Kommune",1672832,1047,15.040000000000001,{"$f":"IFERROR(F135+G135*Nøgletal!$C$9,\"-\")","v":2135.1440000000002},{"$f":"IFERROR(H135/Nøgletal!$C$9,\"-\")","v":29.511319972356606},6.497063783403703E-3,3.7565985664464098E-2,1,0.19173692819283647,13.872166754751717,1.1086218230209612,80.208788895566542,29.511319972356606,2135.1440000000002]
["V191","TÅRNBYFORSYNING Vand A/S","Region Hovedstaden","Tårnby Kommune",2889296,256.25,17.739999999999998,{"$f":"IFERROR(F136+G136*Nøgletal!$C$9,\"-\")","v":1539.7389999999998},{"$f":"IFERROR(H136/Nøgletal!$C$9,\"-\")","v":21.281810642709051},1.1221653101526743E-2,2.7030945598043546E-2,1,0.23881709640486087,17.278416924891683,0.57526746571093246,41.620601144185969,21.281810642709051,1539.7389999999998]
["V193","Udsholt Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",289635,1712.5,14.059999999999999,{"$f":"IFERROR(F137+G137*Nøgletal!$C$9,\"-\")","v":2729.741},{"$f":"IFERROR(H137/Nøgletal!$C$9,\"-\")","v":37.72966136834831},1.1249049927943341E-3,2.7096939629201516E-3,0.19820840162461975,4.2442284449694521E-2,3.0706992799353983,0.10223583563283509,7.3967627080356175,7.478335873658482,541.05760045919112]
["V194","Ulfborg Vandværk Amba","Region Midtjylland","Holstebro Kommune",291598,600,12.8125,{"$f":"IFERROR(F138+G138*Nøgletal!$C$9,\"-\")","v":1526.984375},{"$f":"IFERROR(H138/Nøgletal!$C$9,\"-\")","v":21.105520041465102},1.1325290316738042E-3,5.7916920919671338E-3,7.3170933614846292E-2,2.3902614175532539E-2,1.729354135599779,0.12223667352100728,8.8438233292448771,1.5443106058608509,111.73087233403255]
["V197","Forsyning Ballerup A/S","Region Hovedstaden","Ballerup Kommune",3112157,0,20.49,{"$f":"IFERROR(F139+G139*Nøgletal!$C$9,\"-\")","v":1482.4514999999997},{"$f":"IFERROR(H139/Nøgletal!$C$9,\"-\")","v":20.49},1.2087216488545363E-2,2.9115932240784747E-2,1,0.24766706585029447,17.918712214268801,0.59658545161367937,43.162957424249697,20.49,1482.4514999999997]
["V198","Vandcenter Djurs a.m.b.a. (Grenaa)","Region Midtjylland","Norddjurs Kommune",1453696,780,13.75,{"$f":"IFERROR(F140+G140*Nøgletal!$C$9,\"-\")","v":1774.8125},{"$f":"IFERROR(H140/Nøgletal!$C$9,\"-\")","v":24.530926053904633},5.6459678160621207E-3,2.8873173435086164E-2,0.89213304276690264,0.13850081899854533,10.020534254544753,0.70828568247766233,51.24446912725886,21.884849702359826,1583.3688759657334]
["V199","Vandcenter Syd as","Region Syddanmark","Odense Kommune",9091175.3489999995,600,19.690000000000001,{"$f":"IFERROR(F141+G141*Nøgletal!$C$9,\"-\")","v":2024.5715},{"$f":"IFERROR(H141/Nøgletal!$C$9,\"-\")","v":27.983020041465103},3.5308952786986626E-2,0.20415616322121014,0.93246215873200577,0.98805113348139184,71.485499507378691,5.712906007007744,413.32874960701025,26.093107275705531,1887.836311397295]
["V200","Vandforsyningen Brovst og Omegn","Region Nordjylland","Jammerbugt Kommune",299752,937.5,13.687500000000002,{"$f":"IFERROR(F142+G142*Nøgletal!$C$9,\"-\")","v":1927.7906250000001},{"$f":"IFERROR(H142/Nøgletal!$C$9,\"-\")","v":26.645343814789221},1.1641981162500638E-3,1.2070539318165454E-2,0.22461779635488402,3.1020459076012901E-2,2.2443302141495334,0.32162367016244997,23.269472536253254,5.9850184107961937,433.01608202110458]
["V205","Vejen Forsyning A/S","Region Syddanmark","Vejen Kommune",832305,750,16.559999999999999,{"$f":"IFERROR(F143+G143*Nøgletal!$C$9,\"-\")","v":1948.1159999999998},{"$f":"IFERROR(H143/Nøgletal!$C$9,\"-\")","v":26.926275051831375},3.2325652977978777E-3,1.869067407752948E-2,0.7699056841139339,8.7040942331510857E-2,6.2974121776848095,0.50327023111569347,36.411601221220415,20.730692214420184,1499.8655817133003]
["V206","Verdo Vand A/S","Region Midtjylland","Randers Kommune",2377017,693.75,13.3375,{"$f":"IFERROR(F144+G144*Nøgletal!$C$9,\"-\")","v":1658.7181249999999},{"$f":"IFERROR(H144/Nøgletal!$C$9,\"-\")","v":22.926304422944021},9.2320275217325585E-3,4.7212088427806227E-2,0.81689208580124972,0.21165627340423809,15.313331380796624,1.0823987117388381,78.311546794304931,18.728316639773158,1354.9937088875879]
["V207","Vestforsyning Vand A/S","Region Midtjylland","Holstebro Kommune",3693563.67,766.25,14.950000000000001,{"$f":"IFERROR(F145+G145*Nøgletal!$C$9,\"-\")","v":1847.8824999999999},{"$f":"IFERROR(H145/Nøgletal!$C$9,\"-\")","v":25.540877677954388},1.4345325024899491E-2,7.3361214750156389E-2,0.92682906638515372,0.36639219171145587,26.508475070323833,1.8737098122398874,135.56290491555586,23.672027812915879,1712.6712122644637]
["V208","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",45683,925,15.57,{"$f":"IFERROR(F146+G146*Nøgletal!$C$9,\"-\")","v":2051.4894999999997},{"$f":"IFERROR(H146/Nøgletal!$C$9,\"-\")","v":28.355072563925361},1.7742688137077205E-4,1.8395822135356978E-3,4.0609349137463578E-2,5.0309520960592187E-3,0.36398938414988441,5.216148715211115E-2,3.7738835954552412,1.1514810415665595,83.309653357340579]
["V209","Videbæk Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",371569,625,13.06,{"$f":"IFERROR(F147+G147*Nøgletal!$C$9,\"-\")","v":1569.8910000000001},{"$f":"IFERROR(H147/Nøgletal!$C$9,\"-\")","v":21.698562543192814},1.4431260837523018E-3,7.3800685838727835E-3,9.2722128075513457E-2,3.1313761586012234E-2,2.265550650747985,0.16013687974021601,11.585903249204629,2.0119368951844629,145.56363436659589]
["V210","Vildbjerg Vandværk","Region Midtjylland","Herning Kommune",566128,750,11.5625,{"$f":"IFERROR(F148+G148*Nøgletal!$C$9,\"-\")","v":1586.546875},{"$f":"IFERROR(H148/Nøgletal!$C$9,\"-\")","v":21.928775051831376},2.1987681521938676E-3,1.1244381170793934E-2,0.13997548866324591,4.8216292200590261E-2,3.4884487407127049,0.2465755052913885,17.839737807831959,3.0694910036664926,222.07767411527072]
["V212","Vordingborg Vand A/S","Region Sjælland","Vordingborg Kommune",915968,687.5,20.399999999999999,{"$f":"IFERROR(F149+G149*Nøgletal!$C$9,\"-\")","v":2163.4399999999996},{"$f":"IFERROR(H149/Nøgletal!$C$9,\"-\")","v":29.902418797512091},3.5575016018086236E-3,2.9666850039684035E-2,1,0.10637790277010156,7.6964412654168468,0.88711057428962026,64.182450049854012,29.902418797512091,2163.4399999999996]
["V214","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",145285,1998,11.56,{"$f":"IFERROR(F150+G150*Nøgletal!$C$9,\"-\")","v":2834.366},{"$f":"IFERROR(H150/Nøgletal!$C$9,\"-\")","v":39.175756738078789},5.6426820611502353E-4,3.2625955429246133E-3,1,2.2105633977794265E-2,1.5993426182934147,0.12781464932435474,9.2473898786170654,39.175756738078789,2834.366]
["V217","Aabybro Vand a.m.b.a.","Region Nordjylland","Jammerbugt Kommune",470581,860,13.4375,{"$f":"IFERROR(F151+G151*Nøgletal!$C$9,\"-\")","v":1832.203125},{"$f":"IFERROR(H151/Nøgletal!$C$9,\"-\")","v":25.324162059433313},1.8276759245745525E-3,1.8949553173562204E-2,0.35262772967812617,4.6284361306050584E-2,3.3486735404927592,0.47988155552113809,34.719430541954338,8.9300017730189083,646.08562827791798]
["V218","Aalborg Vand A/S","Region Nordjylland","Aalborg Kommune",6598803,1250,14.19,{"$f":"IFERROR(F152+G152*Nøgletal!$C$9,\"-\")","v":2276.6464999999998},{"$f":"IFERROR(H152/Nøgletal!$C$9,\"-\")","v":31.467125086385625},2.5628899964321404E-2,0.26572336819880488,0.87280189278937503,0.80646780100376569,58.347945402622443,8.3615504654874968,604.95817617802038,27.4645663360374,1987.0613744123057]
["V219","Aalestrup Vand a.m.b.a.","Region Nordjylland","Vesthimmerlands Kommune",220972,1000,10.950000000000001,{"$f":"IFERROR(F153+G153*Nøgletal!$C$9,\"-\")","v":1792.2325000000001},{"$f":"IFERROR(H153/Nøgletal!$C$9,\"-\")","v":24.771700069108505},8.5822675459716396E-4,8.8981932204410877E-3,0.1964303810521113,2.1259735756165334E-2,1.5381418819585617,0.22042337361374131,15.947631080954181,4.8659144838835955,352.04891290897808]
["V220","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",14276023,687.5,18.399999999999999,{"$f":"IFERROR(F154+G154*Nøgletal!$C$9,\"-\")","v":2018.7399999999998},{"$f":"IFERROR(H154/Nøgletal!$C$9,\"-\")","v":27.902418797512095},5.5446232499341407E-2,0.28354902816151317,1,1.5470839999408497,111.93152739572047,7.911703733390091,572.41176511077299,27.902418797512095,2018.7399999999998]
["V221","Aars Vand","Region Nordjylland","Vesthimmerlands Kommune",433702,900,15.13,{"$f":"IFERROR(F155+G155*Nøgletal!$C$9,\"-\")","v":1994.6555000000001},{"$f":"IFERROR(H155/Nøgletal!$C$9,\"-\")","v":27.569530062197654},1.6844426439652953E-3,1.7464494126367778E-2,0.38553413610350079,4.6439292110848907E-2,3.3598827842199182,0.4814878958379708,34.835649263877187,10.628994955308867,769.00778501659647]
["V016","Asnæs Vandværk Amba","Region Sjælland","Odsherred Kommune",219857,500,14.0625,{"$f":"IFERROR(F156+G156*Nøgletal!$C$9,\"-\")","v":1517.421875},{"$f":"IFERROR(H156/Nøgletal!$C$9,\"-\")","v":20.973350034554251},8.538962383716882E-4,7.1208433582557618E-3,0.39082909659757531,1.7909064700558593E-2,1.295720831085414,0.14934794029392889,10.805323480265756,8.1969954466295629,593.05262056364882]
["V038","Christiansfeld Vandforsyning A/S","Region Syddanmark","Kolding Kommune",258661,479.39,13.11,{"$f":"IFERROR(F157+G157*Nøgletal!$C$9,\"-\")","v":1427.8984999999998},{"$f":"IFERROR(H157/Nøgletal!$C$9,\"-\")","v":19.735984796129923},1.0046059707603545E-3,5.8086259815426471E-3,0.12122832498034929,1.9826888165027697E-2,1.4344753587397538,0.11463895405813093,8.2941283261057723,2.3925603786724707,173.10174339695325]
["V039","Dianalund Vandværk","Region Sjælland","Sorø Kommune",276957,281.25,7.8125,{"$f":"IFERROR(F158+G158*Nøgletal!$C$9,\"-\")","v":846.484375},{"$f":"IFERROR(H158/Nøgletal!$C$9,\"-\")","v":11.699853144436767},1.0756652755687E-3,8.9702279844282463E-3,0.26940084509672702,1.2585125756723896E-2,0.91053384849897379,0.10495035008992751,7.5931578290062536,3.151950324618864,228.04360598617478]
["V040","Dronninglund Vandværk I/S","Region Nordjylland","Brønderslev Kommune",403090,750,11.4,{"$f":"IFERROR(F159+G159*Nøgletal!$C$9,\"-\")","v":1574.79},{"$f":"IFERROR(H159/Nøgletal!$C$9,\"-\")","v":21.766275051831375},1.5655495832529499E-3,1.6231797264936725E-2,0.31986167286012313,3.407618283636369E-2,2.4654118282109128,0.353305763854177,25.561672014849705,6.9621971500123472,503.71496380339329]
["V096","Hornslet Vandværk","Region Midtjylland","Syddjurs Kommune",264072,375,11.57,{"$f":"IFERROR(F160+G160*Nøgletal!$C$9,\"-\")","v":1212.0895},{"$f":"IFERROR(H160/Nøgletal!$C$9,\"-\")","v":16.75313752591569},1.0256215970348382E-3,5.2449732649398999E-3,0.44166287564558859,1.7182379664673928E-2,1.2431451687391586,8.7869758427289169E-2,6.3573770222143713,7.399238895781945,535.33493410982362]
["V175","Strømmen Vandværk","Region Midtjylland","Randers Kommune",236738,687.5,15.25,{"$f":"IFERROR(F161+G161*Nøgletal!$C$9,\"-\")","v":1790.8374999999999},{"$f":"IFERROR(H161/Nøgletal!$C$9,\"-\")","v":24.752418797512092},9.1945986563828639E-4,4.702067923881904E-3,8.1358020833850256E-2,2.2758855661783064E-2,1.6466032071300045,0.11638755446627309,8.4206395656348594,2.0138078042161753,145.69899463504029]
["V186","Tistrup Vandværk","Region Syddanmark","Varde Kommune",213233,{"$f":"1.25*1055","v":1318.75},{"$f":"3.5*1.25","v":4.375},{"$f":"IFERROR(F162+G162*Nøgletal!$C$9,\"-\")","v":1635.28125},{"$f":"IFERROR(H162/Nøgletal!$C$9,\"-\")","v":22.602366966136838},8.2816947650841315E-4,4.7884711801248862E-3,0.12233502101232054,1.8718590418196596E-2,1.3542900167565235,0.10823078281995301,7.830497137023599,2.7650610377305296,200.05216607980378]
["V201","Vandforsyningen Østlolland a.m.b.a.","Region Sjælland","Guldborgsund Kommune",221646,1331.25,17.819999999999997,{"$f":"IFERROR(F163+G163*Nøgletal!$C$9,\"-\")","v":2620.5269999999996},{"$f":"IFERROR(H163/Nøgletal!$C$9,\"-\")","v":36.220138217000688},8.6084448368772067E-4,7.1787864247395191E-3,0.12922917617755761,3.1179906182511836E-2,2.2558662123047313,0.26001663653439361,18.812203653263374,4.6806986228202696,338.64854536104644]
["Selskaber der ikke er blevet reguleret igennem hele perioden fra 2011-2021. "]
["V037","Børkop Vandværk a.m.b.a.","Region Syddanmark","Vejle Kommune",214621,843.75,{"$f":"7.43+7.96","v":15.39},{"$f":"IFERROR(F165+G165*Nøgletal!$C$9,\"-\")","v":1957.2165},{"$f":"IFERROR(H165/Nøgletal!$C$9,\"-\")","v":27.052059433310298}]
["V078","Hedensted Vandværk","Region Midtjylland","Hedensted Kommune",437112,562.5,14.6875,{"$f":"IFERROR(F166+G166*Nøgletal!$C$9,\"-\")","v":1625.140625},{"$f":"IFERROR(H166/Nøgletal!$C$9,\"-\")","v":22.462206288873531}]
["V104","I/S Almtoft-Kjellerup Vandværk","Region Midtjylland","Silkeborg Kommune",304630,531.25,11.95,{"$f":"IFERROR(F167+G167*Nøgletal!$C$9,\"-\")","v":1395.8325},{"$f":"IFERROR(H167/Nøgletal!$C$9,\"-\")","v":19.29277816171389}]
["V223","Vester Skerninge Vandværk","Region Syddanmark","Svendborg Kommune",232817,1000,11.71,{"$f":"IFERROR(F168+G168*Nøgletal!$C$9,\"-\")","v":1847.2184999999999},{"$f":"IFERROR(H168/Nøgletal!$C$9,\"-\")","v":25.531700069108503}]
["V224","Kruså Vandværk","Region Syddanmark","Aabenraa Kommune",329339,437.5,11.34,{"$f":"IFERROR(F169+G169*Nøgletal!$C$9,\"-\")","v":1257.9490000000001},{"$f":"IFERROR(H169/Nøgletal!$C$9,\"-\")","v":17.38699378023497}]
["V001","Andelsselskabet Ejby Vandværk","Region Sjælland","Køge Kommune",252560,843.75,14.1875,{"$f":"IFERROR(F170+G170*Nøgletal!$C$9,\"-\")","v":1870.2156249999998},{"$f":"IFERROR(H170/Nøgletal!$C$9,\"-\")","v":25.849559433310297}]
["V004","Andelsselskabet Hammerum Vandværk","Region Midtjylland","Herning Kommune",220889,695.31,15.8,{"$f":"IFERROR(F171+G171*Nøgletal!$C$9,\"-\")","v":1838.4399999999998},{"$f":"IFERROR(H171/Nøgletal!$C$9,\"-\")","v":25.410366275051832}]
["V005","Andelsselskabet Haarlev Vandværk","Region Sjælland","Stevns Kommune",206337,500,14.38,{"$f":"IFERROR(F172+G172*Nøgletal!$C$9,\"-\")","v":1540.393},{"$f":"IFERROR(H172/Nøgletal!$C$9,\"-\")","v":21.290850034554254}]
["V009","Andelsselskabet Strandhuse Nr. Bjert Vandværk","Region Syddanmark","Kolding Kommune",238018,437.5,15.4,{"$f":"IFERROR(F173+G173*Nøgletal!$C$9,\"-\")","v":1551.6899999999998},{"$f":"IFERROR(H173/Nøgletal!$C$9,\"-\")","v":21.446993780234969}]
["V011","Vrå Vandværk Amba","Region Nordjylland","Hjørring Kommune",290165,718.75,12.95,{"$f":"IFERROR(F174+G174*Nøgletal!$C$9,\"-\")","v":1655.6824999999999},{"$f":"IFERROR(H174/Nøgletal!$C$9,\"-\")","v":22.884346924671735}]
["V029","Bramdrupdam Vandværk I/S","Region Syddanmark","Kolding Kommune",348969,500,12.64,{"$f":"IFERROR(F175+G175*Nøgletal!$C$9,\"-\")","v":1414.5039999999999},{"$f":"IFERROR(H175/Nøgletal!$C$9,\"-\")","v":19.550850034554252}]
["V031","Branderup Vandværk","Region Syddanmark","Tønder Kommune",401332,700,13.75,{"$f":"IFERROR(F176+G176*Nøgletal!$C$9,\"-\")","v":1694.8125},{"$f":"IFERROR(H176/Nøgletal!$C$9,\"-\")","v":23.425190048375953}]
["V032","Bredebro Andelsvandværk","Region Syddanmark","Tønder Kommune",239987,437.5,11.100000000000001,{"$f":"IFERROR(F177+G177*Nøgletal!$C$9,\"-\")","v":1240.585},{"$f":"IFERROR(H177/Nøgletal!$C$9,\"-\")","v":17.146993780234972}]
["V033","Broager Vandværk a.m.b.a.","Region Syddanmark","Sønderborg Kommune",223519,620.72,15.120000000000001,{"$f":"IFERROR(F178+G178*Nøgletal!$C$9,\"-\")","v":1714.652},{"$f":"IFERROR(H178/Nøgletal!$C$9,\"-\")","v":23.699405666897032}]
["V034","Brædstrup Vandværk Amba","Region Midtjylland","Horsens Kommune",271405,375,12.19,{"$f":"IFERROR(F179+G179*Nøgletal!$C$9,\"-\")","v":1256.9465},{"$f":"IFERROR(H179/Nøgletal!$C$9,\"-\")","v":17.373137525915688}]
["V036","Brørup Vandværk a.m.b.a.","Region Syddanmark","Vejen Kommune",492661,750,13.13,{"$f":"IFERROR(F180+G180*Nøgletal!$C$9,\"-\")","v":1699.9555},{"$f":"IFERROR(H180/Nøgletal!$C$9,\"-\")","v":23.496275051831379}]
["V042","Egå Vandværk a.m.b.a","Region Midtjylland","Aarhus Kommune",227069,687.5,19.690000000000001,{"$f":"IFERROR(F181+G181*Nøgletal!$C$9,\"-\")","v":2112.0715},{"$f":"IFERROR(H181/Nøgletal!$C$9,\"-\")","v":29.192418797512097}]
["V046","Farsø Vandværk I/S","Region Nordjylland","Vesthimmerlands Kommune",195528,562.5,11.5625,{"$f":"IFERROR(F182+G182*Nøgletal!$C$9,\"-\")","v":1399.046875},{"$f":"IFERROR(H182/Nøgletal!$C$9,\"-\")","v":19.337206288873531}]
["V048","Faxe Vandværk smba","Region Sjælland","Faxe Kommune",283897,625,14.625,{"$f":"IFERROR(F183+G183*Nøgletal!$C$9,\"-\")","v":1683.1187499999999},{"$f":"IFERROR(H183/Nøgletal!$C$9,\"-\")","v":23.263562543192812}]
["V064","Gl. Hørning Vandværk","Region Midtjylland","Skanderborg Kommune",254336,406.25,13.4375,{"$f":"IFERROR(F184+G184*Nøgletal!$C$9,\"-\")","v":1378.453125},{"$f":"IFERROR(H184/Nøgletal!$C$9,\"-\")","v":19.05256565307533}]
["V066","Glamsbjerg Vandværk","Region Syddanmark","Assens Kommune",247328,350,12.8125,{"$f":"IFERROR(F185+G185*Nøgletal!$C$9,\"-\")","v":1276.984375},{"$f":"IFERROR(H185/Nøgletal!$C$9,\"-\")","v":17.650095024187976}]
["V075","Halsnæs Vandforsyning a.m.b.a.","Region Hovedstaden","Halsnæs Kommune",450425,762.5,22.31,{"$f":"IFERROR(F186+G186*Nøgletal!$C$9,\"-\")","v":2376.6284999999998},{"$f":"IFERROR(H186/Nøgletal!$C$9,\"-\")","v":32.849046302695228}]
["V076","Hammel Vandværk Amba","Region Midtjylland","Favrskov Kommune",402731,500,12.82,{"$f":"IFERROR(F187+G187*Nøgletal!$C$9,\"-\")","v":1427.527},{"$f":"IFERROR(H187/Nøgletal!$C$9,\"-\")","v":19.730850034554251}]
["V077","Hasselager-Kolt Vandværk a.m.b.a.","Region Midtjylland","Aarhus Kommune",356186,512.5,15.94,{"$f":"IFERROR(F188+G188*Nøgletal!$C$9,\"-\")","v":1665.7589999999998},{"$f":"IFERROR(H188/Nøgletal!$C$9,\"-\")","v":23.023621285418105}]
["V082","Hinnerup Vandværk I/S","Region Midtjylland","Favrskov Kommune",334566,0,19.54,{"$f":"IFERROR(F189+G189*Nøgletal!$C$9,\"-\")","v":1413.7189999999998},{"$f":"IFERROR(H189/Nøgletal!$C$9,\"-\")","v":19.54}]
["V083","Hjallerup Vandforsyning","Region Nordjylland","Brønderslev Kommune",252630,585.94000000000005,9.2199999999999989,{"$f":"IFERROR(F190+G190*Nøgletal!$C$9,\"-\")","v":1253.0070000000001},{"$f":"IFERROR(H190/Nøgletal!$C$9,\"-\")","v":17.318686938493435}]
["V084","Hjerting Vandværk Amba","Region Syddanmark","Esbjerg Kommune",319576,700,13.79,{"$f":"IFERROR(F191+G191*Nøgletal!$C$9,\"-\")","v":1697.7064999999998},{"$f":"IFERROR(H191/Nøgletal!$C$9,\"-\")","v":23.465190048375948}]
["V095","Hornbæk Vandværk a.m.b.a.","Region Hovedstaden","Helsingør Kommune",188575,812.5,15.18,{"$f":"IFERROR(F192+G192*Nøgletal!$C$9,\"-\")","v":1910.7729999999999},{"$f":"IFERROR(H192/Nøgletal!$C$9,\"-\")","v":26.410131306150657}]
["V099","Hurup Vandværk","Region Nordjylland","Thisted Kommune",400981,687.5,12.809999999999999,{"$f":"IFERROR(F193+G193*Nøgletal!$C$9,\"-\")","v":1614.3035},{"$f":"IFERROR(H193/Nøgletal!$C$9,\"-\")","v":22.312418797512095}]
["V100","Hæstrup Vandværk I/S","Region Nordjylland","Hjørring Kommune",250672,837.5,10.562500000000002,{"$f":"IFERROR(F194+G194*Nøgletal!$C$9,\"-\")","v":1601.6968750000001},{"$f":"IFERROR(H194/Nøgletal!$C$9,\"-\")","v":22.138173807878371}]
["V105","I/S Ørslev Vandværk","Region Sjælland","Vordingborg Kommune",346553,1375,18.75,{"$f":"IFERROR(F195+G195*Nøgletal!$C$9,\"-\")","v":2731.5625},{"$f":"IFERROR(H195/Nøgletal!$C$9,\"-\")","v":37.754837595024192}]
["V109","Juelsminde Grundejerforening","Region Midtjylland","Hedensted Kommune",213410,500,11.787500000000001,{"$f":"IFERROR(F196+G196*Nøgletal!$C$9,\"-\")","v":1352.8256249999999},{"$f":"IFERROR(H196/Nøgletal!$C$9,\"-\")","v":18.698350034554252}]
["V121","Lille Næstved Vandværk","Region Sjælland","Næstved Kommune",205967,343.75,13.75,{"$f":"IFERROR(F197+G197*Nøgletal!$C$9,\"-\")","v":1338.5625},{"$f":"IFERROR(H197/Nøgletal!$C$9,\"-\")","v":18.50120939875605}]
["V129","Løgten Skødstrup Vandværk a.m.b.a.","Region Midtjylland","Aarhus Kommune",333017,644,18.690000000000001,{"$f":"IFERROR(F198+G198*Nøgletal!$C$9,\"-\")","v":1996.2214999999999},{"$f":"IFERROR(H198/Nøgletal!$C$9,\"-\")","v":27.591174844505876}]
["V130","Løkken Vandværk","Region Nordjylland","Hjørring Kommune",264288,812.5,11.875,{"$f":"IFERROR(F199+G199*Nøgletal!$C$9,\"-\")","v":1671.65625},{"$f":"IFERROR(H199/Nøgletal!$C$9,\"-\")","v":23.105131306150657}]
["V139","Nr. Uttrup Vandværk Amba","Region Nordjylland","Aalborg Kommune",247990,1726.25,14.95,{"$f":"IFERROR(F200+G200*Nøgletal!$C$9,\"-\")","v":2807.8824999999997},{"$f":"IFERROR(H200/Nøgletal!$C$9,\"-\")","v":38.809709744298544}]
["V143","Nørre Alslev Vandværk","Region Sjælland","Guldborgsund Kommune",203204,937.5,14.69,{"$f":"IFERROR(F201+G201*Nøgletal!$C$9,\"-\")","v":2000.3214999999998},{"$f":"IFERROR(H201/Nøgletal!$C$9,\"-\")","v":27.647843814789219}]
["V147","Outrup Vandværk I/S","Region Syddanmark","Varde Kommune",307440,750,11.074999999999999,{"$f":"IFERROR(F202+G202*Nøgletal!$C$9,\"-\")","v":1551.2762499999999},{"$f":"IFERROR(H202/Nøgletal!$C$9,\"-\")","v":21.441275051831376}]
["V148","Oksby Og Ho Vandværk a.m.b.a.","Region Syddanmark","Varde Kommune",315911,625,12.5,{"$f":"IFERROR(F203+G203*Nøgletal!$C$9,\"-\")","v":1529.375},{"$f":"IFERROR(H203/Nøgletal!$C$9,\"-\")","v":21.138562543192815}]
["V157","Ry Vandværk","Region Midtjylland","Skanderborg Kommune",286731,812.5,14.53,{"$f":"IFERROR(F204+G204*Nøgletal!$C$9,\"-\")","v":1863.7454999999998},{"$f":"IFERROR(H204/Nøgletal!$C$9,\"-\")","v":25.760131306150654}]
["V161","Sdr. Felding Vandværk","Region Midtjylland","Herning Kommune",218314,"-","-",{"$f":"IFERROR(F205+G205*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H205/Nøgletal!$C$9,\"-\")","v":"-"}]
["V163","Sindal Vandværk Amba","Region Nordjylland","Hjørring Kommune",383471,{"$f":"1.25*670","v":837.5},12.62,{"$f":"IFERROR(F206+G206*Nøgletal!$C$9,\"-\")","v":1750.5569999999998},{"$f":"IFERROR(H206/Nøgletal!$C$9,\"-\")","v":24.195673807878368}]
["V168","Skovlund/Ansager Vandværk","Region Syddanmark","Varde Kommune",295999,537.5,11.5625,{"$f":"IFERROR(F207+G207*Nøgletal!$C$9,\"-\")","v":1374.046875},{"$f":"IFERROR(H207/Nøgletal!$C$9,\"-\")","v":18.991663787145821}]
["V169","Skærbæk Vandværk","Region Syddanmark","Tønder Kommune",688324,422.8,11.72,{"$f":"IFERROR(F208+G208*Nøgletal!$C$9,\"-\")","v":1270.742},{"$f":"IFERROR(H208/Nøgletal!$C$9,\"-\")","v":17.563814789219077}]
["V170","Snejbjerg Vandværk I/S","Region Midtjylland","Herning Kommune",273296,500,13.44,{"$f":"IFERROR(F209+G209*Nøgletal!$C$9,\"-\")","v":1472.384},{"$f":"IFERROR(H209/Nøgletal!$C$9,\"-\")","v":20.350850034554252}]
["V177","Sunds Vand- og Varmeværk","Region Midtjylland","Herning Kommune",256095,218.75,12.809999999999999,{"$f":"IFERROR(F210+G210*Nøgletal!$C$9,\"-\")","v":1145.5535},{"$f":"IFERROR(H210/Nøgletal!$C$9,\"-\")","v":15.833496890117486}]
["V182","Søndersø Vandværk","Region Syddanmark","Nordfyns Kommune",242600,375,11.559999999999999,{"$f":"IFERROR(F211+G211*Nøgletal!$C$9,\"-\")","v":1211.366},{"$f":"IFERROR(H211/Nøgletal!$C$9,\"-\")","v":16.743137525915689}]
["V187","Toftlund Vand Amba","Region Syddanmark","Tønder Kommune",503935,625,11.57,{"$f":"IFERROR(F212+G212*Nøgletal!$C$9,\"-\")","v":1462.0895},{"$f":"IFERROR(H212/Nøgletal!$C$9,\"-\")","v":20.208562543192816}]
["V189","Tune Vandværk a.m.b.a.","Region Sjælland","Greve Kommune",218687,618.75,20.63,{"$f":"IFERROR(F213+G213*Nøgletal!$C$9,\"-\")","v":2111.3305},{"$f":"IFERROR(H213/Nøgletal!$C$9,\"-\")","v":29.182176917760888}]
["V192","Tårs Vandværk Amba","Region Nordjylland","Hjørring Kommune",276034,750,11.487500000000001,{"$f":"IFERROR(F214+G214*Nøgletal!$C$9,\"-\")","v":1581.120625},{"$f":"IFERROR(H214/Nøgletal!$C$9,\"-\")","v":21.853775051831377}]
["V195","Ulsted-Aalebæk Vandværk","Region Nordjylland","Aalborg Kommune",276997,1250,14.5,{"$f":"IFERROR(F215+G215*Nøgletal!$C$9,\"-\")","v":2299.0749999999998},{"$f":"IFERROR(H215/Nøgletal!$C$9,\"-\")","v":31.777125086385624}]
["V196","Vamdrup Vandværk","Region Syddanmark","Kolding Kommune",316815,675,11.875,{"$f":"IFERROR(F216+G216*Nøgletal!$C$9,\"-\")","v":1534.15625},{"$f":"IFERROR(H216/Nøgletal!$C$9,\"-\")","v":21.204647546648239}]
["V203","Vandværket Lyngen","Region Sjælland","Køge Kommune",296205,737.5,15.9375,{"$f":"IFERROR(F217+G217*Nøgletal!$C$9,\"-\")","v":1890.578125},{"$f":"IFERROR(H217/Nøgletal!$C$9,\"-\")","v":26.13100380096752}]
["V211","Vodskov Vandværk","Region Nordjylland","Aalborg Kommune",210924,602.5,16.8,{"$f":"IFERROR(F218+G218*Nøgletal!$C$9,\"-\")","v":1817.98},{"$f":"IFERROR(H218/Nøgletal!$C$9,\"-\")","v":25.127574291637874}]
["V215","Ølgod Vandværk Amba","Region Syddanmark","Varde Kommune",419533,825,11.36,{"$f":"IFERROR(F219+G219*Nøgletal!$C$9,\"-\")","v":1646.8959999999997},{"$f":"IFERROR(H219/Nøgletal!$C$9,\"-\")","v":22.76290255701451}]
["V222","Them Vandværk","Region Midtjylland","Silkeborg Kommune",240525,1150,14.84,{"$f":"IFERROR(F220+G220*Nøgletal!$C$9,\"-\")","v":2223.674},{"$f":"IFERROR(H220/Nøgletal!$C$9,\"-\")","v":30.734955079474776}]
["V049","Fensmark Vandværk A.m.b.a","Region Sjælland","Næstved Kommune","-",562.5,12.81,{"$f":"IFERROR(F221+G221*Nøgletal!$C$9,\"-\")","v":1489.3035},{"$f":"IFERROR(H221/Nøgletal!$C$9,\"-\")","v":20.584706288873534}]
["V173","Stenlien Vandværk Amba","Region Hovedstaden","Egedal kommune",389885,0,16.66,{"$f":"IFERROR(F222+G222*Nøgletal!$C$9,\"-\")","v":1205.3509999999999},{"$f":"IFERROR(H222/Nøgletal!$C$9,\"-\")","v":16.66}]
["V204","Varde Vandforsyning A/S","Region Syddanmark","Varde Kommune",1657765,1163.8,13.899999999999999,{"$f":"IFERROR(F223+G223*Nøgletal!$C$9,\"-\")","v":2169.4649999999997},{"$f":"IFERROR(H223/Nøgletal!$C$9,\"-\")","v":29.985694540428472}]

{"sheet":"S 2017","index":15,"n_rows":102,"n_cols":18,"rows_kept":102,"cut":false,"hidden":false,"merged":[[0,16,0,17],[0,5,0,6],[0,9,0,11],[0,7,0,8],[0,12,0,13],[0,14,0,15]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Land",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region","Kommune","Debiteret vandmængde","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["S001","Afløb Ballerup A/S","Region Hovedstaden","Ballerup Kommune",2705727,0,24.16,{"$f":"F3+G3*Nøgletal!$C$9","v":1747.9759999999999},{"$f":"H3/Nøgletal!$C$9","v":24.16},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":1.0132625771692756E-2},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$C$3:$C$99,C3,$H$3:$H$99,\">0\")),\"-\")","v":3.0748677656408884E-2},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$D$3:$D$99,D3,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H3>0,J3*I3,\"-\")","v":0.24480423864409698},{"$f":"IF(H3>0,J3*H3,\"-\")","v":17.711586665900416},{"$f":"IF(H3>0,K3*I3,\"-\")","v":0.74288805217883869},{"$f":"IF(H3>0,K3*H3,\"-\")","v":53.747950575138972},{"$f":"IF(H3>0,L3*I3,\"-\")","v":24.16},{"$f":"IF(H3>0,L3*H3,\"-\")","v":1747.9759999999999}]
["S002","Allerød Spildevand A/S","Region Hovedstaden","Allerød Kommune",1216347,0,48.75,{"$f":"F4+G4*Nøgletal!$C$9","v":3527.0624999999995},{"$f":"H4/Nøgletal!$C$9","v":48.75},4.5550748318367558E-3,1.3822925158872264E-2,1,{"$f":"IF(H4>0,J4*I4,\"-\")","v":0.22205989805204185},{"$f":"IF(H4>0,J4*H4,\"-\")","v":16.066033624065227},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.67386760149502289},{"$f":"IF(H4>0,K4*H4,\"-\")","v":48.754320968164897},{"$f":"IF(H4>0,L4*I4,\"-\")","v":48.75},{"$f":"IF(H4>0,L4*H4,\"-\")","v":3527.0624999999995}]
["S003","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",1604433,740.86,32.5,{"$f":"F5+G5*Nøgletal!$C$9","v":3092.2350000000001},{"$f":"H5/Nøgletal!$C$9","v":42.739944713199726},6.0084107394257902E-3,2.7796546066406535E-2,1,0.25679914281725374,18.579417982828311,1.1880228420961245,85.95345262565462,42.739944713199726,3092.2350000000001]
["S004","Arwos Spildevand A/S","Region Syddanmark","Aabenraa Kommune",2519810,740,49.94,{"$f":"F6+G6*Nøgletal!$C$9","v":4353.1589999999997},{"$f":"H6/Nøgletal!$C$9","v":60.168058051140292},9.4363887213193068E-3,4.1786299477612358E-2,1,0.5677691843774656,41.078100489709627,2.5142004927113137,181.90240564766353,60.168058051140292,4353.1589999999997]
["S006","Assens Spildevand A/S","Region Syddanmark","Assens Kommune",1710064,732.5,55.73,{"$f":"F7+G7*Nøgletal!$C$9","v":4764.5654999999988},{"$f":"H7/Nøgletal!$C$9","v":65.85439530062196},6.4039862697323133E-3,2.8358188287959687E-2,1,0.42173064330670723,30.512212043240265,1.8675113415247651,135.11444555931675,65.85439530062196,4764.5654999999988]
["S007","Billund Spildevand A/S","Region Syddanmark","Billund Kommune",1281884,740.86,41.2,{"$f":"F8+G8*Nøgletal!$C$9","v":3721.6800000000003},{"$f":"H8/Nøgletal!$C$9","v":51.439944713199729},4.8005031012813186E-3,2.1257630027486058E-2,1,0.24693761412545487,17.86593638197666,1.0934913133475372,79.114096520694318,51.439944713199729,3721.6800000000003]
["S010","Bornholms Spildevand A/S","Region Hovedstaden","Bornholms Regionskommune",1702008,671.25,39.625,{"$f":"F9+G9*Nøgletal!$C$9","v":3538.1187499999996},{"$f":"H9/Nøgletal!$C$9","v":48.902816171389077},6.3738175079848204E-3,1.9342119644971265E-2,1,0.3116976259029629,22.551323234079366,0.94588412136304312,68.434716180616164,48.902816171389077,3538.1187499999996]
["S011","Brøndby Kloakforsyning A/S","Region Hovedstaden","Brøndby Kommune",1842698,0,33.93,{"$f":"F10+G10*Nøgletal!$C$9","v":2454.8354999999997},{"$f":"H10/Nøgletal!$C$9","v":33.93},6.9006848230611217E-3,2.0940962196152581E-2,1,0.23414023604646386,16.940046077961657,0.71052684731545701,51.406617403273309,33.93,2454.8354999999997]
["S012","Brønderslev Spildevand A/S","Region Nordjylland","Brønderslev Kommune",1284311,0,42.95,{"$f":"F11+G11*Nøgletal!$C$9","v":3107.4324999999999},{"$f":"H11/Nøgletal!$C$9","v":42.95},4.809591927592287E-3,4.5617113129578168E-2,1,0.20657197329008875,14.945482267537919,1.9592550089153824,141.7520998950279,42.95,3107.4324999999999]
["S013","Egedal Spildevand A/S","Region Hovedstaden","Egedal Kommune",1531435,0,46.25,{"$f":"F12+G12*Nøgletal!$C$9","v":3346.1874999999995},{"$f":"H12/Nøgletal!$C$9","v":46.25},5.7350419124591271E-3,1.7403677890172414E-2,1,0.26524568845123464,19.190525559446822,0.80492010242047418,58.235969410121299,46.25,3346.1874999999995]
["S014","Energi Viborg Spildevand A/S","Region Midtjylland","Viborg Kommune",3989524,0,46.05,{"$f":"F13+G13*Nøgletal!$C$9","v":3331.7174999999997},{"$f":"H13/Nøgletal!$C$9","v":46.05},1.4940292830424789E-2,6.9117867588758444E-2,1,0.68800048484106147,49.776835078250798,3.1828778024623263,230.28120900814929,46.05,3331.7174999999997]
["S015","Esbjerg Spildevand A/S","Region Syddanmark","Esbjerg Kommune",8341486,740,29.33,{"$f":"F14+G14*Nøgletal!$C$9","v":2862.0254999999997},{"$f":"H14/Nøgletal!$C$9","v":39.558058051140293},3.123787285924054E-2,0.13832782316298087,1,1.2357095879599771,89.403588688904321,5.4719800587690663,395.89775725194187,39.558058051140293,2862.0254999999997]
["S016","Fanø Vand A/S","Region Syddanmark","Fanø Kommune",167581,762.66250000000002,55,{"$f":"F15+G15*Nøgletal!$C$9","v":4741.9124999999995},{"$f":"H15/Nøgletal!$C$9","v":65.541292328956459},6.2757091142086536E-4,2.779015026036787E-3,1,4.1131808562584575E-2,2.9758863495029937,0.1821402362080396,13.177846089651664,65.541292328956459,4741.9124999999995]
["S017","Favrskov Spildevand A/S","Region Midtjylland","Favrskov Kommune",1796722.14,700,42,{"$f":"F16+G16*Nøgletal!$C$9","v":3738.7},{"$f":"H16/Nøgletal!$C$9","v":51.675190048375953},6.7285106961400614E-3,3.1127924776567506E-2,1,0.34769706896556807,25.155882939658845,1.6085414286406765,116.37797236215293,51.675190048375953,3738.7]
["S018","Faxe Spildevand A/S","Region Sjælland","Faxe Kommune",1417943,591.25,41.3,{"$f":"F17+G17*Nøgletal!$C$9","v":3579.3049999999994},{"$f":"H17/Nøgletal!$C$9","v":49.472080165860397},5.3100278722100725E-3,4.3152040610563228E-2,1,0.26269812457692981,19.006209313140872,2.1348212124062473,154.45431471759198,49.472080165860397,3579.3049999999994]
["S020","FFV Spildevand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",2148109.2000000002,740.86,49.25,{"$f":"F18+G18*Nøgletal!$C$9","v":4304.0974999999999},{"$f":"H18/Nøgletal!$C$9","v":59.489944713199726},8.0444134387284132E-3,3.5622342296369292E-2,1,0.4785617107200742,34.623939770597367,2.1191711737656855,153.32203442194731,59.489944713199726,4304.0974999999999]
["S021","Forsyning Helsingør Spildevand A/S","Region Hovedstaden","Helsingør Kommune",2600432,664.59,34.44,{"$f":"F19+G19*Nøgletal!$C$9","v":3156.3239999999996},{"$f":"H19/Nøgletal!$C$9","v":43.625763648928817},9.7383085214193966E-3,2.9552074298482688E-2,1,0.42484114589579203,30.737256905560553,1.2892318086811896,93.275921358084062,43.625763648928817,3156.3239999999996]
["S022","Fredensborg Spildevand A/S","Region Hovedstaden","Fredensborg Kommune",1710821,0,39.380000000000003,{"$f":"F20+G20*Nøgletal!$C$9","v":2849.143},{"$f":"H20/Nøgletal!$C$9","v":39.380000000000003},6.4068211446879795E-3,1.9442273169767349E-2,1,0.25230061667781267,18.253949616639744,0.76563671742543826,55.393816505730456,39.380000000000003,2849.143]
["S023","Fredericia Spildevand A/S","Region Syddanmark","Fredericia Kommune",4983623,437.5,33.75,{"$f":"F21+G21*Nøgletal!$C$9","v":2879.3125},{"$f":"H21/Nøgletal!$C$9","v":39.79699378023497},1.8663075338421344E-2,8.2643994254136988E-2,1,0.74273429316321093,53.736826110358308,3.2889825253056642,237.95788570586481,39.79699378023497,2879.3125]
["S024","Frederiksberg Kloak A/S","Region Hovedstaden","Frederiksberg Kommune",5099920,0,15.887499999999999,{"$f":"F22+G22*Nøgletal!$C$9","v":1149.4606249999999},{"$f":"H22/Nøgletal!$C$9","v":15.887500000000001},1.9098593770018674E-2,5.7956991283109049E-2,1,0.30342890852117171,21.953081531506772,0.92079169901039504,66.619279423402077,15.887500000000001,1149.4606249999999]
["S025","Frederikshavn Spildevand A/S","Region Nordjylland","Frederikshavn Kommune",3785761,740,42.75,{"$f":"F23+G23*Nøgletal!$C$9","v":3832.9624999999996},{"$f":"H23/Nøgletal!$C$9","v":52.978058051140287},1.4177224632813784E-2,0.13446547434269812,1,0.75108182960126468,54.340770371651502,7.1237197056015757,515.40112070027396,52.978058051140287,3832.9624999999996]
["S026","Frederikssund Spildevand A/S","Region Hovedstaden","Frederikssund Kommune",1724724,745,44.35,{"$f":"F24+G24*Nøgletal!$C$9","v":3953.7224999999999},{"$f":"H24/Nøgletal!$C$9","v":54.647166551485832},6.4588862259411309E-3,1.9600270952048065E-2,1,0.3529598313261027,25.536643796443531,1.0710992711708203,77.494032269208859,54.647166551485832,3953.7224999999999]
["S027","Furesø Spildevand A/S","Region Hovedstaden","Furesø Kommune",1682317,0,43.75,{"$f":"F25+G25*Nøgletal!$C$9","v":3165.3124999999995},{"$f":"H25/Nøgletal!$C$9","v":43.75},6.3000770552080242E-3,1.9118345327853409E-2,1,0.27562837116535105,19.941712653813145,0.83642760809358663,60.515537445570985,43.75,3165.3124999999995]
["S028","Gentofte Spildevand A/S","Region Hovedstaden","Gentofte Kommune",3683166,0,39.049999999999997,{"$f":"F26+G26*Nøgletal!$C$9","v":2825.2674999999995},{"$f":"H26/Nøgletal!$C$9","v":39.049999999999997},1.3793018561378337E-2,4.1856582016236259E-2,1,0.53861737482182404,38.968967068358964,1.6344995277340257,118.25604083155675,39.049999999999997,2825.2674999999995]
["S029","Gladsaxe Spildevand A/S","Region Hovedstaden","Gladsaxe Kommune",3350936,0,25,{"$f":"F27+G27*Nøgletal!$C$9","v":1808.7499999999998},{"$f":"H27/Nøgletal!$C$9","v":25},1.254885672977837E-2,3.8081022553737374E-2,1,0.31372141824445926,22.697744609986625,0.9520255638434344,68.879049544072473,25,1808.7499999999998]
["S030","Glostrup Spildevand A/S","Region Hovedstaden","Glostrup Kommune",1352994,0,33.25,{"$f":"F28+G28*Nøgletal!$C$9","v":2405.6374999999998},{"$f":"H28/Nøgletal!$C$9","v":33.25},5.0668015928235438E-3,1.5375821868597712E-2,1,0.16847115296138282,12.188887916756046,0.51124607713087389,36.988653680418729,33.25,2405.6374999999998]
["S031","Greve Spildevand A/S","Region Sjælland","Greve Kommune",2120355,0,27.5,{"$f":"F29+G29*Nøgletal!$C$9","v":1989.6249999999998},{"$f":"H29/Nøgletal!$C$9","v":27.5},7.9404772610605565E-3,6.4528436664104835E-2,1,0.2183631246791653,15.798572070537608,1.774532008262883,128.38739079781956,27.5,1989.6249999999998]
["S032","Gribvand Spildevand A/S","Region Hovedstaden","Gribskov Kommune",1802965,702.85,55.85,{"$f":"F30+G30*Nøgletal!$C$9","v":4743.5974999999999},{"$f":"H30/Nøgletal!$C$9","v":65.564581893572907},6.7518894642586008E-3,2.048942469465221E-2,1,0.44268480971573515,32.028245982933434,1.3433805633447198,97.193583757990481,65.564581893572907,4743.5974999999999]
["S033","Guldborgsund Spildevand A/S","Region Sjælland","Guldborgsund Kommune",2615684,732.5,53.74,{"$f":"F31+G31*Nøgletal!$C$9","v":4620.5889999999999},{"$f":"H31/Nøgletal!$C$9","v":63.864395300621979},9.7954254472104527E-3,7.9602707719845206E-2,1,0.62557892289842021,45.260635071700698,5.0837787928200671,367.81139566053184,63.864395300621979,4620.5889999999999]
["S034","Haderslev Spildevand A/S","Region Syddanmark","Haderslev Kommune",2427725,725.5625,50.875,{"$f":"F32+G32*Nøgletal!$C$9","v":4406.3687499999996},{"$f":"H32/Nøgletal!$C$9","v":60.903507256392537},9.0915413497306991E-3,4.0259243315681127E-2,1,0.55370675456511642,40.060683692786171,2.4519291174134583,177.3970716448637,60.903507256392537,4406.3687499999996]
["S035","Halsnaes Forsyning A/S","Region Hovedstaden","Halsnæs Kommune",1302356,687.5,49.5,{"$f":"F33+G33*Nøgletal!$C$9","v":4268.8249999999998},{"$f":"H33/Nøgletal!$C$9","v":59.0024187975121},4.8771683061590073E-3,1.4800356738832132E-2,1,0.28776472694594646,20.819777994539223,0.87325684665715386,63.18013285564507,59.0024187975121,4268.8249999999998]
["S036","Hedensted Spildevand","Region Midtjylland","Hedensted Kommune",1817232,740,41.25,{"$f":"F34+G34*Nøgletal!$C$9","v":3724.4374999999995},{"$f":"H34/Nøgletal!$C$9","v":51.478058051140287},6.805317682214344E-3,3.1483254832921088E-2,1,0.35032453870148145,25.345980375052182,1.6206968199279548,117.25741492178753,51.478058051140287,3724.4374999999995]
["S038","Herning Vand A/S","Region Midtjylland","Herning Kommune",4098265.46,740,30.63,{"$f":"F35+G35*Nøgletal!$C$9","v":2956.0804999999996},{"$f":"H35/Nøgletal!$C$9","v":40.85805805114029},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":1.534751666344545E-2},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$C$3:$C$99,C35,$H$3:$H$99,\">0\")),\"-\")","v":7.1001796055835786E-2},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$D$3:$D$99,D35,$H$3:$H$99,\">0\")),\"-\")","v":1},0.62706972677589712,45.368494732236151,2.9009955049845622,209.88702478563306,40.85805805114029,2956.0804999999996]
["S039","Hillerød Spildevand A/S","Region Hovedstaden","Hillerød Kommune",2519868,0,42.5,{"$f":"F36+G36*Nøgletal!$C$9","v":3074.8749999999995},{"$f":"H36/Nøgletal!$C$9","v":42.5},9.4366059244202702E-3,2.8636521300448914E-2,1,0.40105575178786146,29.016383641851775,1.2170521552690787,88.053723433717835,42.5,3074.8749999999995]
["S040","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3082945,737.5,45.787500000000001,{"$f":"F37+G37*Nøgletal!$C$9","v":4050.225625},{"$f":"H37/Nøgletal!$C$9","v":55.981003800967521},1.1545262312018665E-2,0.10950233303091492,1,0.64631537337228395,46.760917263484743,6.1300505216184593,443.50915523909549,55.981003800967521,4050.225625]
["S041","HOFOR Spildevand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1157557,0,35,{"$f":"F38+G38*Nøgletal!$C$9","v":2532.25},{"$f":"H38/Nøgletal!$C$9","v":35},4.3349132748438232E-3,1.3154818302777663E-2,1,0.1517219646195338,10.977084140223271,0.46041864059721821,33.311288647208734,35,2532.25]
["S042","HOFOR Spildevand Dragør A/S","Region Hovedstaden","Dragør Kommune",620055,0,36.880000000000003,{"$f":"F39+G39*Nøgletal!$C$9","v":2668.268},{"$f":"H39/Nøgletal!$C$9","v":36.880000000000003},2.3220322201267726E-3,7.0464874409889135E-3,1,8.5636548278275382E-2,6.195804267933223,0.25987445682367116,18.801916951192606,36.880000000000003,2668.268]
["S043","HOFOR Spildevand Herlev A/S","Region Hovedstaden","Herlev Kommune",1423693,0,30.58,{"$f":"F40+G40*Nøgletal!$C$9","v":2212.4629999999997},{"$f":"H40/Nøgletal!$C$9","v":30.58},5.3315609382537767E-3,1.6179266104335632E-2,1,0.16303913349180049,11.795881308131763,0.4947619574705836,35.796027622996718,30.58,2212.4629999999997]
["S044","HOFOR Spildevand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",3031116,0,30.91,{"$f":"F41+G41*Nøgletal!$C$9","v":2236.3384999999998},{"$f":"H41/Nøgletal!$C$9","v":30.91},1.1351168872022293E-2,3.4446493982276657E-2,1,0.35086462983420907,25.385055968505025,1.0647411289921715,77.034020682583602,30.91,2236.3384999999998]
["S045","HOFOR Spildevand København A/S","Region Hovedstaden","Københavns Kommune",31031469,0,20.3,{"$f":"F42+G42*Nøgletal!$C$9","v":1468.7049999999999},{"$f":"H42/Nøgletal!$C$9","v":20.3},0.11620916024524457,0.35265074321461293,1,2.3590459529784646,170.67697469799191,7.1588100872566427,517.93990981301806,20.3,1468.7049999999999]
["S046","HOFOR Spildevand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1686577,0,22.39,{"$f":"F43+G43*Nøgletal!$C$9","v":1619.9164999999998},{"$f":"H43/Nøgletal!$C$9","v":22.39},6.3160302484856212E-3,1.9166757221150962E-2,1,0.14141591726359307,10.231441614020957,0.42914369418157006,31.048546274036589,22.39,1619.9164999999998]
["S047","Holbæk Spildevand A/S","Region Sjælland","Holbæk Kommune",2852757,625,34.11,{"$f":"F44+G44*Nøgletal!$C$9","v":3092.8584999999998},{"$f":"H44/Nøgletal!$C$9","v":42.748562543192811},1.0683235632632898E-2,8.6817513761885012E-2,1,0.45669296660527348,33.041736133891533,3.7113239168944441,268.51428538731301,42.748562543192811,3092.8584999999998]
["S048","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",4609532,741.25,36.53,{"$f":"F45+G45*Nøgletal!$C$9","v":3384.1954999999998},{"$f":"H45/Nøgletal!$C$9","v":46.775335176226676},1.726214904114216E-2,7.9859407393499796E-2,1,0.80744280726140449,58.418487105362608,3.7354505478057876,270.25984713374874,46.775335176226676,3384.1954999999998]
["S049","HTK Kloak A/S","Region Hovedstaden","Høje-Taastrup Kommune",2380572,0,16.559999999999999,{"$f":"F46+G46*Nøgletal!$C$9","v":1198.1159999999998},{"$f":"H46/Nøgletal!$C$9","v":16.559999999999999},8.9149589735291728E-3,2.7053520575384217E-2,1,0.14763172060164309,10.681154985528876,0.44800630072836262,32.413255857697031,16.559999999999999,1198.1159999999998]
["S051","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1252543,0,37.21,{"$f":"F47+G47*Nøgletal!$C$9","v":2692.1434999999997},{"$f":"H47/Nøgletal!$C$9","v":37.21},4.6906245463616105E-3,1.4234267151782626E-2,1,0.17453813937011553,12.627834383427857,0.52965708071783157,38.320689789935109,37.21,2692.1434999999997]
["S052","Ikast-Brande Spildevand A/S","Region Midtjylland","Ikast-Brande Kommune",1792298,740,35.409999999999997,{"$f":"F48+G48*Nøgletal!$C$9","v":3301.9134999999997},{"$f":"H48/Nøgletal!$C$9","v":45.638058051140291},6.711942818086741E-3,3.1051277256032694E-2,1,0.30632003596777685,22.162254602268654,1.4171199939728722,102.5286315639373,45.638058051140291,3301.9134999999997]
["S053","Ishøj Spildevand A/S","Region Hovedstaden","Ishøj Kommune",1170171,0,36.5,{"$f":"F49+G49*Nøgletal!$C$9","v":2640.7749999999996},{"$f":"H49/Nøgletal!$C$9","v":36.5},4.3821512044221328E-3,1.3298167509832899E-2,1,0.15994851896140785,11.572275346857856,0.48538311410890084,35.117468305778971,36.5,2640.7749999999996]
["S054","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",1753257,741,26.25,{"$f":"F50+G50*Nøgletal!$C$9","v":2640.1875},{"$f":"H50/Nøgletal!$C$9","v":36.491879751209403},6.565738916971567E-3,6.2273485872366446E-2,1,0.23959615503596229,17.334781816851869,2.2724765581430342,164.41367898164847,36.491879751209403,2640.1875]
["S056","Kalundborg Spildevandsanlæg A/S","Region Sjælland","Kalundborg Kommune",1776790,0,52.79,{"$f":"F51+G51*Nøgletal!$C$9","v":3819.3564999999994},{"$f":"H51/Nøgletal!$C$9","v":52.79},6.6538672027466085E-3,5.4072776011759742E-2,1,0.35125764963299344,25.413490950947072,2.8545018456607969,206.5232085335586,52.79,3819.3564999999994]
["S057","Kerteminde Forsyning - Spildevand A/S","Region Syddanmark","Kerteminde Kommune",1027799,740,29.75,{"$f":"F52+G52*Nøgletal!$C$9","v":2892.4124999999999},{"$f":"H52/Nøgletal!$C$9","v":39.978058051140295},3.8489849994179175E-3,1.7044109205372828E-2,1,0.15387494574469771,11.132852324628876,0.68139038724236956,49.298594516985432,39.978058051140295,2892.4124999999999]
["S058","Kolding Spildevand A/S","Region Syddanmark","Kolding Kommune",4302014,593,40.56,{"$f":"F53+G53*Nøgletal!$C$9","v":3527.5160000000001},{"$f":"H53/Nøgletal!$C$9","v":48.756268140981348},1.6110530710076457E-2,7.1340793695112356E-2,1,0.78548935519400243,56.830154848286064,3.4783108667893297,251.65579121220796,48.756268140981348,3527.5160000000001]
["S059","Køge Afløb A/S","Region Sjælland","Køge Kommune",2422118,0,46.7,{"$f":"F54+G54*Nøgletal!$C$9","v":3378.7449999999999},{"$f":"H54/Nøgletal!$C$9","v":46.7},9.0705438016772996E-3,7.3711943498135105E-2,1,0.42359439553832989,30.647054517198168,3.4423477613629094,249.05386053460649,46.7,3378.7449999999999]
["S060","Langeland Spildevand ApS","Region Syddanmark","Langeland Kommune",570395,740,38.799999999999997,{"$f":"F55+G55*Nøgletal!$C$9","v":3547.1799999999994},{"$f":"H55/Nøgletal!$C$9","v":49.028058051140285},2.1360614271301909E-3,9.4589259866945125E-3,1,0.10472694365014056,7.5769943730876692,0.46375277237709794,33.552513081483035,49.028058051140285,3547.1799999999994]
["S061","Lejre Spildevand A/S","Region Sjælland","Lejre Kommune",1033531,717.91,41.48,{"$f":"F56+G56*Nøgletal!$C$9","v":3718.9879999999994},{"$f":"H56/Nøgletal!$C$9","v":51.40273669661368},3.870450657602702E-3,3.1453289507600818E-2,1,0.19895175604998697,14.394159550216555,1.6167851588015665,116.97440623929333,51.40273669661368,3718.9879999999994]
["S062","Lemvig Vand og Spildevand A/S","Region Midtjylland","Lemvig Kommune",1373625,731.09,35.74,{"$f":"F57+G57*Nøgletal!$C$9","v":3316.8789999999999},{"$f":"H57/Nøgletal!$C$9","v":45.844906703524536},5.1440622337883546E-3,2.3797834244538525E-2,1,0.23582905318515113,17.062231997945684,1.09100949068681,78.934536651190697,45.844906703524536,3316.8789999999999]
["S063","Lolland Spildevand A/S","Region Sjælland","Lolland Kommune",1611601,740.86,56.25,{"$f":"F58+G58*Nøgletal!$C$9","v":4810.5474999999997},{"$f":"H58/Nøgletal!$C$9","v":66.489944713199719},6.0352540467999236E-3,4.9045604654082926E-2,1,0.40128370790184181,29.032876266698253,3.2610395418754248,235.93621085468698,66.489944713199719,4810.5474999999997]
["S064","Lyngby-Taarbæk Spildevand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2714368,0,29.86,{"$f":"F59+G59*Nøgletal!$C$9","v":2160.3709999999996},{"$f":"H59/Nøgletal!$C$9","v":29.859999999999996},1.016498528885513E-2,3.0846876522602342E-2,1,0.30352646072521416,21.960139433469244,0.92108773296490576,66.640697480010928,29.859999999999996,2160.3709999999996]
["S065","Læsø Vand A/S","Region Nordjylland","Læsø Kommune",85892,981.25,26.6875,{"$f":"F60+G60*Nøgletal!$C$9","v":2912.0906249999998},{"$f":"H60/Nøgletal!$C$9","v":40.250043192812718},3.2165532323927515E-4,3.0507759264895556E-3,1,1.2946640653578961E-2,0.93668945128643777,0.12279386281279785,8.8841359745059236,40.250043192812718,2912.0906249999998]
["S066","Mariagerfjord Vand A/S","Region Nordjylland","Mariagerfjord Kommune",1946204,632.94000000000005,35.950000000000003,{"$f":"F61+G61*Nøgletal!$C$9","v":3233.9225000000001},{"$f":"H61/Nøgletal!$C$9","v":44.698306841741541},7.2883024811341013E-3,6.9126720896447627E-2,1,0.32577478065715826,23.569805380545397,3.0898473815928429,223.55045805824216,44.698306841741541,3233.9225000000001]
["S067","Middelfart Spildevand A/S","Region Syddanmark","Middelfart Kommune",1619138,0,55.65,{"$f":"F62+G62*Nøgletal!$C$9","v":4026.2774999999997},{"$f":"H62/Nøgletal!$C$9","v":55.65},6.0634792152819061E-3,2.6850351956529388E-2,1,0.33743261833043808,24.413249936207194,1.4942220863808604,108.10696794965524,55.65,4026.2774999999997]
["S068","Morsø Forsyning A/S","Region Nordjylland","Morsø Kommune",862297,740.7,46.25,{"$f":"F63+G63*Nøgletal!$C$9","v":4086.8874999999998},{"$f":"H63/Nøgletal!$C$9","v":56.487733241188671},3.2291996957022452E-3,3.0627706062079874E-2,1,0.18241017099335607,13.19737587136931,1.730089689824305,125.17198905878845,56.487733241188671,4086.8874999999998]
["S071","NFS Spildevand A/S","Region Syddanmark","Nyborg Kommune",1507506,625,42.5,{"$f":"F64+G64*Nøgletal!$C$9","v":3699.8749999999995},{"$f":"H64/Nøgletal!$C$9","v":51.138562543192812},5.6454306537878579E-3,2.4999145642051385E-2,1,0.28869920857198828,20.88738774018335,1.2784203729424308,92.493713982384861,51.138562543192812,3699.8749999999995]
["S072","NK-Spildevand A/S","Region Sjælland","Næstved Kommune",2868363,740.86,51.25,{"$f":"F65+G65*Nøgletal!$C$9","v":4448.7974999999997},{"$f":"H65/Nøgletal!$C$9","v":61.489944713199726},1.0741678246316036E-2,8.7292448752761556E-2,1,0.66050520149295322,47.787551328015162,5.3676078476871281,388.34642778016371,61.489944713199726,4448.7974999999997]
["S073","Odder Spildevand A/S","Region Midtjylland","Odder Kommune",935923,781.25,35.630000000000003,{"$f":"F66+G66*Nøgletal!$C$9","v":3359.0805},{"$f":"H66/Nøgletal!$C$9","v":46.428203178991019},3.5049203079689857E-3,1.6214716840222937E-2,1,0.16272715218455586,11.773309460552614,0.75282016794767781,54.46653915101448,46.428203178991019,3359.0805]
["S074","Odsherred Spildevand A/S","Region Sjælland","Odsherred Kommune",1135000,740,51.6,{"$f":"F67+G67*Nøgletal!$C$9","v":4473.26},{"$f":"H67/Nøgletal!$C$9","v":61.828058051140296},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":4.2504399929746348E-3},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$C$3:$C$99,C67,$H$3:$H$99,\">0\")),\"-\")","v":3.4541279933671003E-2},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$D$3:$D$99,D67,$H$3:$H$99,\">0\")),\"-\")","v":1},0.26279645062852408,19.013323202973716,2.1356202608996981,154.51212587609317,61.828058051140296,4473.26]
["S075","Randers Spildevand A/S","Region Midtjylland","Randers Kommune",4141738,717.5,34.33,{"$f":"F68+G68*Nøgletal!$C$9","v":3201.2754999999997},{"$f":"H68/Nøgletal!$C$9","v":44.247069799585347},1.5510316154733724E-2,7.1754950884198018E-2,1,{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.68628604151213923},{"$f":"IF(H68>0,J68*H68,\"-\")","v":49.652795103403278},{"$f":"IF(H68>0,K68*I68,\"-\")","v":3.1749463202389281},{"$f":"IF(H68>0,K68*H68,\"-\")","v":229.70736626928644},{"$f":"IF(H68>0,L68*I68,\"-\")","v":44.247069799585347},{"$f":"IF(H68>0,L68*H68,\"-\")","v":3201.2754999999997}]
["S076","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",1136532,682.5,31.81,{"$f":"F69+G69*Nøgletal!$C$9","v":2983.9534999999996},{"$f":"H69/Nøgletal!$C$9","v":41.243310297166552},4.2561771507448869E-3,4.0368188717051973E-2,1,0.17553883490788158,12.700234705585231,1.6649177333919523,120.45679801090773,41.243310297166552,2983.9534999999996]
["S077","Ringkøbing-Skjern Spildevand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",2226040,738.75,44.63,{"$f":"F70+G70*Nøgletal!$C$9","v":3967.7305000000001},{"$f":"H70/Nøgletal!$C$9","v":54.84078092605391},8.3362550149438368E-3,3.856578829135502E-2,1,0.45716673501825322,33.07601327857062,2.1149779469267758,153.01865446015219,54.84078092605391,3967.7305000000001]
["S079","Ringsted Spildevand A/S","Region Sjælland","Ringsted Kommune",1390293,0,{"$f":"42.93+10.99","v":53.92},{"$f":"F71+G71*Nøgletal!$C$9","v":3901.1119999999996},{"$f":"H71/Nøgletal!$C$9","v":53.92},5.2064819111477386E-3,4.2310572425394946E-2,1,0.28073350464908609,20.311069061361376,2.2813860651772955,165.05828181557732,53.92,3901.1119999999996]
["S080","Roskilde Spildevand A/S","Region Sjælland","Roskilde Kommune",3959458,0,38,{"$f":"F72+G72*Nøgletal!$C$9","v":2749.2999999999997},{"$f":"H72/Nøgletal!$C$9","v":38},1.4827699236743049E-2,0.12049757459349174,1,0.5634525709962358,40.765793511577662,4.5789078345526857,331.28398182988678,38,2749.2999999999997]
["S081","Rudersdal Forsyning A/S","Region Hovedstaden","Rudersdal Kommune",2833503,0,30.63,{"$f":"F73+G73*Nøgletal!$C$9","v":2216.0804999999996},{"$f":"H73/Nøgletal!$C$9","v":30.629999999999995},1.0611131692875423E-2,3.2200761712274574E-2,1,0.32501896375277417,23.515122027513211,0.98630933124697007,71.359480115718284,30.629999999999995,2216.0804999999996]
["S083","Silkeborg Spildevand A/S","Region Midtjylland","Silkeborg Kommune",3695668,656.25,30,{"$f":"F74+G74*Nøgletal!$C$9","v":2826.75},{"$f":"H74/Nøgletal!$C$9","v":39.070490670352456},1.3839837064278927E-2,6.4026859213282522E-2,1,0.54072922489910791,39.121759421450456,2.5015608055445249,180.98792428114638,39.070490670352456,2826.75]
["S084","SK Spildevand A/S","Region Sjælland","Slagelse Kommune",3237609,708.75,50.63,{"$f":"F75+G75*Nøgletal!$C$9","v":4371.8305},{"$f":"H75/Nøgletal!$C$9","v":60.426129923980653},1.2124460594902743E-2,9.8529655316980311E-2,1,0.73263423116577697,53.006086624843959,5.9537657535488835,430.75495226926171,60.426129923980653,4371.8305]
["S085","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",2432410,687.5,35.15,{"$f":"F76+G76*Nøgletal!$C$9","v":3230.6024999999995},{"$f":"H76/Nøgletal!$C$9","v":44.652418797512091},9.1090861174550047E-3,4.2141115657299444E-2,1,0.40674272817920426,29.427836383765428,1.8817027449241288,136.14119359526072,44.652418797512091,3230.6024999999995]
["S086","Skive Vand A/S","Region Midtjylland","Skive Kommune",1779854,725,38.44,{"$f":"F77+G77*Nøgletal!$C$9","v":3506.1339999999996},{"$f":"H77/Nøgletal!$C$9","v":48.460732550103657},6.6653415182871146E-3,3.0835686938923558E-2,1,0.32300733267281373,23.36958051887807,1.4943199777458991,108.1140503899158,48.460732550103657,3506.1339999999996]
["S087","Solrød Spildevand A/S","Region Sjælland","Solrød Kommune",889672,0,32.5,{"$f":"F78+G78*Nøgletal!$C$9","v":2351.375},{"$f":"H78/Nøgletal!$C$9","v":32.5},3.331715814475532E-3,2.7075250749910969E-2,1,0.10828076397045479,7.8341132732624041,0.87994564937210651,63.664067732071906,32.5,2351.375]
["S088","Sorø Spildevand A/S","Region Sjælland","Sorø Kommune",1030534,607.5,54.95,{"$f":"F79+G79*Nøgletal!$C$9","v":4583.1324999999997},{"$f":"H79/Nøgletal!$C$9","v":63.346682791983412},3.8592272490926183E-3,3.1362082268868469E-2,1,0.24446924437044884,17.687349830201974,1.9866838771820983,143.7365785141248,63.346682791983412,4583.1324999999997]
["S089","Stevns Spildevand A/S","Region Sjælland","Stevns Kommune",788191,753.75,62,{"$f":"F80+G80*Nøgletal!$C$9","v":5239.45},{"$f":"H80/Nøgletal!$C$9","v":72.418106427090535},2.951681540530987E-3,2.3986895129691703E-2,1,0.21375518794105156,15.465187847535079,1.7370855243574734,125.67813768726319,72.418106427090535,5239.45]
["S090","Struer Forsyning Spildevand A/S","Region Midtjylland","Struer Kommune",880000,0,27.5,{"$f":"F81+G81*Nøgletal!$C$9","v":1989.6249999999998},{"$f":"H81/Nøgletal!$C$9","v":27.5},3.2954953249494964E-3,1.5245859776280936E-2,1,9.0626121436111151E-2,6.5567998859026408,0.41926114384772573,30.333543757382955,27.5,1989.6249999999998]
["S091","Svendborg Spildevand A/S","Region Syddanmark","Svendborg Kommune",2631209.59,740,38.75,{"$f":"F82+G82*Nøgletal!$C$9","v":3543.5625},{"$f":"H82/Nøgletal!$C$9","v":48.978058051140295},9.8535669350082733E-3,4.3633651710289913E-2,1,0.48260857335363178,34.916730282135255,2.1370915264498165,154.61857193864421,48.978058051140295,3543.5625]
["S092","Syddjurs Spildevand A/S","Region Midtjylland","Syddjurs Kommune",1551543,740.89,47.92,{"$f":"F83+G83*Nøgletal!$C$9","v":4207.902},{"$f":"H83/Nøgletal!$C$9","v":58.160359364201803},5.8103439806342231E-3,2.6880235244170742E-2,1,0.33793169394331324,24.449358056798708,1.5633641415952531,113.10939564441655,58.160359364201803,4207.902]
["S093","Sønderborg Spildevandsforsyning A/S","Region Syddanmark","Sønderborg Kommune",3142315,0,44.88,{"$f":"F84+G84*Nøgletal!$C$9","v":3247.0679999999998},{"$f":"H84/Nøgletal!$C$9","v":44.88},1.1767595900021223E-2,5.2109371596665413E-2,1,0.52812970399295256,38.210184083890113,2.3386685972583439,169.20267301164117,44.88,3247.0679999999998]
["S095","Thisted Spildevand Transport A/S","Region Nordjylland","Thisted Kommune",1896331,742.11249999999995,35.78,{"$f":"F85+G85*Nøgletal!$C$9","v":3330.7955000000002},{"$f":"H85/Nøgletal!$C$9","v":46.037256392536285},7.1015340284736397E-3,6.7355294596188997E-2,1,0.32693514284916203,23.653757585136873,3.1008529667195668,224.34671214216064,46.037256392536285,3330.7955000000002]
["S096","Tønder Spildevand A/S","Region Syddanmark","Tønder Kommune",1705659,595,42.5,{"$f":"F86+G86*Nøgletal!$C$9","v":3669.8749999999995},{"$f":"H86/Nøgletal!$C$9","v":50.723911541119556},6.3874900687023103E-3,2.8285139665563997E-2,1,0.32399848121463565,23.441290115878889,1.4347329223242802,103.80292693016166,50.723911541119556,3669.8749999999995]
["S097","TÅRNBYFORSYNING Spildevand","Region Hovedstaden","Tårnby Kommune",2251696,0,29.24,{"$f":"F87+G87*Nøgletal!$C$9","v":2115.5139999999997},{"$f":"H87/Nøgletal!$C$9","v":29.24},8.4323336831903187E-3,2.5588935795897095E-2,1,0.24656143689648491,17.838719959460683,0.74822048267203101,54.133751921321441,29.24,2115.5139999999997]
["S098","Vallensbæk Kloakforsyning A/S","Region Hovedstaden","Vallensbæk Kommune",612872,0,42.75,{"$f":"F88+G88*Nøgletal!$C$9","v":3092.9624999999996},{"$f":"H88/Nøgletal!$C$9","v":42.75},2.2951327395368724E-3,6.964857715740954E-3,1,9.8116924615201287E-2,7.098759495909813,0.29774766734792579,21.542043732622428,42.75,3092.9624999999996]
["S099","Vandcenter Syd A/S 1","Region Syddanmark","Nordfyns Kommune",1371713.3435368349,737.5,39.25,{"$f":"F89+G89*Nøgletal!$C$9","v":3577.2374999999997},{"$f":"H89/Nøgletal!$C$9","v":49.44350380096752},5.1369033077232748E-3,2.274728037846788E-2,1,0.25398649822061836,18.375923146261737,1.1247052438544505,81.37242439286949,49.44350380096752,3577.2374999999997]
["S099","Vandcenter Syd A/S 2","Region Syddanmark","Odense Kommune",9474370.6564631648,737.5,39.25,{"$f":"F90+G90*Nøgletal!$C$9","v":3577.2374999999997},{"$f":"H90/Nøgletal!$C$9","v":49.44350380096752},3.5480391142287557E-2,0.1571145799139112,1,1.7542748543035092,126.92178570885888,7.7682953291608836,562.03616706478988,49.44350380096752,3577.2374999999997]
["S100","Varde Kloak og Spildevand A/S","Region Syddanmark","Varde Kommune",2223733,620.14,32.200000000000003,{"$f":"F91+G91*Nøgletal!$C$9","v":2949.81},{"$f":"H91/Nøgletal!$C$9","v":40.771389080856949},8.3276155743589979E-3,3.6876420482595658E-2,1,0.3395284546979947,24.564883697399914,1.5035028874051901,108.77843390376549,40.771389080856949,2949.81]
["S102","Vejen Spildevand A/S","Region Syddanmark","Vejen Kommune",1805489,700,37.5,{"$f":"F92+G92*Nøgletal!$C$9","v":3413.125},{"$f":"H92/Nøgletal!$C$9","v":47.175190048375953},6.7613415440315235E-3,2.9940632054613191E-2,1,0.31896757232166684,23.077303857472593,1.4124550073448743,102.19111978140165,47.175190048375953,3413.125]
["S103","Vejle Spildevand A/S","Region Syddanmark","Vejle Kommune",5091002,752.6,37.5,{"$f":"F93+G93*Nøgletal!$C$9","v":3465.7249999999999},{"$f":"H93/Nøgletal!$C$9","v":47.902211472011061},1.9065196920805154E-2,8.4424672579727633E-2,1,0.91326509465594263,66.074729598357436,4.0441285193694068,292.59269837637652,47.902211472011061,3465.7249999999999]
["S104","Vestforsyning Spildevand A/S","Region Midtjylland","Holstebro Kommune",3548022,735.31,31.11,{"$f":"F94+G94*Nøgletal!$C$9","v":2986.1184999999996},{"$f":"H94/Nøgletal!$C$9","v":41.273234277816172},1.3286920356611319E-2,6.1468915789954365E-2,1,0.54839417670910373,39.676318684903656,2.5370209622021402,183.55346661532482,41.273234277816172,2986.1184999999996]
["S105","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",2011817,718.75,45.93,{"$f":"F95+G95*Nøgletal!$C$9","v":4041.7854999999995},{"$f":"H95/Nøgletal!$C$9","v":55.864346924671729},7.5340153615385463E-3,7.145721222118985E-2,1,0.42088284789279545,30.450874045043751,3.9919104937944421,288.81472422602792,55.864346924671729,4041.7854999999995]
["S107","Vordingborg Spildevand A/S","Region Sjælland","Vordingborg Kommune",1709335,250,42.38,{"$f":"F96+G96*Nøgletal!$C$9","v":3316.1929999999998},{"$f":"H96/Nøgletal!$C$9","v":45.835425017277124},6.4012562514460759E-3,5.2019928401252448E-2,1,0.29340430092953307,21.227801172251716,2.3843555276397312,172.50812242473455,45.835425017277124,3316.1929999999998]
["S108","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",249675,740.86,72.28,{"$f":"F97+G97*Nøgletal!$C$9","v":5970.3179999999993},{"$f":"H97/Nøgletal!$C$9","v":82.51994471319972},9.3500317642814261E-4,4.1403892841416082E-3,1,7.715641042551645E-2,5.5822662942861152,0.3416646948184901,24.719440670117756,82.51994471319972,5970.3179999999993]
["S109","Aalborg Forsyning, Kloak A/S","Region Nordjylland","Aalborg Kommune",10308802,740,26.96,{"$f":"F98+G98*Nøgletal!$C$9","v":2690.5559999999996},{"$f":"H98/Nøgletal!$C$9","v":37.188058051140288},3.8605237269125021E-2,0.36615569520499447,1,1.4356538046422658,103.86955276586792,13.616619249038964,985.16240266796899,37.188058051140288,2690.5559999999996]
["S110","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",15447759,625,28.61,{"$f":"F99+G99*Nøgletal!$C$9","v":2694.9334999999996},{"$f":"H99/Nøgletal!$C$9","v":37.248562543192811},5.7850019960734668E-2,0.26762996314975207,1,2.1548300866323777,155.90195676785251,9.9688314208159277,721.24495329603224,37.248562543192811,2694.9334999999996]
["S094","Thisted Renseanlæg A/S","Region Nordjylland","Thisted Kommune",2444539,740.86,35.78]
["S111","Ringkøbing-Skjern Renseanlæg A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",2624028,246.25,13.89]
["S082","Samsø Spildevand A/S","Region Midtjylland","Samsø Kommune",165866,818.51,62.5]

{"sheet":"V 2018","index":16,"n_rows":223,"n_cols":18,"rows_kept":223,"cut":false,"hidden":false,"merged":[[164,0,164,6],[0,14,0,15],[0,16,0,17],[0,5,0,6],[0,9,0,11],[0,12,0,13],[0,7,0,8]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Land",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region ","Kommune","Debiteret vandmængde","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["V002","Andelsselskabet Gram Vandværk","Region Syddanmark","Haderslev Kommune",255114,562.5,12.6,{"$f":"IFERROR(F3+G3*Nøgletal!$C$9,\"-\")","v":1474.11},{"$f":"IFERROR(H3/Nøgletal!$C$9,\"-\")","v":20.374706288873533},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$164,$I$3:$I$164,\">0\")),\"-\")","v":1.0174124517946159E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$164,$C$3:$C$164,C3,$I$3:$I$164,\">0\")),\"-\")","v":4.729828079720836E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$164,$D$3:$D$164,D3,$I$3:$I$164,\">0\")),\"-\")","v":0.13940206299359748},{"$f":"IF(H3>0,J3*I3,\"-\")","v":2.0729479879958001E-2},{"$f":"IF(H3>0,J3*H3,\"-\")","v":1.4997778693149613},{"$f":"IF(H3>0,K3*I3,\"-\")","v":9.6368857921178747E-2},{"$f":"IF(H3>0,K3*H3,\"-\")","v":6.9722868705972809},{"$f":"IF(H3>0,L3*I3,\"-\")","v":2.8402760895575949},{"$f":"IF(H3>0,L3*H3,\"-\")","v":205.49397507949197}]
["V003","Andelsselskabet Gørlev Vandforsyning","Region Sjælland","Kalundborg Kommune",759455,256.25,15.274999999999999,{"$f":"IFERROR(F4+G4*Nøgletal!$C$9,\"-\")","v":1361.3962499999998},{"$f":"IFERROR(H4/Nøgletal!$C$9,\"-\")","v":18.816810642709051},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$164,$I$3:$I$164,\">0\")),\"-\")","v":3.028759588175012E-3},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$164,$C$3:$C$164,C4,$I$3:$I$164,\">0\")),\"-\")","v":2.3925189705390534E-2},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$164,$D$3:$D$164,D4,$I$3:$I$164,\">0\")),\"-\")","v":0.17409416955140644},{"$f":"IF(H4>0,J4*I4,\"-\")","v":5.6991595652978649E-2},{"$f":"IF(H4>0,J4*H4,\"-\")","v":4.1233419454930047},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.45019576427722563},{"$f":"IF(H4>0,K4*H4,\"-\")","v":32.57166354545727},{"$f":"IF(H4>0,L4*I4,\"-\")","v":3.2758970224484987},{"$f":"IF(H4>0,L4*H4,\"-\")","v":237.01114957414887}]
["V006","Andelsselskabet Klinting Vandværk","Region Syddanmark","Varde Kommune",820970,625,11.97,{"$f":"IFERROR(F5+G5*Nøgletal!$C$9,\"-\")","v":1491.0295000000001},{"$f":"IFERROR(H5/Nøgletal!$C$9,\"-\")","v":20.608562543192814},3.2740857050174658E-3,1.5220830525209963E-2,0.18275656497306036,6.7474200023625988E-2,4.8817583717093402,0.31367943783812785,22.694707327588549,3.7663500994263956,272.49542969349972]
["V007","Andelsselskabet Marielyst Vandværk","Region Sjælland","Guldborgsund Kommune",218392,585.75,16.54,{"$f":"IFERROR(F6+G6*Nøgletal!$C$9,\"-\")","v":1782.4189999999999},{"$f":"IFERROR(H6/Nøgletal!$C$9,\"-\")","v":24.636060815480302},8.7096255075115342E-4,6.8800258476666154E-3,0.12394889304589456,2.1457086368311264E-2,1.5524201987473201,0.16949673519519115,12.263088791372081,3.0536124670901219,220.92886199397032]
["V008","Andelsselskabet Stenløse Vandværk","Region Hovedstaden","Egedal Kommune",295565,0,13.85,{"$f":"IFERROR(F7+G7*Nøgletal!$C$9,\"-\")","v":1002.0474999999999},{"$f":"IFERROR(H7/Nøgletal!$C$9,\"-\")","v":13.85},1.1787338653099228E-3,3.3750207266912404E-3,0.32326421776326297,1.6325464034542429E-2,1.1811473228991447,4.6744037064673678E-2,3.3819310816291406,4.4772094160211919,323.92610124913324]
["V010","Andelsselskabet Vejgaard Vandværk","Region Nordjylland","Aalborg Kommune",520627,835,13.05,{"$f":"IFERROR(F8+G8*Nøgletal!$C$9,\"-\")","v":1779.1675},{"$f":"IFERROR(H8/Nøgletal!$C$9,\"-\")","v":24.5911195577056},2.0762968419627127E-3,2.009590568893074E-2,6.7099011404178274E-2,5.1058463877991636E-2,3.6940798615726949,0.49418081941687192,35.753982284810682,1.6500398116439994,119.38038037244335]
["V012","Andelsselskabet Ørbæk Vandværk","Region Syddanmark","Nyborg Kommune",289401,1050,11.97,{"$f":"IFERROR(F9+G9*Nøgletal!$C$9,\"-\")","v":1916.0295000000001},{"$f":"IFERROR(H9/Nøgletal!$C$9,\"-\")","v":26.482785072563928},1.1541514027525485E-3,5.3655110111530124E-3,0.19768205949294113,3.056514354029391E-2,2.2113881351402642,0.14209367491284039,10.280477379944001,5.2351714942533558,378.76465760923026]
["V013","Helle Vest Vandværk","Region Syddanmark","Varde Kommune",586504,1356.25,11.59,{"$f":"IFERROR(F10+G10*Nøgletal!$C$9,\"-\")","v":2194.7865000000002},{"$f":"IFERROR(H10/Nøgletal!$C$9,\"-\")","v":30.335680718728408},2.339018919492264E-3,1.0873817540662562E-2,0.13056196497187447,7.0955731136782427E-2,5.133647147746208,0.32986465710724805,23.865707941709395,3.9606860833965865,286.555638133743]
["V014","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",190896,570,16.72,{"$f":"IFERROR(F11+G11*Nøgletal!$C$9,\"-\")","v":1779.6919999999998},{"$f":"IFERROR(H11/Nøgletal!$C$9,\"-\")","v":24.598369039391844},7.6130658214674618E-4,3.700517465055148E-3,0.11667867705978242,1.8726900259763746E-2,1.3548912337939067,9.102669424214134E-2,6.5857813284189257,2.8701051573445513,207.65210813387827]
["V015","Arwos Vand A/S","Region Syddanmark","Aabenraa Kommune",1213160,812.5,14.22,{"$f":"IFERROR(F12+G12*Nøgletal!$C$9,\"-\")","v":1841.317},{"$f":"IFERROR(H12/Nøgletal!$C$9,\"-\")","v":25.450131306150659},4.8381668196145885E-3,2.2492055446561653E-2,0.43281619867674892,0.12313198084025261,8.9085988137922758,0.5724257644602152,41.41500405869656,11.015229087752251,796.95182449887534]
["V017","Assens Vandværk A/S","Region Syddanmark","Assens Kommune",611757,630,19.07,{"$f":"IFERROR(F13+G13*Nøgletal!$C$9,\"-\")","v":2009.7144999999998},{"$f":"IFERROR(H13/Nøgletal!$C$9,\"-\")","v":27.777671043538355},2.4397296474224029E-3,1.1342009597927903E-2,0.6587992168805743,6.7770007581267319E-2,4.9031600485046898,0.31505461158389603,22.794201148094874,18.299907930249272,1323.9983387535349]
["V018","Aulum Vandværk Amba","Region Midtjylland","Herning Kommune",313116,350,13.370000000000001,{"$f":"IFERROR(F14+G14*Nøgletal!$C$9,\"-\")","v":1317.3195000000001},{"$f":"IFERROR(H14/Nøgletal!$C$9,\"-\")","v":18.207595024187977},1.2487284792528947E-3,6.0697512079258224E-3,7.506355863636309E-2,2.2736342445406826E-2,1.6449743759251836,0.11051557189148917,7.9958016263492411,1.3667268767252871,98.882689531074519]
["V019","Baunehøj Vandværk Amba","Region Hovedstaden","Gribskov Kommune",283204,800,17.21,{"$f":"IFERROR(F15+G15*Nøgletal!$C$9,\"-\")","v":2045.1434999999999},{"$f":"IFERROR(H15/Nøgletal!$C$9,\"-\")","v":28.267360055286801},1.1294373338901135E-3,3.2338719736161796E-3,0.18063553214016914,3.1926211776955017E-2,2.3098614220626952,9.1413023450909486E-2,6.6137322466733011,5.1060896257844925,369.42558442550796]
["V020","Billund Drikkevand A/S","Region Syddanmark","Billund Kommune",742375,725,13.79,{"$f":"IFERROR(F16+G16*Nøgletal!$C$9,\"-\")","v":1722.7064999999998},{"$f":"IFERROR(H16/Nøgletal!$C$9,\"-\")","v":23.810732550103662},2.9606433551315411E-3,1.3763674752004027E-2,0.39497570157899831,7.04950871052787E-2,5.1003195520669138,0.32772317842658222,23.710771959163221,9.4046607940870857,680.4272084522006]
["V021","Birkerød Vandforsyning a.m.b.a.","Region Hovedstaden","Rudersdal Kommune",1132566,0,19.21,{"$f":"IFERROR(F17+G17*Nøgletal!$C$9,\"-\")","v":1389.8434999999999},{"$f":"IFERROR(H17/Nøgletal!$C$9,\"-\")","v":19.21},4.5167523180978733E-3,1.2932633174921901E-2,0.41051643764265294,8.6766812030660154E-2,6.2775788504182612,0.24843588329024971,17.974336156049567,7.8860207671153635,570.5536025007965]
["V022","Bjerringbro Fællesvandværk","Region Midtjylland","Viborg Kommune",498730,500,11.2125,{"$f":"IFERROR(F18+G18*Nøgletal!$C$9,\"-\")","v":1311.224375},{"$f":"IFERROR(H18/Nøgletal!$C$9,\"-\")","v":18.123350034554253},1.988970076450249E-3,9.6678771443453708E-3,0.16847916416119516,3.6046800903761993E-2,2.6079860453871802,0.17521432157803796,12.676756166171044,3.0534068656224678,220.91398672778553]
["V024","Bogense Forsyningsselskab a.m.b.a.","Region Syddanmark","Nordfyns Kommune",235056,675,14.160000000000002,{"$f":"IFERROR(F19+G19*Nøgletal!$C$9,\"-\")","v":1699.4760000000001},{"$f":"IFERROR(H19/Nøgletal!$C$9,\"-\")","v":23.489647546648243},9.3741974673689106E-4,4.3579516181270362E-3,0.44751516905379757,2.2019659454117831E-2,1.5931223615054249,0.10236674753514947,7.4062341841680635,10.51197359285241,760.54128944287174]
["V025","Bolderslev Vandværk","Region Syddanmark","Aabenraa Kommune",289593,668.75,10.462500000000002,{"$f":"IFERROR(F20+G20*Nøgletal!$C$9,\"-\")","v":1425.711875},{"$f":"IFERROR(H20/Nøgletal!$C$9,\"-\")","v":19.705761921216311},1.1549171121638098E-3,5.3690707020806229E-3,0.10331740365936541,2.2758521651038709E-2,1.6465790414526504,0.10580162899337846,7.6547478576709311,2.0359481588296577,147.3008492913257]
["V026","Bording Vandværk A.m.b.a","Region Midtjylland","Ikast-Brande Kommune",302218,500,10.94,{"$f":"IFERROR(F21+G21*Nøgletal!$C$9,\"-\")","v":1291.509},{"$f":"IFERROR(H21/Nøgletal!$C$9,\"-\")","v":17.850850034554252},1.2052664940241039E-3,5.8584935632702449E-3,0.13942330537190636,2.1515031436497259E-2,1.5566125244305764,0.10457909002633851,7.5662971634055909,2.4888245155157627,180.06645369756541]
["V027","Bornholms Forsyning A/S","Region Hovedstaden","Bornholms Regionskommune",1318224,1248.75,17.45,{"$f":"IFERROR(F22+G22*Nøgletal!$C$9,\"-\")","v":2511.2574999999997},{"$f":"IFERROR(H22/Nøgletal!$C$9,\"-\")","v":34.709847961299239},5.2571693903686418E-3,1.5052639258443435E-2,0.50866199096140075,0.18247555024649176,13.202106060333678,0.52247482007685575,37.801053232560513,17.655580369961989,1277.3812397667498]
["V028","Borup Vandværk","Region Sjælland","Køge Kommune",258843,562.5,9.2125000000000004,{"$f":"IFERROR(F23+G23*Nøgletal!$C$9,\"-\")","v":1229.024375},{"$f":"IFERROR(H23/Nøgletal!$C$9,\"-\")","v":16.987206288873534},1.0322839642664602E-3,8.154357899957736E-3,0.13419014820156491,1.7535620649690515E-2,1.2687021540051087,0.13851975979988762,10.021904621521868,2.279515729434495,164.9229630245857]
["V030","Brande Vandværk a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",946372,650,14.85,{"$f":"IFERROR(F24+G24*Nøgletal!$C$9,\"-\")","v":1724.3974999999998},{"$f":"IFERROR(H24/Nøgletal!$C$9,\"-\")","v":23.834105044920523},3.7741976403873338E-3,1.8345413808771114E-2,0.4365931623907966,8.995462302128289E-2,6.5082169755898169,0.43724651981078622,31.634785708310382,10.40580729431629,752.86015774378359]
["V035","Brønderslev Vand A/S","Region Nordjylland","Brønderslev Kommune",950747,775,16.649999999999999,{"$f":"IFERROR(F25+G25*Nøgletal!$C$9,\"-\")","v":1979.6274999999998},{"$f":"IFERROR(H25/Nøgletal!$C$9,\"-\")","v":27.361817553559089},3.7916454459824851E-3,3.6698292724030517E-2,0.66592538530287704,0.10374631092075594,7.5060455951166913,1.004131990042028,72.648949479540718,18.220928896940862,1318.2842056936711]
["V041","Egedal Vandforsyning A/S","Region Hovedstaden","Egedal Kommune",618749,375,16.100000000000001,{"$f":"IFERROR(F26+G26*Nøgletal!$C$9,\"-\")","v":1539.835},{"$f":"IFERROR(H26/Nøgletal!$C$9,\"-\")","v":21.283137525915691},2.4676142318158425E-3,7.065419449594771E-3,0.67673578223673703,5.2518573056643376E-2,3.799718760648148,0.15037429382400505,10.879580158166764,14.403060722052608,1042.0614432405059]
["V043","Energi Viborg Vand A/S","Region Midtjylland","Viborg Kommune",2461458,850,13.96,{"$f":"IFERROR(F27+G27*Nøgletal!$C$9,\"-\")","v":1860.0059999999999},{"$f":"IFERROR(H27/Nøgletal!$C$9,\"-\")","v":25.708445058742225},9.8164664376297322E-3,4.7715344053828865E-2,0.83152083583880487,0.25236608808279098,18.258686472789925,1.2266873010668418,88.750826232186,21.377107723361327,1546.6337437851919]
["V044","Din Forsyning A/S","Region Syddanmark","Esbjerg Kommune",6092742.4711201377,938.75,14.21,{"$f":"IFERROR(F28+G28*Nøgletal!$C$9,\"-\")","v":1966.8434999999999},{"$f":"IFERROR(H28/Nøgletal!$C$9,\"-\")","v":27.185120939875606},2.4298282554840293E-2,0.11295979218079659,1,0.66055174988460297,47.790919104151023,3.07082561177817,222.17423301215058,27.185120939875606,1966.8434999999999]
["V044","Din Forsyning A/S","Region Syddanmark","Varde Kommune",2635881.5288798627,938.75,14.21,{"$f":"IFERROR(F29+G29*Nøgletal!$C$9,\"-\")","v":1966.8434999999999},{"$f":"IFERROR(H29/Nøgletal!$C$9,\"-\")","v":27.185120939875606},1.0512079654341987E-2,4.8869393565674414E-2,0.58677497825014591,0.28577215673289269,20.675615539624783,1.3285203743412377,96.118449083588544,15.951548748223095,1154.0945519339409]
["V045","Fanø Vand A/S","Region Syddanmark","Fanø Kommune",282779,730.85,16.712499999999999,{"$f":"IFERROR(F30+G30*Nøgletal!$C$9,\"-\")","v":1939.9993749999999},{"$f":"IFERROR(H30/Nøgletal!$C$9,\"-\")","v":26.814089495507947},1.1277424042037273E-3,5.2427387542642824E-3,1,3.0239385754198041E-2,2.1878195593162282,0.14057926615841032,10.170909906560986,26.814089495507947,1939.9993749999999]
["V047","Faxe Vandforsyning A/S","Region Sjælland","Faxe Kommune",1749384,137.69999999999999,20.98,{"$f":"IFERROR(F31+G31*Nøgletal!$C$9,\"-\")","v":1655.6030000000001},{"$f":"IFERROR(H31/Nøgletal!$C$9,\"-\")","v":22.883248099516244},6.976665587032747E-3,5.5111025758701852E-2,1,0.1596487695354275,11.550588475888178,1.261119275455205,91.241979579184061,22.883248099516244,1655.6030000000001]
["V050","FFV Vand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",639855,875,18.22,{"$f":"IFERROR(F32+G32*Nøgletal!$C$9,\"-\")","v":2193.2169999999996},{"$f":"IFERROR(H32/Nøgletal!$C$9,\"-\")","v":30.313987560469936},2.5517864340767029E-3,1.1862948117115388E-2,0.25407071834524358,7.735482221957711E-2,5.5966213875864028,0.35961326165273616,26.018019480575457,7.7018965953973746,557.23221867699999]
["V051","Fjerritslev Vand Amba","Region Nordjylland","Jammerbugt Kommune",209702,625,11.71,{"$f":"IFERROR(F33+G33*Nøgletal!$C$9,\"-\")","v":1472.2184999999999},{"$f":"IFERROR(H33/Nøgletal!$C$9,\"-\")","v":20.348562543192813},8.3630622375186988E-4,8.0943777690748921E-3,0.15402503158327702,1.7017629499276328E-2,1.2312254942726422,0.16470895228224997,11.916692697620784,3.1341879883895607,226.7585009599847]
["V052","Fonden Djurs Vand","Region Midtjylland","Syddjurs Kommune",387785,1062.5,16.149999999999999,{"$f":"IFERROR(F34+G34*Nøgletal!$C$9,\"-\")","v":2230.9524999999999},{"$f":"IFERROR(H34/Nøgletal!$C$9,\"-\")","v":30.835556323427781},1.5465136669064619E-3,7.5172091881779111E-3,0.58460696550414126,4.7687609280845034E-2,3.4501985314691384,0.2317973273170488,16.770536631388481,18.026681011871151,1304.2303712088776]
["V053","Forsyning Helsingør Vand A/S","Region Hovedstaden","Helsingør Kommune",2677159,598.15,21.11,{"$f":"IFERROR(F35+G35*Nøgletal!$C$9,\"-\")","v":2125.4584999999997},{"$f":"IFERROR(H35/Nøgletal!$C$9,\"-\")","v":29.377449896337247},1.0676697092413675E-2,3.0570152466117419E-2,1,0.31365413389075231,22.692876586995926,0.89807312239675496,64.975590405405228,29.377449896337247,2125.4584999999997]
["V054","Fredensborg Vand A/S","Region Hovedstaden","Fredensborg Kommune",1781823,254.01,16.52,{"$f":"IFERROR(F36+G36*Nøgletal!$C$9,\"-\")","v":1449.232},{"$f":"IFERROR(H36/Nøgletal!$C$9,\"-\")","v":20.030850034554252},7.1060345849072882E-3,2.0346419759765758E-2,1,0.14233991311063388,10.298292713554359,0.40755608294795925,29.486682601284848,20.030850034554252,1449.232]
["V055","Frederiksberg Vand A/S","Region Hovedstaden","Frederiksberg Kommune",5177905,370,21.587499999999999,{"$f":"IFERROR(F37+G37*Nøgletal!$C$9,\"-\")","v":1931.8556249999997},{"$f":"IFERROR(H37/Nøgletal!$C$9,\"-\")","v":26.701529025570142},2.0649846818322791E-2,5.9125866377406688E-2,1,0.55138248419302327,39.892522731365233,1.5787510372383065,114.22263754419147,26.701529025570142,1931.8556249999997]
["V056","Frederiksberg Vandværk","Region Sjælland","Sorø Kommune",202802,656.25,15.309999999999999,{"$f":"IFERROR(F38+G38*Nøgletal!$C$9,\"-\")","v":1763.9284999999998},{"$f":"IFERROR(H38/Nøgletal!$C$9,\"-\")","v":24.380490670352451},8.0878854178465973E-4,6.3888924592406544E-3,0.19696551777722526,1.971866149726886E-2,1.4266451593274019,0.15576433299640191,11.269549492289677,4.8021159685487804,347.43309032450424]
["V057","Frederikshavn Vand A/S","Region Nordjylland","Frederikshavn Kommune",4562000,1312.5,16.760000000000002,{"$f":"IFERROR(F39+G39*Nøgletal!$C$9,\"-\")","v":2525.0860000000002},{"$f":"IFERROR(H39/Nøgletal!$C$9,\"-\")","v":34.900981340704909},1.819357465716126E-2,0.17609060181838829,1,0.6349736096303068,45.940340656752703,6.1457348083370675,444.64391338318683,34.900981340704909,2525.0860000000002]
["V058","Frederikssund Vand A/S","Region Hovedstaden","Frederikssund Kommune",1318401,850,18.47,{"$f":"IFERROR(F40+G40*Nøgletal!$C$9,\"-\")","v":2186.3044999999997},{"$f":"IFERROR(H40/Nøgletal!$C$9,\"-\")","v":30.218445058742223},5.2578752787321489E-3,1.505466039987975E-2,0.80096098234290625,0.15888481523608639,11.49531638233085,0.45492842817178847,32.914071778228895,24.203795439125312,1751.1446000207163]
["V059","Furesø Vandforsyning a.m.b.a.","Region Hovedstaden","Furesø Kommune",1772153,375,16.96,{"$f":"IFERROR(F41+G41*Nøgletal!$C$9,\"-\")","v":1602.056},{"$f":"IFERROR(H41/Nøgletal!$C$9,\"-\")","v":22.143137525915691},7.0674699494546909E-3,2.0235999207849582E-2,1,0.15649595905105163,11.322482637343585,0.44808851343373429,32.419203946930672,22.143137525915691,1602.056]
["V060","Galten Vandværk","Region Midtjylland","Skanderborg Kommune",332998,625,13,{"$f":"IFERROR(F42+G42*Nøgletal!$C$9,\"-\")","v":1565.55},{"$f":"IFERROR(H42/Nøgletal!$C$9,\"-\")","v":21.638562543192815},1.3280192840169631E-3,6.4551636222258939E-3,0.23734897422574233,2.87364283357672E-2,2.0790805900927567,0.1396804617660781,10.105881408775748,5.135890623346385,371.58168659911092]
["V061","Nordvand (Gentofte Vand A/S)","Region Hovedstaden","Gentofte Kommune",3738049,0,20.41,{"$f":"IFERROR(F43+G43*Nøgletal!$C$9,\"-\")","v":1476.6634999999999},{"$f":"IFERROR(H43/Nøgletal!$C$9,\"-\")","v":20.41},1.4907600515919989E-2,4.2684326129235416E-2,1,0.30426412652992696,22.013509554440216,0.87118709629769486,63.030386417138217,20.41,1476.6634999999999]
["V062","Gilleleje Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",515983,1093.75,17.34,{"$f":"IFERROR(F44+G44*Nøgletal!$C$9,\"-\")","v":2348.299},{"$f":"IFERROR(H44/Nøgletal!$C$9,\"-\")","v":32.457484450587422},2.0577762455778253E-3,5.8919470154460999E-3,0.32910857113699277,6.6790240493630429E-2,4.8322738997141617,0.19123777863752675,13.836053284425061,10.682036330233988,772.84532849242896]
["V063","Give Vandværk A.m.b.a","Region Syddanmark","Vejle Kommune",305606,691.25,14.212499999999999,{"$f":"IFERROR(F45+G45*Nøgletal!$C$9,\"-\")","v":1719.5243749999997},{"$f":"IFERROR(H45/Nøgletal!$C$9,\"-\")","v":23.76675017277125},1.218778074676989E-3,5.6659526334547133E-3,1,2.8966394016899138E-2,2.0957186071226523,0.13466128073007352,9.7427436608208193,23.76675017277125,1719.5243749999997]
["V065","Nordvand (Gladsaxe Vand A/S)","Region Hovedstaden","Gladsaxe Kommune",3460960,0,22.23,{"$f":"IFERROR(F46+G46*Nøgletal!$C$9,\"-\")","v":1608.3404999999998},{"$f":"IFERROR(H46/Nøgletal!$C$9,\"-\")","v":22.23},1.3802550229164585E-2,3.9520280595636545E-2,1,0.30683069159432874,22.199200536849681,0.87853583764100041,63.562067853326369,22.23,1608.3404999999998]
["V067","Glostrup Vand A/S","Region Hovedstaden","Glostrup Kommune",1339233,282.75,19,{"$f":"IFERROR(F47+G47*Nøgletal!$C$9,\"-\")","v":1657.3999999999999},{"$f":"IFERROR(H47/Nøgletal!$C$9,\"-\")","v":22.908085694540429},5.3409547498540211E-3,1.5292538469943634E-2,1,0.12235104910031866,8.8520984024080533,0.35032278175652493,25.345853260084578,22.908085694540429,1657.3999999999999]
["V068","Greve Vandværk Amba","Region Sjælland","Greve Kommune",1926188,500,19.099999999999998,{"$f":"IFERROR(F48+G48*Nøgletal!$C$9,\"-\")","v":1881.8849999999998},{"$f":"IFERROR(H48/Nøgletal!$C$9,\"-\")","v":26.010850034554249},7.6817722888487799E-3,6.0680900525043331E-2,1,0.19980942700484017,14.456212043800184,1.5783618035186062,114.19447648457115,26.010850034554249,1881.8849999999998]
["V069","Grindsted Vandværk a.m.b.a.","Region Syddanmark","Billund Kommune",1137171,728.75,12.34,{"$f":"IFERROR(F49+G49*Nøgletal!$C$9,\"-\")","v":1621.549},{"$f":"IFERROR(H49/Nøgletal!$C$9,\"-\")","v":22.412563925362821},4.5351173797585987E-3,2.1083215061675261E-2,0.60502429842100169,0.10164360818286353,7.3539150520301755,0.47252890532196906,34.187466300044456,13.560145764758493,981.0765460802769]
["V070","Guldborgsund Vand A/S","Region Sjælland","Guldborgsund Kommune",1311191,971,18.64,{"$f":"IFERROR(F50+G50*Nøgletal!$C$9,\"-\")","v":2319.6040000000003},{"$f":"IFERROR(H50/Nøgletal!$C$9,\"-\")","v":32.060870767104362},5.2291212951113396E-3,4.1306586190097791E-2,0.7441695346978805,0.16765018206807805,12.129490672625446,1.324325121670983,95.814922552895609,23.858723280764931,1726.1786293633427]
["V071","Provas","Region Syddanmark","Haderslev Kommune",1574945,891.72,18.09,{"$f":"IFERROR(F51+G51*Nøgletal!$C$9,\"-\")","v":2200.5315000000001},{"$f":"IFERROR(H51/Nøgletal!$C$9,\"-\")","v":30.415086385625436},6.2809906704127229E-3,2.9199569937423786E-2,0.86059793700640252,0.1910368738279104,13.821517821449316,0.88810744206985592,64.254573433754075,26.175160597340771,1893.7728692176045]
["V072","Hadsten Vandværk A.M.B.A","Region Midtjylland","Favrskov Kommune",422040,500,14.21,{"$f":"IFERROR(F52+G52*Nøgletal!$C$9,\"-\")","v":1528.0934999999999},{"$f":"IFERROR(H52/Nøgletal!$C$9,\"-\")","v":21.120850034554252},1.6831249996291842E-3,8.1812420949201378E-3,1,3.5549030706577181E-2,2.5719723716208587,0.17279478738319068,12.501702867173845,21.120850034554252,1528.0934999999999]
["V073","Hadsund Vandværk a.m.b.a.","Region Nordjylland","Mariagerfjord Kommune",306933,412.5,11.15,{"$f":"IFERROR(F53+G53*Nøgletal!$C$9,\"-\")","v":1219.2024999999999},{"$f":"IFERROR(H53/Nøgletal!$C$9,\"-\")","v":16.851451278507255},1.2240702433683642E-3,1.184743899340714E-2,0.15885502117321668,2.0627360067592509E-2,1.4923895008903179,0.19964654097248746,14.444427239359467,2.6769376496466992,193.67643895193868]
["V074","Halsnæs Vand A/S","Region Hovedstaden","Halsnæs Kommune",579054,837.5,22.85,{"$f":"IFERROR(F54+G54*Nøgletal!$C$9,\"-\")","v":2490.6975000000002},{"$f":"IFERROR(H54/Nøgletal!$C$9,\"-\")","v":34.425673807878375},2.3093077991073775E-3,6.6121470805862318E-3,1,7.9499477014060099E-2,5.7517871619672478,0.22762761856597691,16.468858203248427,34.425673807878375,2490.6975000000002]
["V079","Helsinge Vandværk","Region Hovedstaden","Gribskov Kommune",468825,812.5,18.91,{"$f":"IFERROR(F55+G55*Nøgletal!$C$9,\"-\")","v":2180.6385},{"$f":"IFERROR(H55/Nøgletal!$C$9,\"-\")","v":30.140131306150661},1.8697068475764199E-3,5.3534555586453774E-3,0.29902986312204205,5.6353209889962314E-2,4.0771547355387732,0.1613538534792138,11.673951299221118,9.0127993389586063,652.07603217365511]
["V080","Herning Vand A/S","Region Midtjylland","Herning Kommune",3251255,750.9,11.66,{"$f":"IFERROR(F56+G56*Nøgletal!$C$9,\"-\")","v":1594.501},{"$f":"IFERROR(H56/Nøgletal!$C$9,\"-\")","v":22.038714581893576},1.2966232041203164E-2,6.3025552713770194E-2,0.77942606041936113,0.28575908715867987,20.674669955930487,1.3890021676248694,100.49430682765929,17.177548483272037,1242.7956327647316]
["V081","Hillerød Vand A/S","Region Hovedstaden","Hillerød Kommune",1856411,837.91,19.79,{"$f":"IFERROR(F57+G57*Nøgletal!$C$9,\"-\")","v":2269.7165},{"$f":"IFERROR(H57/Nøgletal!$C$9,\"-\")","v":31.371340704906707},7.4034967389029795E-3,2.1198131044804402E-2,0.88248064771908341,0.2322576186037911,16.803838705984283,0.66501379131381888,48.113747801554787,27.684601065082116,2002.980887058691]
["V085","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3233629,1346.25,15.35,{"$f":"IFERROR(F58+G58*Nøgletal!$C$9,\"-\")","v":2456.8225000000002},{"$f":"IFERROR(H58/Nøgletal!$C$9,\"-\")","v":33.957463718037324},1.2895938322021417E-2,0.12481623776137508,1,0.43791335768008943,31.683031428154468,4.2384428652038144,306.65134129749595,33.957463718037324,2456.8225000000002]
["V086","HOFOR Vand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1277790,100,22.650000000000002,{"$f":"IFERROR(F59+G59*Nøgletal!$C$9,\"-\")","v":1738.7275},{"$f":"IFERROR(H59/Nøgletal!$C$9,\"-\")","v":24.032170006910853},5.0959157740407901E-3,1.4590928338466329E-2,1,0.12246591422264698,8.8604088940085077,0.35065167038867612,25.369648352620715,24.032170006910853,1738.7275]
["V087","HOFOR Vand Brøndby A/S","Region Hovedstaden","Brøndby Kommune",1926272,125,25.125,{"$f":"IFERROR(F60+G60*Nøgletal!$C$9,\"-\")","v":1942.7937499999998},{"$f":"IFERROR(H60/Nøgletal!$C$9,\"-\")","v":26.852712508638561},7.6821072867162069E-3,2.1995865292727453E-2,1,0.20628541843070772,14.924750023461703,0.59064864708435127,42.733429616552812,26.852712508638561,1942.7937499999998]
["V088","HOFOR Vand Dragør A/S","Region Hovedstaden","Dragør Kommune",672151,441.15,24.262499999999999,{"$f":"IFERROR(F61+G61*Nøgletal!$C$9,\"-\")","v":2196.5418749999999},{"$f":"IFERROR(H61/Nøgletal!$C$9,\"-\")","v":30.359942985487216},2.6805851379626475E-3,7.6752103816968998E-3,1,8.1382411956290354E-2,5.8880175050376069,0.23301894958993744,16.858921002831973,30.359942985487216,2196.5418749999999]
["V089","HOFOR Vand Herlev A/S","Region Hovedstaden","Herlev Kommune",1534477,0,21.912500000000001,{"$f":"IFERROR(F62+G62*Nøgletal!$C$9,\"-\")","v":1585.369375},{"$f":"IFERROR(H62/Nøgletal!$C$9,\"-\")","v":21.912500000000001},6.1196014597099599E-3,1.7522005919614957E-2,1,0.13409576698589451,9.7018287414294662,0.38395095471356278,27.778851573526264,21.912500000000001,1585.369375]
["V090","HOFOR Vand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",3259908,0,18.9375,{"$f":"IFERROR(F63+G63*Nøgletal!$C$9,\"-\")","v":1370.128125},{"$f":"IFERROR(H63/Nøgletal!$C$9,\"-\")","v":18.9375},1.3000740809617986E-2,3.7224492301546494E-2,1,0.2462015290821406,17.812680629092871,0.70493882296053678,51.00232384119483,18.9375,1370.128125]
["V091","HOFOR Vand København A/S","Region Hovedstaden","Københavns Kommune",31074510,480,18.474999999999998,{"$f":"IFERROR(F64+G64*Nøgletal!$C$9,\"-\")","v":1816.6662499999998},{"$f":"IFERROR(H64/Nøgletal!$C$9,\"-\")","v":25.109416033172078},0.12392731644447702,0.35483604392189272,1,3.1117425464789412,225.13457323775137,8.9097258503997239,644.61866527642007,25.109416033172078,1816.6662499999998]
["V092","HOFOR Vand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1830122,0,20.175000000000001,{"$f":"IFERROR(F65+G65*Nøgletal!$C$9,\"-\")","v":1459.6612499999999},{"$f":"IFERROR(H65/Nøgletal!$C$9,\"-\")","v":20.175000000000001},7.2986543706079089E-3,2.0897940156559901E-2,1,0.14725035192701458,10.653562961919503,0.42161594265859603,30.503913451349419,20.175000000000001,1459.6612499999999]
["V093","HOFOR Vand Vallensbæk A/S","Region Hovedstaden","Vallensbæk Kommune",471338,125,24.762499999999999,{"$f":"IFERROR(F66+G66*Nøgletal!$C$9,\"-\")","v":1916.5668749999998},{"$f":"IFERROR(H66/Nøgletal!$C$9,\"-\")","v":26.49021250863856},1.8797288671102749E-3,5.3821511994897771E-3,1,4.9794417148373592E-2,3.6026260806848294,0.14257432902810813,10.315252705183623,26.49021250863856,1916.5668749999998]
["V094","FORS Vand Holbæk A/S","Region Sjælland","Holbæk Kommune",2226373,312.5,15.99,{"$f":"IFERROR(F67+G67*Nøgletal!$C$9,\"-\")","v":1469.3764999999999},{"$f":"IFERROR(H67/Nøgletal!$C$9,\"-\")","v":20.309281271596404},8.8789310368671825E-3,7.0137659742788502E-2,0.64842969997821454,0.18032470781884272,13.046492610693271,1.4244454594478155,103.05862899104946,13.169141161714428,952.78736305003883]
["V097","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",4007560,1002.5,12.97,{"$f":"IFERROR(F68+G68*Nøgletal!$C$9,\"-\")","v":1940.8795},{"$f":"IFERROR(H68/Nøgletal!$C$9,\"-\")","v":26.826254319281272},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$164,$I$3:$I$164,\">0\")),\"-\")","v":1.5982429209349665E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$164,$C$3:$C$164,C68,$I$3:$I$164,\">0\")),\"-\")","v":7.7686519215994093E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$164,$D$3:$D$164,D68,$I$3:$I$164,\">0\")),\"-\")","v":1},{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.42874871060992364},{"$f":"IF(H68>0,J68*H68,\"-\")","v":31.019969212627974},{"$f":"IF(H68>0,K68*I68,\"-\")","v":2.0840383216679892},{"$f":"IF(H68>0,K68*H68,\"-\")","v":150.78017257267902},{"$f":"IF(H68>0,L68*I68,\"-\")","v":26.826254319281272},{"$f":"IF(H68>0,L68*H68,\"-\")","v":1940.8795}]
["V098","HTK Vand A/S","Region Hovedstaden","Høje-Taastrup Kommune",2117998,0,23.599999999999998,{"$f":"IFERROR(F69+G69*Nøgletal!$C$9,\"-\")","v":1707.4599999999998},{"$f":"IFERROR(H69/Nøgletal!$C$9,\"-\")","v":23.599999999999998},8.4467239668387182E-3,2.4185161128992251E-2,1,0.19934268561739374,14.422443304418437,0.57076980264421706,41.295195221309108,23.599999999999998,1707.4599999999998]
["V101","Høng Vandværk a.m.b.a.","Region Sjælland","Kalundborg Kommune",238898,712.5,15.462500000000002,{"$f":"IFERROR(F70+G70*Nøgletal!$C$9,\"-\")","v":1831.211875},{"$f":"IFERROR(H70/Nøgletal!$C$9,\"-\")","v":25.310461299239808},9.5274191110182171E-4,7.5260284944313853E-3,5.4763941138700645E-2,2.4114337269106431E-2,1.7446723014198502,0.19048725294528163,13.781752750591124,1.3861006127849296,100.28437933498964]
["V102","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1266947,0,24.58,{"$f":"IFERROR(F71+G71*Nøgletal!$C$9,\"-\")","v":1778.3629999999998},{"$f":"IFERROR(H71/Nøgletal!$C$9,\"-\")","v":24.58},5.052673132653767E-3,1.4467113442455255E-2,1,0.12419470560062959,8.9854869502055497,0.35560164841555014,25.727779262865052,24.58,1778.3629999999998]
["V103","Haarby Vandværk","Region Syddanmark","Assens Kommune",316837,1531.25,16.400000000000002,{"$f":"IFERROR(F72+G72*Nøgletal!$C$9,\"-\")","v":2717.79},{"$f":"IFERROR(H72/Nøgletal!$C$9,\"-\")","v":37.564478230822395},1.2635680871659364E-3,5.874176012663007E-3,0.3412007831194257,4.7465275903506715E-2,3.4341127116187105,0.22066035695169861,15.964776825455393,12.817029389829219,927.31207635414398]
["V106","Ikast Vandforsyning A.m.b.A","Region Midtjylland","Ikast-Brande Kommune",919039,593.75,14.53,{"$f":"IFERROR(F73+G73*Nøgletal!$C$9,\"-\")","v":1644.9954999999998},{"$f":"IFERROR(H73/Nøgletal!$C$9,\"-\")","v":22.736634416033169},3.6651917271685285E-3,1.7815563817821317E-2,0.42398353223729707,8.3334124365300022E-2,6.0292238978294561,0.40506596144131146,29.306522310278883,9.6399585708978375,697.45100260445849]
["V107","Ishøj Vand A/S","Region Hovedstaden","Ishøj Kommune",1091252,0,20.83,{"$f":"IFERROR(F74+G74*Nøgletal!$C$9,\"-\")","v":1507.0504999999998},{"$f":"IFERROR(H74/Nøgletal!$C$9,\"-\")","v":20.83},4.3519892003017402E-3,1.2460873642154077E-2,1,9.0651935042285234E-2,6.5586675003093369,0.25955999796606943,18.779165852845122,20.83,1507.0504999999998]
["V108","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",123447,780,14.22,{"$f":"IFERROR(F75+G75*Nøgletal!$C$9,\"-\")","v":1808.817},{"$f":"IFERROR(H75/Nøgletal!$C$9,\"-\")","v":25.000926053904632},4.9231525881249152E-4,4.7649838936156463E-3,9.0671181361459588E-2,1.2308337380780021E-2,0.89050820949943443,0.11912900997233135,8.6189838714981732,2.2668635004380269,164.00757425669124]
["V110","Jyllinge Vandværk Amba","Region Sjælland","Roskilde Kommune",293870,875,15.72,{"$f":"IFERROR(F76+G76*Nøgletal!$C$9,\"-\")","v":2012.3419999999999},{"$f":"IFERROR(H76/Nøgletal!$C$9,\"-\")","v":27.81398756046994},1.1719740869136298E-3,9.2578171171736525E-3,8.4898290767184484E-2,3.2597272674608817E-2,2.3584126780079475,0.25749681013417364,18.629894213207461,2.3613600033036293,170.84439623901756]
["V112","Kalundborg Vandforsyning A/S","Region Sjælland","Kalundborg Kommune",3363970,0,20.88,{"$f":"IFERROR(F77+G77*Nøgletal!$C$9,\"-\")","v":1510.6679999999999},{"$f":"IFERROR(H77/Nøgletal!$C$9,\"-\")","v":20.88},1.3415747334382017E-2,0.10597549612978069,0.77114188930989291,0.28012080434189651,20.266740194136212,2.2127683591898206,160.09379078738351,16.101442648790563,1164.9393756399973]
["V113","Kerteminde Forsyning - Vand A/S","Region Syddanmark","Kerteminde Kommune",902204,725,18.25,{"$f":"IFERROR(F78+G78*Nøgletal!$C$9,\"-\")","v":2045.3874999999998},{"$f":"IFERROR(H78/Nøgletal!$C$9,\"-\")","v":28.270732550103663},3.598052571238386E-3,1.6726913508613626E-2,0.73980315189841239,0.10171958194269322,7.3594117535538537,0.4728820981907319,34.213019804099453,20.914777047043732,1513.1841193536138]
["V114","Klemensker Vandværk","Region Hovedstaden","Bornholms Regionskommune",350785,625,14.5875,{"$f":"IFERROR(F79+G79*Nøgletal!$C$9,\"-\")","v":1680.4056249999999},{"$f":"IFERROR(H79/Nøgletal!$C$9,\"-\")","v":23.226062543192814},1.3989550824446105E-3,4.0055711793087366E-3,0.13535711419257648,3.249221823997598E-2,2.3508119896622621,9.3033646731835312E-2,6.7309843410482841,3.1438127999028729,227.45485607297283]
["V115","Kvarmløse-Tølløse Vandværk","Region Sjælland","Holbæk Kommune",216317,0,17.39,{"$f":"IFERROR(F80+G80*Nøgletal!$C$9,\"-\")","v":1258.1665},{"$f":"IFERROR(H80/Nøgletal!$C$9,\"-\")","v":17.39},8.6268730581173878E-4,6.8146569072571302E-3,6.3002186700156462E-2,1.5002132248066138E-2,1.0854042681475851,0.11850688361720149,8.5739730297045291,1.0956080267157209,79.267240732882414]
["V116","KLAR Køge Vand A/S","Region Sjælland","Køge Kommune",1670084,236.38,20.7,{"$f":"IFERROR(F81+G81*Nøgletal!$C$9,\"-\")","v":1734.0249999999996},{"$f":"IFERROR(H81/Nøgletal!$C$9,\"-\")","v":23.967173462335865},6.660411647902347E-3,5.2612829626426112E-2,0.86580985179843506,0.15963124129583781,11.549320307753865,1.260980814000878,91.231961892963525,20.751014903452401,1501.3359282647809]
["V117","Langeland Vand ApS","Region Syddanmark","Langeland Kommune",757955,911.25,14.58,{"$f":"IFERROR(F82+G82*Nøgletal!$C$9,\"-\")","v":1966.1129999999998},{"$f":"IFERROR(H82/Nøgletal!$C$9,\"-\")","v":27.175024187975122},3.0227774833995317E-3,1.405252883873408E-2,1,8.2144051226248849E-2,5.9431221062191026,0.38187781109481661,27.628859632709975,27.175024187975122,1966.1129999999998]
["V118","Langeskov Vandværk","Region Syddanmark","Kerteminde Kommune",317315,287.5,11.087500000000002,{"$f":"IFERROR(F83+G83*Nøgletal!$C$9,\"-\")","v":1089.680625},{"$f":"IFERROR(H83/Nøgletal!$C$9,\"-\")","v":15.061238769868694},1.2654743845543896E-3,5.8830381598682039E-3,0.26019684810158761,1.9059611862926297E-2,1.3789629182827174,8.8605842418023981E-2,6.4106326989440339,3.9188868564252668,283.53146406236806]
["V119","FORS Vand Lejre A/S","Region Sjælland","Lejre Kommune",222447,595.91999999999996,18.11,{"$f":"IFERROR(F84+G84*Nøgletal!$C$9,\"-\")","v":1906.1785},{"$f":"IFERROR(H84/Nøgletal!$C$9,\"-\")","v":26.34662750518314},8.8713417399420233E-4,7.0077709336234641E-3,1,2.3372993629343575E-2,1.6910360890830076,0.1846311304298269,13.358062286597974,26.34662750518314,1906.1785]
["V120","Lemvig Vand og Spildevand A/S","Region Midtjylland","Lemvig Kommune",1900782,892.05,16.09,{"$f":"IFERROR(F85+G85*Nøgletal!$C$9,\"-\")","v":2056.1615000000002},{"$f":"IFERROR(H85/Nøgletal!$C$9,\"-\")","v":28.419647546648243},7.5804513862315417E-3,3.6846644184595038E-2,1,0.21543375664120151,15.586632292990927,1.047168641002947,75.76265117656321,28.419647546648243,2056.1615000000002]
["V122","Andelsselskabet Ll. Skensved Vandværk","Region Sjælland","Næstved Kommune",454293,250,11.712500000000002,{"$f":"IFERROR(F86+G86*Nøgletal!$C$9,\"-\")","v":1097.399375},{"$f":"IFERROR(H86/Nøgletal!$C$9,\"-\")","v":15.167925017277126},1.8117522165115652E-3,1.4311639539974037E-2,0.1749363184252023,2.7480521769933052E-2,1.9882157500546562,0.21707787541662468,15.705584286392796,2.6534209606719834,191.97500650461797]
["V123","Lillerød Andelsvandværk a.m.b.a.","Region Hovedstaden","Allerød Kommune",642871,375,13.71,{"$f":"IFERROR(F87+G87*Nøgletal!$C$9,\"-\")","v":1366.9185},{"$f":"IFERROR(H87/Nøgletal!$C$9,\"-\")","v":18.893137525915687},2.563814452745269E-3,7.3408656288421314E-3,1,4.8438499046646634E-2,3.504525406024884,0.13869198388498194,10.034365034078442,18.893137525915687,1366.9185]
["V124","Lindholm Vandværk a.m.b.a","Region Nordjylland","Aalborg Kommune",499556,781.25,14.187500000000002,{"$f":"IFERROR(F88+G88*Nøgletal!$C$9,\"-\")","v":1807.715625},{"$f":"IFERROR(H88/Nøgletal!$C$9,\"-\")","v":24.98570317899102},1.9922642221466133E-3,1.9282577089431562E-2,6.4383356493277685E-2,4.9778122508678704E-2,3.6014471635029039,0.48178874768254959,34.857415894832457,1.6086634350082003,116.38679952284328]
["V125","Lolland Vand A/S","Region Sjælland","Lolland Kommune",1636147,960.13,23.97,{"$f":"IFERROR(F89+G89*Nøgletal!$C$9,\"-\")","v":2694.3594999999996},{"$f":"IFERROR(H89/Nøgletal!$C$9,\"-\")","v":37.240628887353139},6.5250685213920261E-3,5.1543708792365056E-2,1,0.24299765526971051,17.580880358763554,1.9195201306142682,138.8772814499423,37.240628887353139,2694.3594999999996]
["V126","Lyngby-Taarbæk Vand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2794160,0,23.98,{"$f":"IFERROR(F90+G90*Nøgletal!$C$9,\"-\")","v":1734.953},{"$f":"IFERROR(H90/Nøgletal!$C$9,\"-\")","v":23.98},1.1143305252971001E-2,3.190617263103411E-2,1,0.2672164599662446,19.333110878557797,0.76511001969219794,55.355709924730519,23.98,1734.953]
["V127","Læsø Vand A/S","Region Nordjylland","Læsø Kommune",181373,1187.5,16.25,{"$f":"IFERROR(F91+G91*Nøgletal!$C$9,\"-\")","v":2363.1875},{"$f":"IFERROR(H91/Nøgletal!$C$9,\"-\")","v":32.663268832066343},7.233281929621458E-4,7.0008945032017838E-3,1,2.3626263220535328E-2,1.7093601440057309,0.2286720992230154,16.544426378785165,32.663268832066343,2363.1875]
["V128","Løgstør Vand Amba","Region Nordjylland","Vesthimmerlands Kommune",434833,897.5,11.32,{"$f":"IFERROR(F92+G92*Nøgletal!$C$9,\"-\")","v":1716.502},{"$f":"IFERROR(H92/Nøgletal!$C$9,\"-\")","v":23.72497581202488},1.7341443772243318E-3,1.6784306150919606E-2,0.36970973866361945,4.1142533404206219E-2,2.97666229179432,0.39820725745218805,28.810295076665803,8.7713546072644117,634.60750583558013]
["V131","Mariager Vand Amba","Region Nordjylland","Mariagerfjord Kommune",225746,498.75,11.087500000000002,{"$f":"IFERROR(F93+G93*Nøgletal!$C$9,\"-\")","v":1300.930625},{"$f":"IFERROR(H93/Nøgletal!$C$9,\"-\")","v":17.981072909467866},9.0029081643040894E-4,8.7136670315856816E-3,0.11683620076618993,1.6188194809959533E-2,1.1712158945005722,0.15668108220376858,11.335876297442654,2.1008402444420864,151.99579168538494]
["V132","Mariagerfjord Vand A/S","Region Nordjylland","Mariagerfjord Kommune",1399479,645.03,12.96,{"$f":"IFERROR(F94+G94*Nøgletal!$C$9,\"-\")","v":1582.6859999999999},{"$f":"IFERROR(H94/Nøgletal!$C$9,\"-\")","v":21.875411195577058},5.5812200060564188E-3,5.4019092359096063E-2,0.72430877806059335,0.12209148260546523,8.8333187665054087,1.1816898577670811,85.495261209448302,15.844552352641443,1146.3533627136082]
["V133","Midtfyns Vandforsyning a.m.b.a.","Region Syddanmark","Faaborg-Midtfyn Kommune",1878558,612.5,11.71,{"$f":"IFERROR(F95+G95*Nøgletal!$C$9,\"-\")","v":1459.7184999999999},{"$f":"IFERROR(H95/Nøgletal!$C$9,\"-\")","v":20.175791292328956},7.4918205218780232E-3,3.4828572237447626E-2,0.74592928165475636,0.15115340724899801,10.935949014465004,0.70269400447254582,50.839911223588693,15.049713505503227,1088.8467721231584]
["V134","Morsø Vand A/S","Region Nordjylland","Morsø Kommune",557980,712.5,13.950000000000001,{"$f":"IFERROR(F96+G96*Nøgletal!$C$9,\"-\")","v":1721.7825},{"$f":"IFERROR(H96/Nøgletal!$C$9,\"-\")","v":23.797961299239809},2.2252632150817275E-3,2.1537710215393312E-2,1,5.2956727873136905E-2,3.8314192616214546,0.51255359418017199,37.083252538935433,23.797961299239809,1721.7825]
["V135","Mørkøv Vandværk","Region Sjælland","Holbæk Kommune",324637,437.5,10.775000000000002,{"$f":"IFERROR(F97+G97*Nøgletal!$C$9,\"-\")","v":1217.07125},{"$f":"IFERROR(H97/Nøgletal!$C$9,\"-\")","v":16.821993780234969},1.2946750319984348E-3,1.0227073112151302E-2,9.4550316821048239E-2,2.1779015335703179E-2,1.5757117595381251,0.1720397602826175,12.447076656447376,1.5905248414829192,115.0744722812892]
["V136","NFS A/S","Region Syddanmark","Nyborg Kommune",1174571,625,16.34,{"$f":"IFERROR(F98+G98*Nøgletal!$C$9,\"-\")","v":1807.1989999999998},{"$f":"IFERROR(H98/Nøgletal!$C$9,\"-\")","v":24.978562543192812},4.6842711921605785E-3,2.1776613190282703E-2,0.80231794050705885,0.11700636094265937,8.4654102142014054,0.54394849455239402,39.354673580865708,20.040748856481219,1449.9481797664162]
["V137","NK-Vand A/S","Region Sjælland","Næstved Kommune",2142612,889.48,16.829999999999998,{"$f":"IFERROR(F99+G99*Nøgletal!$C$9,\"-\")","v":2107.1304999999998},{"$f":"IFERROR(H99/Nøgletal!$C$9,\"-\")","v":29.124125777470628},8.5448863181345029E-3,6.7498928264408328E-2,0.8250636815747977,0.24886234388353715,18.005190579973913,1.9658472766170954,142.22905046324684,24.029258436607382,1738.5168478885441]
["V138","Nordenskov Vandværk","Region Syddanmark","Varde Kommune",226222,750,10.5875,{"$f":"IFERROR(F100+G100*Nøgletal!$C$9,\"-\")","v":1516.005625},{"$f":"IFERROR(H100/Nøgletal!$C$9,\"-\")","v":20.953775051831379},9.0218913767916144E-4,4.1941687553431282E-3,5.0359398810353194E-2,1.8904268245134876E-2,1.3677238075355083,8.7883668628879502E-2,6.3583834252994311,1.0552195144176055,76.345131868113754]
["V140","Nybrovejens Vandværk","Region Hovedstaden","Frederikssund Kommune",327623,437.5,13.78,{"$f":"IFERROR(F101+G101*Nøgletal!$C$9,\"-\")","v":1434.4829999999997},{"$f":"IFERROR(H101/Nøgletal!$C$9,\"-\")","v":19.826993780234968},1.3065834085714914E-3,3.7410871231057952E-3,0.1990390176570937,2.5905621115105162E-2,1.8742716876778582,7.4174511121135739E-2,5.3665258796141693,3.9463453651112745,285.51808716580069]
["V141","Nyhuse Vandværk","Region Hovedstaden","Hillerød Kommune",247217,406.25,15.12,{"$f":"IFERROR(F102+G102*Nøgletal!$C$9,\"-\")","v":1500.1819999999998},{"$f":"IFERROR(H102/Nøgletal!$C$9,\"-\")","v":20.735065653075328},9.8591866418663637E-4,2.8229408048667075E-3,0.11751935228091659,2.0443088230502234E-2,1.4790574334768363,5.8533862923656491E-2,4.2349249825265467,2.4367714850516933,176.30041694348998]
["V142","Næsby Vandværk","Region Syddanmark","Odense Kommune",402164,687.5,15.46,{"$f":"IFERROR(F103+G103*Nøgletal!$C$9,\"-\")","v":1806.0309999999999},{"$f":"IFERROR(H103/Nøgletal!$C$9,\"-\")","v":24.962418797512097},1.6038581232842176E-3,7.4561434490182828E-3,4.1107747510826756E-2,4.0036178165212426E-2,2.8966174902531185,0.18612337538872065,13.466026209373938,1.026148809187643,74.241866344725949]
["V144","Odder Vandværk a.m.b.a.","Region Midtjylland","Odder Kommune",909738,698.75,16.72,{"$f":"IFERROR(F104+G104*Nøgletal!$C$9,\"-\")","v":1908.4419999999998},{"$f":"IFERROR(H104/Nøgletal!$C$9,\"-\")","v":26.377912923289564},3.6280986894906995E-3,1.7635264005659314E-2,1,9.5701671308486655E-2,6.9240159191690092,0.46518145832050412,33.655878509488467,26.377912923289564,1908.4419999999998]
["V145","Odsherred Vand A/S","Region Sjælland","Odsherred Kommune",377363,1420,15.85,{"$f":"IFERROR(F105+G105*Nøgletal!$C$9,\"-\")","v":2566.7474999999999},{"$f":"IFERROR(H105/Nøgletal!$C$9,\"-\")","v":35.476814098134071},1.5049500029264236E-3,1.1888105763732266E-2,0.5575159005119189,5.3390831480807054E-2,3.8628266576363903,0.42175211815888575,30.513765748795386,19.778887959215158,1431.0025438492166]
["V146","Otterup Vandværk","Region Syddanmark","Nordfyns Kommune",290191,562.5,15.462499999999999,{"$f":"IFERROR(F106+G106*Nøgletal!$C$9,\"-\")","v":1681.2118749999997},{"$f":"IFERROR(H106/Nøgletal!$C$9,\"-\")","v":23.23720628887353},1.1573019779343014E-3,5.3801576561155759E-3,0.55248483094620249,2.6892464799780722E-2,1.9456698282641351,0.12501983332181993,9.0451849408336713,12.838203988170326,928.84405854412296]
["V149","Padborg Vandværk Amba","Region Syddanmark","Aabenraa Kommune",539801,500,12.96,{"$f":"IFERROR(F107+G107*Nøgletal!$C$9,\"-\")","v":1437.6559999999999},{"$f":"IFERROR(H107/Nøgletal!$C$9,\"-\")","v":19.870850034554252},2.1527640932727543E-3,1.0007941262578247E-2,0.192583514838857,4.2777252457196061E-2,3.0949342152781347,0.19886629998331987,14.387976803793192,3.8267981424902806,276.86884560917179]
["V150","Pandrup Vandværk","Region Nordjylland","Jammerbugt Kommune",209091,312.5,11.712500000000002,{"$f":"IFERROR(F108+G108*Nøgletal!$C$9,\"-\")","v":1159.899375},{"$f":"IFERROR(H108/Nøgletal!$C$9,\"-\")","v":16.031781271596408},8.3386951307332416E-4,8.0707935170558145E-3,0.15357625525163793,1.3368413642644135E-2,0.96720472704530303,0.12938919635365712,9.3613083561870916,2.4621009327051184,178.1330024812153]
["V151","Randers Spildevand A/S","Region Midtjylland","Randers Kommune",300332.12,550,15.950000000000001,{"$f":"IFERROR(F109+G109*Nøgletal!$C$9,\"-\")","v":1703.9825000000001},{"$f":"IFERROR(H109/Nøgletal!$C$9,\"-\")","v":23.551935038009677},1.1977454728547816E-3,5.8219357942389492E-3,0.10130980547183913,2.8209223568746E-2,2.0409373251987732,0.13711785362137902,9.9204767095067705,2.3860419571861526,172.63013560241811]
["V152","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",2936,1060,19.47,{"$f":"IFERROR(F110+G110*Nøgletal!$C$9,\"-\")","v":2468.6544999999996},{"$f":"IFERROR(H110/Nøgletal!$C$9,\"-\")","v":34.121002073255006},1.1708973080540435E-5,1.1332792786908988E-4,6.3599341478208131E-3,3.9952189475680723E-4,2.8905409085655004E-2,3.8668624617789094E-3,0.27976749910970411,0.21700732624355928,15.700480053721513]
["V153","Ringkøbing - Skjern Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",3646059,1321.25,14.660000000000002,{"$f":"IFERROR(F111+G111*Nøgletal!$C$9,\"-\")","v":2381.9009999999998},{"$f":"IFERROR(H111/Nøgletal!$C$9,\"-\")","v":32.921921216309606},1.4540737970389024E-2,7.0678825161980915E-2,0.90187974323310494,0.47870902988814912,34.634598312407583,2.3268827136440566,168.34996433214749,29.691613853305817,2148.1882622866756]
["V154","Ringsted Vand A/S","Region Sjælland","Ringsted Kommune",1734376,185.55,19.22,{"$f":"IFERROR(F112+G112*Nøgletal!$C$9,\"-\")","v":1576.1169999999997},{"$f":"IFERROR(H112/Nøgletal!$C$9,\"-\")","v":21.78461644782308},6.9168126347191406E-3,5.4638227176694358E-2,1,0.15068011028881309,10.901705979395626,1.1902728224333099,86.116238703049973,21.78461644782308,1576.1169999999997]
["V155","FORS Vand Roskilde A/S","Region Sjælland","Roskilde Kommune",3167566,375,19.21,{"$f":"IFERROR(F113+G113*Nøgletal!$C$9,\"-\")","v":1764.8434999999999},{"$f":"IFERROR(H113/Nøgletal!$C$9,\"-\")","v":24.393137525915687},1.2632474463499707E-2,9.9788160528727937E-2,0.91510170923281553,0.30814568688076632,22.294340445823444,2.4341463232354119,176.11048648608207,22.322201843516577,1615.0113033784244]
["V156","Rudersdal Forsyning","Region Hovedstaden","Rudersdal Kommune",1626315,445,17.87,{"$f":"IFERROR(F114+G114*Nøgletal!$C$9,\"-\")","v":1737.8944999999999},{"$f":"IFERROR(H114/Nøgletal!$C$9,\"-\")","v":24.020656530753282},6.4858578186236769E-3,1.8570692853107997E-2,0.589483562357347,0.15579456296846006,11.271736630768086,0.44608023456262191,32.273904970605692,14.159782181910717,1024.4602408612402]
["V158","Rødding Vandværk Amba","Region Syddanmark","Vejen Kommune",265886,875,10.46,{"$f":"IFERROR(F115+G115*Nøgletal!$C$9,\"-\")","v":1631.7809999999999},{"$f":"IFERROR(H115/Nøgletal!$C$9,\"-\")","v":22.553987560469938},1.0603719402222662E-3,4.929541572805311E-3,0.22870458138578706,2.3915615549244366E-2,1.7302947849878296,0.11118081931187039,8.0439322772138233,5.1582002835975258,373.195790518281]
["V159","Rødekro Vandværk","Region Syddanmark","Aabenraa Kommune",348166,875,10.46,{"$f":"IFERROR(F116+G116*Nøgletal!$C$9,\"-\")","v":1631.7809999999999},{"$f":"IFERROR(H116/Nøgletal!$C$9,\"-\")","v":22.553987560469938},1.3885103275066216E-3,6.4550174557416861E-3,0.12421435311788137,3.1316444654168385E-2,2.2657447707290825,0.14558638339941429,10.533174838947623,2.8015289750525167,202.69062134504958]
["V160","Rønne Vand A/S","Region Hovedstaden","Bornholms Regionskommune",922543,806.25,14.84,{"$f":"IFERROR(F117+G117*Nøgletal!$C$9,\"-\")","v":1879.924},{"$f":"IFERROR(H117/Nøgletal!$C$9,\"-\")","v":25.98374568071873},3.6791659239240508E-3,1.0534406124757388E-2,0.35598089484602274,9.5598511684409096E-2,6.9165523203669972,0.2737233296431017,19.803882899678406,9.2497170388737313,669.21702776251448]
["V162","Silkeborg Vand a/s","Region Midtjylland","Silkeborg Kommune",2609615,787.5,13.59,{"$f":"IFERROR(F118+G118*Nøgletal!$C$9,\"-\")","v":1770.7365},{"$f":"IFERROR(H118/Nøgletal!$C$9,\"-\")","v":24.474588804422947},1.0407326902443639E-2,5.0587366338581692E-2,1,0.25471504649051685,18.42863361358889,1.2381049898354937,89.576896014597963,24.474588804422947,1770.7365]
["V165","SK Vand A/S","Region Sjælland","Slagelse Kommune",3525762,1298.75,16.23,{"$f":"IFERROR(F119+G119*Nøgletal!$C$9,\"-\")","v":2472.9904999999999},{"$f":"IFERROR(H119/Nøgletal!$C$9,\"-\")","v":34.180932964754668},1.4060985131605041E-2,0.11107244630169943,1,0.480617590201804,34.772682651100517,3.7965598412697008,274.68110451586284,34.180932964754668,2472.9904999999999]
["V166","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",1069991,737.5,15.47,{"$f":"IFERROR(F120+G120*Nøgletal!$C$9,\"-\")","v":1856.7545},{"$f":"IFERROR(H120/Nøgletal!$C$9,\"-\")","v":25.663503800967522},4.26719884721408E-3,2.0741767155685938E-2,0.7626510257742577,0.10951127383496277,7.9231406619595557,0.53230642023872932,38.512369504272066,19.572297498769441,1416.055724035969]
["V167","Skive Vand A/S","Region Midtjylland","Skive Kommune",2491754,750,16.22,{"$f":"IFERROR(F121+G121*Nøgletal!$C$9,\"-\")","v":1923.5169999999998},{"$f":"IFERROR(H121/Nøgletal!$C$9,\"-\")","v":26.586275051831375},9.9372890018150362E-3,4.830263177657481E-2,1,0.26419549867179343,19.114544328904252,1.2841870541393483,92.910933366981837,26.586275051831375,1923.5169999999998]
["V171","Solrød Vandværk a.m.b.a.","Region Sjælland","Solrød Kommune",729079,365.25,13.55,{"$f":"IFERROR(F122+G122*Nøgletal!$C$9,\"-\")","v":1345.5925},{"$f":"IFERROR(H122/Nøgletal!$C$9,\"-\")","v":18.598375950241881},2.9076179784016821E-3,2.29682514240033E-2,1,5.407697228199676E-2,3.9124689446024652,0.42717217490329179,30.905906854253161,18.598375950241881,1345.5925]
["V172","Sorø Vand A/S","Region Sjælland","Sorø Kommune",521003,547.5,18.5,{"$f":"IFERROR(F123+G123*Nøgletal!$C$9,\"-\")","v":1885.9749999999999},{"$f":"IFERROR(H123/Nøgletal!$C$9,\"-\")","v":26.067380787836903},2.0777963562264331E-3,1.641321159525921E-2,0.50600894300099453,5.4162708817334447E-2,3.9186719829341472,0.42784943660496183,30.954906738368987,13.190327799257783,954.32021627630058]
["V174","Struer Forsyning Vand A/S","Region Midtjylland","Struer Kommune",946992,825,13.6,{"$f":"IFERROR(F124+G124*Nøgletal!$C$9,\"-\")","v":1808.96},{"$f":"IFERROR(H124/Nøgletal!$C$9,\"-\")","v":25.002902557014515},3.7766702436945322E-3,1.835743250391577E-2,1,9.4427718093070656E-2,6.8318454040336611,0.45898909609237698,33.207861102283474,25.002902557014515,1808.96]
["V176","Støvring Vandværk a.m.b.a.","Region Nordjylland","Rebild Kommune",458704,725,11.72,{"$f":"IFERROR(F125+G125*Nøgletal!$C$9,\"-\")","v":1572.942},{"$f":"IFERROR(H125/Nøgletal!$C$9,\"-\")","v":21.740732550103665},1.8293435926213281E-3,1.7705713155743531E-2,0.99364006585217923,3.9771269789426085E-2,2.877451369264977,0.38493517432787205,27.850059862621542,21.602462922759621,1562.9381924616584]
["V178","Svendborg Vand A/S","Region Syddanmark","Svendborg Kommune",1934101,812,19.97,{"$f":"IFERROR(F126+G126*Nøgletal!$C$9,\"-\")","v":2256.8294999999998},{"$f":"IFERROR(H126/Nøgletal!$C$9,\"-\")","v":31.193220456116102},7.7133298855743644E-3,3.5858342618657335E-2,1,0.24060359957146993,17.40767042899585,1.1185371864947218,80.926165442893122,31.193220456116102,2256.8294999999998]
["V179","Svinninge Vandværk","Region Sjælland","Holbæk Kommune",666157,375,11.36,{"$f":"IFERROR(F127+G127*Nøgletal!$C$9,\"-\")","v":1196.8959999999997},{"$f":"IFERROR(H127/Nøgletal!$C$9,\"-\")","v":16.543137525915686},2.6566806472798276E-3,2.0986013125957222E-2,0.19401779650058076,4.3949833310388889E-2,3.179770440006636,0.34717450126338206,25.118075166405688,3.2096630899842307,232.21912456035906]
["V180","Sydals Øst Vandforsyning","Region Syddanmark","Sønderborg Kommune",320605,1125,12.025000000000002,{"$f":"IFERROR(F128+G128*Nøgletal!$C$9,\"-\")","v":1995.00875},{"$f":"IFERROR(H128/Nøgletal!$C$9,\"-\")","v":27.574412577747065},1.2785951343619434E-3,5.9440349471173611E-3,0.12951733125742562,3.5256509754796168E-2,2.5508084807595028,0.16390327200836108,11.858401729804923,3.5713643280609904,258.38820913521261]
["V181","Sønderborg Vandforsyning A/S","Region Syddanmark","Sønderborg Kommune",2154778,555,16.54,{"$f":"IFERROR(F129+G129*Nøgletal!$C$9,\"-\")","v":1751.6689999999999},{"$f":"IFERROR(H129/Nøgletal!$C$9,\"-\")","v":24.211043538355216},8.5934051759335005E-3,3.9949706758408803E-2,0.87048266874257441,0.20805530685725304,15.052801451122258,0.96722408967235918,69.978662887795181,21.075293792310109,1524.7975058736365]
["V183","Tarup Vandværk","Region Syddanmark","Odense Kommune",274620,722.5,14.525000000000002,{"$f":"IFERROR(F130+G130*Nøgletal!$C$9,\"-\")","v":1773.38375},{"$f":"IFERROR(H130/Nøgletal!$C$9,\"-\")","v":24.511178299930894},1.0952037422949639E-3,5.0914704298977553E-3,2.807066177336421E-2,2.6844734202143426E-2,1.9422165195250767,0.12479793951604967,9.0291309239861928,0.68804499572398448,49.780055440630271]
["V184","Thisted Vand","Region Nordjylland","Thisted Kommune",3253917,747.5,16.34,{"$f":"IFERROR(F131+G131*Nøgletal!$C$9,\"-\")","v":1929.6989999999998},{"$f":"IFERROR(H131/Nøgletal!$C$9,\"-\")","v":26.671720801658605},1.2976848283144717E-2,0.1255993430068138,1,0.34611487429351873,25.041411155136075,3.3499506095494898,242.36892660090555,26.671720801658605,1929.6989999999998]
["V185","Tinglev Vandværk","Region Syddanmark","Aabenraa Kommune",412225,707.8,12.96,{"$f":"IFERROR(F132+G132*Nøgletal!$C$9,\"-\")","v":1645.4559999999999},{"$f":"IFERROR(H132/Nøgletal!$C$9,\"-\")","v":22.742999308914996},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$164,$I$3:$I$164,\">0\")),\"-\")","v":1.6439820940482904E-3},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$164,$C$3:$C$164,C132,$I$3:$I$164,\">0\")),\"-\")","v":7.6426749616364505E-3},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$164,$D$3:$D$164,D132,$I$3:$I$164,\">0\")),\"-\")","v":0.14706852970714732},{"$f":"IF(H132>0,J132*I132,\"-\")","v":3.7389083628808897E-2},{"$f":"IF(H132>0,J132*H132,\"-\")","v":2.7051002005443237},{"$f":"IF(H132>0,K132*I132,\"-\")","v":0.17381735137075974},{"$f":"IF(H132>0,K132*H132,\"-\")","v":12.575685371674467},{"$f":"IF(H132>0,L132*I132,\"-\")","v":3.3447794694927961},{"$f":"IF(H132>0,L132*H132,\"-\")","v":241.99479461780379}]
["V188","TREFOR Vand A/S","Region Syddanmark","Fredericia Kommune",3188155.3976336522,1250,15.46,{"$f":"IFERROR(F133+G133*Nøgletal!$C$9,\"-\")","v":2368.5309999999999},{"$f":"IFERROR(H133/Nøgletal!$C$9,\"-\")","v":32.737125086385625},1.2714586419438732E-2,5.9108582524836716E-2,1,0.41623900603482566,30.114892086619637,1.935045059794527,140.00051007613402,32.737125086385625,2368.5309999999999]
["V188","TREFOR Vand A/S","Region Syddanmark","Middelfart kommune",2410989.3856056267,1250,15.46,{"$f":"IFERROR(F134+G134*Nøgletal!$C$9,\"-\")","v":2368.5309999999999},{"$f":"IFERROR(H134/Nøgletal!$C$9,\"-\")","v":32.737125086385625},9.6151940781760911E-3,4.4699880429715261E-2,1,0.314773811267125,22.773885245176494,1.4633455769740693,105.87305249407392,32.737125086385625,2368.5309999999999]
["V188","TREFOR Vand A/S","Region Syddanmark","Kolding Kommune",5781894.2167607211,1250,15.46,{"$f":"IFERROR(F135+G135*Nøgletal!$C$9,\"-\")","v":2368.5309999999999},{"$f":"IFERROR(H135/Nøgletal!$C$9,\"-\")","v":32.737125086385625},2.3058598003604804E-2,0.10719664785315729,0.95689048406843291,0.75487220716069225,54.615004188076085,3.509310069610041,253.89858353628648,31.325843470920379,2266.4247751210896]
["V190","Tønder Vand A/S","Region Syddanmark","Tønder Kommune",1689591,1047,15.19,{"$f":"IFERROR(F136+G136*Nøgletal!$C$9,\"-\")","v":2145.9965000000002},{"$f":"IFERROR(H136/Nøgletal!$C$9,\"-\")","v":29.661319972356605},6.7382069264725454E-3,3.1325113302459316E-2,1,0.19986411168605173,14.460168480485841,0.92914420883457005,67.22358350918114,29.661319972356605,2145.9965000000002]
["V191","TÅRNBYFORSYNING Vand A/S","Region Hovedstaden","Tårnby Kommune",2755129,256.25,18.45,{"$f":"IFERROR(F137+G137*Nøgletal!$C$9,\"-\")","v":1591.1074999999998},{"$f":"IFERROR(H137/Nøgletal!$C$9,\"-\")","v":21.991810642709051},1.098764689864315E-2,3.1460482397131298E-2,1,0.24163825000390951,17.482527387782852,0.69187297160599281,50.057009495693585,21.991810642709051,1591.1074999999998]
["V193","Udsholt Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",299808,1712.5,14.61,{"$f":"IFERROR(F138+G138*Nøgletal!$C$9,\"-\")","v":2769.5334999999995},{"$f":"IFERROR(H138/Nøgletal!$C$9,\"-\")","v":38.2796613683483},1.195655245684832E-3,3.4234710267719366E-3,0.19122603360079601,4.5769277918104659E-2,3.3114072573748721,0.1310493116091814,9.4814176949242732,7.3200678110508655,529.6069061295301]
["V194","Ulfborg Vandværk Amba","Region Midtjylland","Holstebro Kommune",303070,686.25,12.962499999999999,{"$f":"IFERROR(F139+G139*Nøgletal!$C$9,\"-\")","v":1624.086875},{"$f":"IFERROR(H139/Nøgletal!$C$9,\"-\")","v":22.447641672425711},1.2086643295365768E-3,5.8750095765980623E-3,7.5555137741014869E-2,2.7131663771679741E-2,1.962975873881029,0.1318801097975428,9.5415259438522195,1.6960346585210699,122.70810754399939]
["V197","Forsyning Ballerup A/S","Region Hovedstaden","Ballerup Kommune",2750797,0,22.54,{"$f":"IFERROR(F140+G140*Nøgletal!$C$9,\"-\")","v":1630.7689999999998},{"$f":"IFERROR(H140/Nøgletal!$C$9,\"-\")","v":22.54},1.0970370580051561E-2,3.1411015816893359E-2,1,0.24727215287436216,17.8901402604601,0.7080042965127763,51.224110852699361,22.54,1630.7689999999998]
["V198","Vandcenter Djurs a.m.b.a. (Grenaa)","Region Midtjylland","Norddjurs Kommune",1445187,780,13.91,{"$f":"IFERROR(F141+G141*Nøgletal!$C$9,\"-\")","v":1786.3885},{"$f":"IFERROR(H141/Nøgletal!$C$9,\"-\")","v":24.690926053904633},5.7635067027748598E-3,2.8014938677450835E-2,0.88332132294021759,0.14230631780939776,10.295862093509928,0.69171477928961145,50.045564281603383,21.810021466554126,1577.9550531051909]
["V199","Vandcenter Syd as","Region Syddanmark","Odense Kommune",9106384,600,17.96,{"$f":"IFERROR(F142+G142*Nøgletal!$C$9,\"-\")","v":1899.4059999999999},{"$f":"IFERROR(H142/Nøgletal!$C$9,\"-\")","v":26.253020041465103},3.631689547583928E-2,0.16883287764654445,0.93082159071580906,0.95342818477100189,68.980529168181974,4.4323729205129574,320.68218079911242,24.436877876090563,1768.008114335152]
["V200","Vandforsyningen Brovst og Omegn","Region Nordjylland","Jammerbugt Kommune",310899,937.5,13.837499999999999,{"$f":"IFERROR(F143+G143*Nøgletal!$C$9,\"-\")","v":1938.6431249999998},{"$f":"IFERROR(H143/Nøgletal!$C$9,\"-\")","v":26.79534381478922},1.2398869283947345E-3,1.2000524334663547E-2,0.22835370332285454,3.3223196537799857E-2,2.4036982695098192,0.32155817550505439,23.264733997790682,6.1188159919162626,442.69633701514158]
["V205","Vejen Forsyning A/S","Region Syddanmark","Vejen Kommune",896688,750,16.71,{"$f":"IFERROR(F144+G144*Nøgletal!$C$9,\"-\")","v":1958.9684999999999},{"$f":"IFERROR(H144/Nøgletal!$C$9,\"-\")","v":27.076275051831377},3.5760543779440193E-3,1.6624646554672485E-2,0.77129541861421291,9.682623193751802E-2,7.0053778806794282,0.45013350275379305,32.567158924236928,20.883806900615852,1510.9434292595568]
["V206","Verdo Vand A/S","Region Midtjylland","Randers Kommune",2413007,693.75,13.487499999999999,{"$f":"IFERROR(F145+G145*Nøgletal!$C$9,\"-\")","v":1669.5706249999998},{"$f":"IFERROR(H145/Nøgletal!$C$9,\"-\")","v":23.076304422944023},9.6232404653118636E-3,4.6776121798258359E-2,0.81396978042903345,0.22206882651273005,16.066679598196018,1.0794200263413176,78.09603890579433,18.783414444257279,1358.9800350420139]
["V207","Vestforsyning Vand A/S","Region Midtjylland","Holstebro Kommune",3708172.77,852.5,15.17,{"$f":"IFERROR(F146+G146*Nøgletal!$C$9,\"-\")","v":1950.0494999999999},{"$f":"IFERROR(H146/Nøgletal!$C$9,\"-\")","v":26.952999308914997},1.4788452023815754E-2,7.1882900107005529E-2,0.92444486225898514,0.39859313717782857,28.838213474815895,1.9374597569069258,140.17521341221607,24.916561733596446,1802.7132414257028]
["V208","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",44229,925,15.72,{"$f":"IFERROR(F147+G147*Nøgletal!$C$9,\"-\")","v":2062.3419999999996},{"$f":"IFERROR(H147/Nøgletal!$C$9,\"-\")","v":28.50507256392536},1.7638834140981704E-4,1.7072142103957684E-3,3.7604993253394343E-2,5.0279624713172747E-3,0.3637730847998048,4.8664264949495911E-2,3.5208595690960292,1.0719330614539293,77.554356996191785]
["V209","Videbæk Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",396674,625,13.21,{"$f":"IFERROR(F148+G148*Nøgletal!$C$9,\"-\")","v":1580.7435},{"$f":"IFERROR(H148/Nøgletal!$C$9,\"-\")","v":21.848562543192816},1.5819636198059592E-3,7.6895223835663704E-3,9.8120256766895064E-2,3.4563631088386199E-2,2.5006787092447413,0.16800501072463095,12.155162525927047,2.143786566725645,155.10295810260038]
["V210","Vildbjerg Vandværk","Region Midtjylland","Herning Kommune",606974,937.5,11.087499999999999,{"$f":"IFERROR(F149+G149*Nøgletal!$C$9,\"-\")","v":1739.680625},{"$f":"IFERROR(H149/Nøgletal!$C$9,\"-\")","v":24.04534381478922},2.4206547093283204E-3,1.1766186236664904E-2,0.14551038094427576,5.8205474742688126E-2,4.2111660976334857,0.28292199344944852,20.469406226067598,3.4988471384260644,253.14159046512574]
["V212","Vordingborg Vand A/S","Region Sjælland","Vordingborg Kommune",967997,687.5,20.55,{"$f":"IFERROR(F150+G150*Nøgletal!$C$9,\"-\")","v":2174.2925},{"$f":"IFERROR(H150/Nøgletal!$C$9,\"-\")","v":30.052418797512097},3.8604396509005104E-3,3.049490998051092E-2,1,0.11601554913138354,8.3937249796555982,0.91644580592674563,66.304854058800032,30.052418797512097,2174.2925]
["V214","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",151399,2028,11.71,{"$f":"IFERROR(F151+G151*Nøgletal!$C$9,\"-\")","v":2875.2184999999999},{"$f":"IFERROR(H151/Nøgletal!$C$9,\"-\")","v":39.740407740152044},6.0378978726864478E-4,2.8069460768192053E-3,1,2.3994852335395608E-2,1.736027566465872,0.11154918159741536,8.0705832885729993,39.740407740152044,2875.2184999999999]
["V217","Aabybro Vand a.m.b.a.","Region Nordjylland","Jammerbugt Kommune",508341,735,13.587500000000002,{"$f":"IFERROR(F152+G152*Nøgletal!$C$9,\"-\")","v":1718.055625},{"$f":"IFERROR(H152/Nøgletal!$C$9,\"-\")","v":23.74644955079475},2.0272994157816775E-3,1.962167308613795E-2,0.37337382848077094,4.8141163301215276E-2,3.4830131648429248,0.46594507004216196,33.711125817550418,8.8663027816057198,641.47700624917366]
["V218","Aalborg Vand A/S","Region Nordjylland","Aalborg Kommune",6738903,1250,14.59,{"$f":"IFERROR(F153+G153*Nøgletal!$C$9,\"-\")","v":2305.5864999999999},{"$f":"IFERROR(H153/Nøgletal!$C$9,\"-\")","v":31.867125086385627},2.6875215878533098E-2,0.2601178178136217,0.86851763210254407,0.85643586612483147,61.963134914131544,8.2892070374643509,599.72412916054566,27.677160021943227,2002.4425275875922]
["V219","Aalestrup Vand a.m.b.a.","Region Nordjylland","Vesthimmerlands Kommune",227328,1000,11.1,{"$f":"IFERROR(F154+G154*Nøgletal!$C$9,\"-\")","v":1803.085},{"$f":"IFERROR(H154/Nøgletal!$C$9,\"-\")","v":24.921700069108503},9.0659994293361575E-4,8.774731330594164E-3,0.19328196220370414,2.2594011860462455E-2,1.6346767581044586,0.21868122240807714,15.821586441224378,4.8169150908094807,348.5038068200659]
["V220","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",14277790,687.5,18.39,{"$f":"IFERROR(F155+G155*Nøgletal!$C$9,\"-\")","v":2018.0165},{"$f":"IFERROR(H155/Nøgletal!$C$9,\"-\")","v":27.892418797512097},5.694082382820484E-2,0.2767748473377637,1,1.5882173048916453,114.90752200891053,7.7199199545623811,558.53620871258818,27.892418797512097,2018.0165]
["V221","Aars Vand","Region Nordjylland","Vesthimmerlands Kommune",469757,900,15.28,{"$f":"IFERROR(F156+G156*Nøgletal!$C$9,\"-\")","v":2005.5079999999998},{"$f":"IFERROR(H156/Nøgletal!$C$9,\"-\")","v":27.719530062197649},1.8734237286769184E-3,1.8132352660762963E-2,0.39940330587928208,5.1930425366294254E-2,3.757166275251389,0.50262029467838842,36.364578319981405,11.071271944261882,801.00652516734715]
["V016","Asnæs Vandværk Amba","Region Sjælland","Odsherred Kommune",299502,500,14.212500000000002,{"$f":"IFERROR(F157+G157*Nøgletal!$C$9,\"-\")","v":1528.274375},{"$f":"IFERROR(H157/Nøgletal!$C$9,\"-\")","v":21.123350034554253},1.1944348963106339E-3,9.4352425978417101E-3,0.4424840994880811,2.5230466408256033E-2,1.8254242446373237,0.19930393205514746,14.419639484189915,9.3467465182112655,676.23711059258494]
["V038","Christiansfeld Vandforsyning A/S","Region Syddanmark","Kolding Kommune",260484,479.39,17.959999999999997,{"$f":"IFERROR(F158+G158*Nøgletal!$C$9,\"-\")","v":1778.7959999999998},{"$f":"IFERROR(H158/Nøgletal!$C$9,\"-\")","v":24.585984796129924},1.0388283868908359E-3,4.8293881853524396E-3,4.3109515931567047E-2,2.5540618925886265E-2,1.8478637792878712,0.11873526449968456,8.5904963865521768,1.0598899032620281,76.683034501007725]
["V039","Dianalund Vandværk","Region Sjælland","Sorø Kommune",305827,281.25,10.772500000000001,{"$f":"IFERROR(F159+G159*Nøgletal!$C$9,\"-\")","v":1060.6403749999999},{"$f":"IFERROR(H159/Nøgletal!$C$9,\"-\")","v":14.659853144436767},1.2196594381139098E-3,9.6344997294513443E-3,0.29702553922178021,1.7880028248976183E-2,1.2936200438134267,0.14124035115387246,10.218739405982673,4.3543507851384406,315.03727930476617]
["V040","Dronninglund Vandværk I/S","Region Nordjylland","Brønderslev Kommune",476961,750,11.47,{"$f":"IFERROR(F160+G160*Nøgletal!$C$9,\"-\")","v":1579.8544999999999},{"$f":"IFERROR(H160/Nøgletal!$C$9,\"-\")","v":21.836275051831375},1.902153783878626E-3,1.8410422957891342E-2,0.33407461469712296,4.1535953215655494E-2,3.0051262151526745,0.4020150595290663,29.085789556927946,7.294945174360965,527.78928336501588]
["V096","Hornslet Vandværk","Region Midtjylland","Syddjurs Kommune",275541,375,11.712500000000002,{"$f":"IFERROR(F161+G161*Nøgletal!$C$9,\"-\")","v":1222.399375},{"$f":"IFERROR(H161/Nøgletal!$C$9,\"-\")","v":16.895637525915689},1.098876754627109E-3,5.3413601271831814E-3,0.41539303449585874,1.856622333183423E-2,1.3432662580582064,9.0245684604265949E-2,6.5292752811186414,7.0183301416322212,507.77618574709112]
["V175","Strømmen Vandværk","Region Midtjylland","Randers Kommune",251153,687.5,14.22,{"$f":"IFERROR(F162+G162*Nøgletal!$C$9,\"-\")","v":1716.317},{"$f":"IFERROR(H162/Nøgletal!$C$9,\"-\")","v":23.722418797512095},1.0016157071174971E-3,4.8685989381704988E-3,8.4720414099127367E-2,2.3760747278407483E-2,1.7190900655927812,0.11549494296840326,8.3560591237639752,2.0097731439581477,145.40708696537197]
["V186","Tistrup Vandværk","Region Syddanmark","Varde Kommune",222573,875,12.337500000000002,{"$f":"IFERROR(F163+G163*Nøgletal!$C$9,\"-\")","v":1767.618125},{"$f":"IFERROR(H163/Nøgletal!$C$9,\"-\")","v":24.43148756046994},8.8763667079534269E-4,4.126516087661616E-3,4.9547092994566139E-2,2.1686284280753365E-2,1.569002667712506,0.10081692646378386,7.2941046296547611,1.2105091861541899,87.580339618255636]
["V201","Vandforsyningen Østlolland a.m.b.a.","Region Sjælland","Guldborgsund Kommune",232369,1331.25,17.962500000000002,{"$f":"IFERROR(F164+G164*Nøgletal!$C$9,\"-\")","v":2630.836875},{"$f":"IFERROR(H164/Nøgletal!$C$9,\"-\")","v":36.362638217000693},9.2670380304908043E-4,7.3203447296441432E-3,0.1318815722562249,3.3697395124592376E-2,2.4380065372642581,0.26618704702777773,19.258632852459716,4.7955618994423421,346.95890342465344]
["Selskaber der ikke er blevet reguleret igennem hele perioden fra 2011-2021. "]
["V037","Børkop Vandværk a.m.b.a.","Region Syddanmark","Vejle Kommune",228193,843.75,{"$f":"7.43+7.96","v":15.39},{"$f":"IFERROR(F166+G166*Nøgletal!$C$9,\"-\")","v":1957.2165},{"$f":"IFERROR(H166/Nøgletal!$C$9,\"-\")","v":27.052059433310298}]
["V078","Hedensted Vandværk","Region Midtjylland","Hedensted Kommune",454460,500,14.212499999999999,{"$f":"IFERROR(F167+G167*Nøgletal!$C$9,\"-\")","v":1528.2743749999997},{"$f":"IFERROR(H167/Nøgletal!$C$9,\"-\")","v":21.12335003455425}]
["V104","I/S Almtoft-Kjellerup Vandværk","Region Midtjylland","Silkeborg Kommune",324126,568.75,12.46,{"$f":"IFERROR(F168+G168*Nøgletal!$C$9,\"-\")","v":1470.231},{"$f":"IFERROR(H168/Nøgletal!$C$9,\"-\")","v":20.321091914305462}]
["V223","Vester Skerninge Vandværk","Region Syddanmark","Svendborg Kommune",276919,1000,11.71,{"$f":"IFERROR(F169+G169*Nøgletal!$C$9,\"-\")","v":1847.2184999999999},{"$f":"IFERROR(H169/Nøgletal!$C$9,\"-\")","v":25.531700069108503}]
["V224","Kruså Vandværk","Region Syddanmark","Aabenraa Kommune",354875,437.5,11.34,{"$f":"IFERROR(F170+G170*Nøgletal!$C$9,\"-\")","v":1257.9490000000001},{"$f":"IFERROR(H170/Nøgletal!$C$9,\"-\")","v":17.38699378023497}]
["V001","Andelsselskabet Ejby Vandværk","Region Sjælland","Køge Kommune",277543,656.25,14.209999999999999,{"$f":"IFERROR(F171+G171*Nøgletal!$C$9,\"-\")","v":1684.3434999999999},{"$f":"IFERROR(H171/Nøgletal!$C$9,\"-\")","v":23.280490670352453}]
["V004","Andelsselskabet Hammerum Vandværk","Region Midtjylland","Herning Kommune",237035,758.81,15.35,{"$f":"IFERROR(F172+G172*Nøgletal!$C$9,\"-\")","v":1869.3824999999999},{"$f":"IFERROR(H172/Nøgletal!$C$9,\"-\")","v":25.838044229440221}]
["V005","Andelsselskabet Haarlev Vandværk","Region Sjælland","Stevns Kommune",225034,500,14.53,{"$f":"IFERROR(F173+G173*Nøgletal!$C$9,\"-\")","v":1551.2454999999998},{"$f":"IFERROR(H173/Nøgletal!$C$9,\"-\")","v":21.440850034554249}]
["V009","Andelsselskabet Strandhuse Nr. Bjert Vandværk","Region Syddanmark","Kolding Kommune",248017,562.5,15.63,{"$f":"IFERROR(F174+G174*Nøgletal!$C$9,\"-\")","v":1693.3305},{"$f":"IFERROR(H174/Nøgletal!$C$9,\"-\")","v":23.404706288873534}]
["V011","Vrå Vandværk Amba","Region Nordjylland","Hjørring Kommune",288846,718.75,13.09,{"$f":"IFERROR(F175+G175*Nøgletal!$C$9,\"-\")","v":1665.8114999999998},{"$f":"IFERROR(H175/Nøgletal!$C$9,\"-\")","v":23.024346924671732}]
["V029","Bramdrupdam Vandværk I/S","Region Syddanmark","Kolding Kommune",351511,500,14.85,{"$f":"IFERROR(F176+G176*Nøgletal!$C$9,\"-\")","v":1574.3974999999998},{"$f":"IFERROR(H176/Nøgletal!$C$9,\"-\")","v":21.760850034554249}]
["V031","Branderup Vandværk","Region Syddanmark","Tønder Kommune",424480,875,12.962499999999999,{"$f":"IFERROR(F177+G177*Nøgletal!$C$9,\"-\")","v":1812.836875},{"$f":"IFERROR(H177/Nøgletal!$C$9,\"-\")","v":25.05648756046994}]
["V032","Bredebro Andelsvandværk","Region Syddanmark","Tønder Kommune",284620,437.5,11.087500000000002,{"$f":"IFERROR(F178+G178*Nøgletal!$C$9,\"-\")","v":1239.680625},{"$f":"IFERROR(H178/Nøgletal!$C$9,\"-\")","v":17.134493780234969}]
["V033","Broager Vandværk a.m.b.a.","Region Syddanmark","Sønderborg Kommune",214116.47,639.34,17.97,{"$f":"IFERROR(F179+G179*Nøgletal!$C$9,\"-\")","v":1939.4694999999997},{"$f":"IFERROR(H179/Nøgletal!$C$9,\"-\")","v":26.806765722183826}]
["V034","Brædstrup Vandværk Amba","Region Midtjylland","Horsens Kommune",298266,437.5,12.33,{"$f":"IFERROR(F180+G180*Nøgletal!$C$9,\"-\")","v":1329.5754999999999},{"$f":"IFERROR(H180/Nøgletal!$C$9,\"-\")","v":18.376993780234969}]
["V036","Brørup Vandværk a.m.b.a.","Region Syddanmark","Vejen Kommune",533873,750,12.35,{"$f":"IFERROR(F181+G181*Nøgletal!$C$9,\"-\")","v":1643.5225},{"$f":"IFERROR(H181/Nøgletal!$C$9,\"-\")","v":22.716275051831378}]
["V042","Egå Vandværk a.m.b.a","Region Midtjylland","Aarhus Kommune",215770,687.5,19.837499999999999,{"$f":"IFERROR(F182+G182*Nøgletal!$C$9,\"-\")","v":2122.743125},{"$f":"IFERROR(H182/Nøgletal!$C$9,\"-\")","v":29.339918797512095}]
["V046","Farsø Vandværk I/S","Region Nordjylland","Vesthimmerlands Kommune",198535,256.25,11.087499999999999,{"$f":"IFERROR(F183+G183*Nøgletal!$C$9,\"-\")","v":1058.430625},{"$f":"IFERROR(H183/Nøgletal!$C$9,\"-\")","v":14.629310642709054}]
["V048","Faxe Vandværk Smba","Region Sjælland","Faxe Kommune",294626,625,14.775,{"$f":"IFERROR(F184+G184*Nøgletal!$C$9,\"-\")","v":1693.9712500000001},{"$f":"IFERROR(H184/Nøgletal!$C$9,\"-\")","v":23.413562543192814}]
["V064","Gl. Hørning Vandværk","Region Midtjylland","Skanderborg Kommune",261175,531.25,13.587500000000002,{"$f":"IFERROR(F185+G185*Nøgletal!$C$9,\"-\")","v":1514.305625},{"$f":"IFERROR(H185/Nøgletal!$C$9,\"-\")","v":20.930278161713893}]
["V066","Glamsbjerg Vandværk","Region Syddanmark","Assens Kommune",219342,437.5,12.337500000000002,{"$f":"IFERROR(F186+G186*Nøgletal!$C$9,\"-\")","v":1330.118125},{"$f":"IFERROR(H186/Nøgletal!$C$9,\"-\")","v":18.384493780234969}]
["V075","Halsnæs Vandforsyning a.m.b.a.","Region Hovedstaden","Halsnæs Kommune",495183,762.5,22.46,{"$f":"IFERROR(F187+G187*Nøgletal!$C$9,\"-\")","v":2387.4809999999998},{"$f":"IFERROR(H187/Nøgletal!$C$9,\"-\")","v":32.999046302695234}]
["V076","Hammel Vandværk Amba","Region Midtjylland","Favrskov Kommune",432379,563,14.22,{"$f":"IFERROR(F188+G188*Nøgletal!$C$9,\"-\")","v":1591.817},{"$f":"IFERROR(H188/Nøgletal!$C$9,\"-\")","v":22.001617138908088}]
["V077","Hasselager-Kolt Vandværk a.m.b.a.","Region Midtjylland","Aarhus Kommune",374958,600,15.94,{"$f":"IFERROR(F189+G189*Nøgletal!$C$9,\"-\")","v":1753.2589999999998},{"$f":"IFERROR(H189/Nøgletal!$C$9,\"-\")","v":24.2330200414651}]
["V082","Hinnerup Vandværk I/S","Region Midtjylland","Favrskov Kommune",344327,0,17.96,{"$f":"IFERROR(F190+G190*Nøgletal!$C$9,\"-\")","v":1299.4059999999999},{"$f":"IFERROR(H190/Nøgletal!$C$9,\"-\")","v":17.96}]
["V083","Hjallerup Vandforsyning","Region Nordjylland","Brønderslev Kommune",285798,585.94000000000005,9.34,{"$f":"IFERROR(F191+G191*Nøgletal!$C$9,\"-\")","v":1261.6889999999999},{"$f":"IFERROR(H191/Nøgletal!$C$9,\"-\")","v":17.438686938493433}]
["V084","Hjerting Vandværk Amba","Region Syddanmark","Esbjerg Kommune",336834,837.91,19.79,{"$f":"IFERROR(F192+G192*Nøgletal!$C$9,\"-\")","v":2269.7165},{"$f":"IFERROR(H192/Nøgletal!$C$9,\"-\")","v":31.371340704906707}]
["V095","Hornbæk Vandværk a.m.b.a.","Region Hovedstaden","Helsingør Kommune",204346,812.5,15.34,{"$f":"IFERROR(F193+G193*Nøgletal!$C$9,\"-\")","v":1922.3489999999999},{"$f":"IFERROR(H193/Nøgletal!$C$9,\"-\")","v":26.570131306150657}]
["V099","Hurup Vandværk","Region Nordjylland","Thisted Kommune",424890,687.5,12.809999999999999,{"$f":"IFERROR(F194+G194*Nøgletal!$C$9,\"-\")","v":1614.3035},{"$f":"IFERROR(H194/Nøgletal!$C$9,\"-\")","v":22.312418797512095}]
["V100","Hæstrup Vandværk I/S","Region Nordjylland","Hjørring Kommune",265383,837.5,11.174999999999999,{"$f":"IFERROR(F195+G195*Nøgletal!$C$9,\"-\")","v":1646.01125},{"$f":"IFERROR(H195/Nøgletal!$C$9,\"-\")","v":22.750673807878371}]
["V105","I/S Ørslev Vandværk","Region Sjælland","Vordingborg Kommune",390619,375,10.220000000000001,{"$f":"IFERROR(F196+G196*Nøgletal!$C$9,\"-\")","v":1114.4169999999999},{"$f":"IFERROR(H196/Nøgletal!$C$9,\"-\")","v":15.403137525915687}]
["V109","Juelsminde Grundejerforening","Region Midtjylland","Hedensted Kommune",231662,562.5,11.9375,{"$f":"IFERROR(F197+G197*Nøgletal!$C$9,\"-\")","v":1426.1781249999999},{"$f":"IFERROR(H197/Nøgletal!$C$9,\"-\")","v":19.712206288873531}]
["V121","Lille Næstved Vandværk","Region Sjælland","Næstved Kommune",212572,321.5,13.21,{"$f":"IFERROR(F198+G198*Nøgletal!$C$9,\"-\")","v":1277.2435},{"$f":"IFERROR(H198/Nøgletal!$C$9,\"-\")","v":17.653676572218384}]
["V129","Løgten Skødstrup Vandværk a.m.b.a.","Region Midtjylland","Aarhus Kommune",384839,643.75,16.212499999999999,{"$f":"IFERROR(F199+G199*Nøgletal!$C$9,\"-\")","v":1816.7243749999998},{"$f":"IFERROR(H199/Nøgletal!$C$9,\"-\")","v":25.110219419488597}]
["V130","Løkken Vandværk","Region Nordjylland","Hjørring Kommune",257843,750,11.400000000000002,{"$f":"IFERROR(F200+G200*Nøgletal!$C$9,\"-\")","v":1574.79},{"$f":"IFERROR(H200/Nøgletal!$C$9,\"-\")","v":21.766275051831375}]
["V139","Nr. Uttrup Vandværk Amba","Region Nordjylland","Aalborg Kommune",254349,1726.25,15.099999999999998,{"$f":"IFERROR(F201+G201*Nøgletal!$C$9,\"-\")","v":2818.7349999999997},{"$f":"IFERROR(H201/Nøgletal!$C$9,\"-\")","v":38.95970974429855}]
["V143","Nørre Alslev Vandværk","Region Sjælland","Guldborgsund Kommune",219323,937.4,14.84,{"$f":"IFERROR(F202+G202*Nøgletal!$C$9,\"-\")","v":2011.0740000000001},{"$f":"IFERROR(H202/Nøgletal!$C$9,\"-\")","v":27.796461644782312}]
["V147","Outrup Vandværk I/S","Region Syddanmark","Varde Kommune",324883,750,11.225000000000001,{"$f":"IFERROR(F203+G203*Nøgletal!$C$9,\"-\")","v":1562.1287500000001},{"$f":"IFERROR(H203/Nøgletal!$C$9,\"-\")","v":21.591275051831378}]
["V148","Oksby Og Ho Vandværk a.m.b.a.","Region Syddanmark","Varde Kommune",333440,625,12.65,{"$f":"IFERROR(F204+G204*Nøgletal!$C$9,\"-\")","v":1540.2275},{"$f":"IFERROR(H204/Nøgletal!$C$9,\"-\")","v":21.288562543192814}]
["V157","Ry Vandværk","Region Midtjylland","Skanderborg Kommune",311709,812.5,14.7,{"$f":"IFERROR(F205+G205*Nøgletal!$C$9,\"-\")","v":1876.0449999999998},{"$f":"IFERROR(H205/Nøgletal!$C$9,\"-\")","v":25.930131306150656}]
["V161","Sdr. Felding Vandværk","Region Midtjylland","Herning Kommune",228890,"-","-",{"$f":"IFERROR(F206+G206*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H206/Nøgletal!$C$9,\"-\")","v":"-"}]
["V163","Sindal Vandværk Amba","Region Nordjylland","Hjørring Kommune",393239,962.5,13.774999999999999,{"$f":"IFERROR(F207+G207*Nøgletal!$C$9,\"-\")","v":1959.1212499999997},{"$f":"IFERROR(H207/Nøgletal!$C$9,\"-\")","v":27.07838631651693}]
["V168","Skovlund/Ansager Vandværk","Region Syddanmark","Varde Kommune",287410,600,11.712500000000002,{"$f":"IFERROR(F208+G208*Nøgletal!$C$9,\"-\")","v":1447.399375},{"$f":"IFERROR(H208/Nøgletal!$C$9,\"-\")","v":20.0055200414651}]
["V169","Skærbæk Vandværk","Region Syddanmark","Tønder Kommune",701624,495.94,11.97,{"$f":"IFERROR(F209+G209*Nøgletal!$C$9,\"-\")","v":1361.9694999999999},{"$f":"IFERROR(H209/Nøgletal!$C$9,\"-\")","v":18.82473393227367}]
["V170","Snejbjerg Vandværk I/S","Region Midtjylland","Herning Kommune",286640,625,12.34,{"$f":"IFERROR(F210+G210*Nøgletal!$C$9,\"-\")","v":1517.799},{"$f":"IFERROR(H210/Nøgletal!$C$9,\"-\")","v":20.978562543192815}]
["V177","Sunds Vand- og Varmeværk","Region Midtjylland","Herning Kommune",288887,218.75,12.96,{"$f":"IFERROR(F211+G211*Nøgletal!$C$9,\"-\")","v":1156.4059999999999},{"$f":"IFERROR(H211/Nøgletal!$C$9,\"-\")","v":15.983496890117484}]
["V182","Søndersø Vandværk","Region Syddanmark","Nordfyns Kommune",248200,375,14.21,{"$f":"IFERROR(F212+G212*Nøgletal!$C$9,\"-\")","v":1403.0934999999999},{"$f":"IFERROR(H212/Nøgletal!$C$9,\"-\")","v":19.393137525915687}]
["V187","Toftlund Vand Amba","Region Syddanmark","Tønder Kommune",485235,875,12.34,{"$f":"IFERROR(F213+G213*Nøgletal!$C$9,\"-\")","v":1767.799},{"$f":"IFERROR(H213/Nøgletal!$C$9,\"-\")","v":24.433987560469941}]
["V189","Tune Vandværk a.m.b.a.","Region Sjælland","Greve Kommune",269115,618.75,18.61,{"$f":"IFERROR(F214+G214*Nøgletal!$C$9,\"-\")","v":1965.1834999999999},{"$f":"IFERROR(H214/Nøgletal!$C$9,\"-\")","v":27.162176917760885}]
["V192","Tårs Vandværk Amba","Region Nordjylland","Hjørring Kommune",286536,750,10.737500000000001,{"$f":"IFERROR(F215+G215*Nøgletal!$C$9,\"-\")","v":1526.858125},{"$f":"IFERROR(H215/Nøgletal!$C$9,\"-\")","v":21.103775051831377}]
["V195","Ulsted-Aalebæk Vandværk","Region Nordjylland","Aalborg Kommune",292160,1312.5,14.649999999999999,{"$f":"IFERROR(F216+G216*Nøgletal!$C$9,\"-\")","v":2372.4274999999998},{"$f":"IFERROR(H216/Nøgletal!$C$9,\"-\")","v":32.790981340704903}]
["V196","Vamdrup Vandværk","Region Syddanmark","Kolding Kommune",337190,750,12.962500000000002,{"$f":"IFERROR(F217+G217*Nøgletal!$C$9,\"-\")","v":1687.836875},{"$f":"IFERROR(H217/Nøgletal!$C$9,\"-\")","v":23.328775051831375}]
["V203","Vandværket Lyngen","Region Sjælland","Køge Kommune",299682,562.5,16.087500000000002,{"$f":"IFERROR(F218+G218*Nøgletal!$C$9,\"-\")","v":1726.430625},{"$f":"IFERROR(H218/Nøgletal!$C$9,\"-\")","v":23.862206288873534}]
["V211","Vodskov Vandværk","Region Nordjylland","Aalborg Kommune",230006,515,15.762499999999999,{"$f":"IFERROR(F219+G219*Nøgletal!$C$9,\"-\")","v":1655.4168749999999},{"$f":"IFERROR(H219/Nøgletal!$C$9,\"-\")","v":22.880675535590878}]
["V215","Ølgod Vandværk Amba","Region Syddanmark","Varde Kommune",444625,825,11.520000000000001,{"$f":"IFERROR(F220+G220*Nøgletal!$C$9,\"-\")","v":1658.472},{"$f":"IFERROR(H220/Nøgletal!$C$9,\"-\")","v":22.922902557014513}]
["V222","Them Vandværk","Region Midtjylland","Silkeborg Kommune",251238,1150,14.84,{"$f":"IFERROR(F221+G221*Nøgletal!$C$9,\"-\")","v":2223.674},{"$f":"IFERROR(H221/Nøgletal!$C$9,\"-\")","v":30.734955079474776}]
["V049","Fensmark Vandværk A.m.b.a","Region Sjælland","Næstved Kommune","-",562.5,12.97,{"$f":"IFERROR(F222+G222*Nøgletal!$C$9,\"-\")","v":1500.8795},{"$f":"IFERROR(H222/Nøgletal!$C$9,\"-\")","v":20.744706288873534}]
["V173","Stenlien Vandværk Amba","Region Hovedstaden","Egedal Kommune",399946,750,13.55,{"$f":"IFERROR(F223+G223*Nøgletal!$C$9,\"-\")","v":1730.3425},{"$f":"IFERROR(H223/Nøgletal!$C$9,\"-\")","v":23.916275051831377}]

{"sheet":"S 2018","index":17,"n_rows":102,"n_cols":18,"rows_kept":102,"cut":false,"hidden":false,"merged":[[0,9,0,11],[0,12,0,13],[0,14,0,15],[0,16,0,17],[0,5,0,6],[0,7,0,8]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Landsplan",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region","Kommune","Debiteret vandmængde","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["S001","Afløb Ballerup A/S","Region Hovedstaden","Ballerup Kommune",2713203,0,26.94,{"$f":"F3+G3*Nøgletal!$C$9","v":1949.1089999999999},{"$f":"H3/Nøgletal!$C$9","v":26.94},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":9.8795568429731889E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$C$3:$C$99,C3,$H$3:$H$99,\">0\")),\"-\")","v":3.0426337992304181E-2},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$D$3:$D$99,D3,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H3>0,J3*I3,\"-\")","v":0.26615526134969775},{"$f":"IF(H3>0,J3*H3,\"-\")","v":19.25633315865063},{"$f":"IF(H3>0,K3*I3,\"-\")","v":0.8196855455126747},{"$f":"IF(H3>0,K3*H3,\"-\")","v":59.304249217842006},{"$f":"IF(H3>0,L3*I3,\"-\")","v":26.94},{"$f":"IF(H3>0,L3*H3,\"-\")","v":1949.1089999999999}]
["S002","Allerød Spildevand A/S","Region Hovedstaden","Allerød Kommune",1133398,0,51.13,{"$f":"F4+G4*Nøgletal!$C$9","v":3699.2554999999998},{"$f":"H4/Nøgletal!$C$9","v":51.13},4.1270299224614327E-3,1.2710125496618416E-2,1,{"$f":"IF(H4>0,J4*I4,\"-\")","v":0.21101503993545306},{"$f":"IF(H4>0,J4*H4,\"-\")","v":15.266938139330028},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.64986871664209966},{"$f":"IF(H4>0,K4*H4,\"-\")","v":47.018001649055904},{"$f":"IF(H4>0,L4*I4,\"-\")","v":51.13},{"$f":"IF(H4>0,L4*H4,\"-\")","v":3699.2554999999998}]
["S003","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",2059967,750.9,32.5,{"$f":"F5+G5*Nøgletal!$C$9","v":3102.2750000000001},{"$f":"H5/Nøgletal!$C$9","v":42.878714581893576},7.5009356362752628E-3,3.4571159307123532E-2,1,0.32163047824500129,23.269965101025843,1.4823668726953236,107.24924323950665,42.878714581893576,3102.2750000000001]
["S004","Arwos Spildevand A/S","Region Syddanmark","Aabenraa Kommune",2587423,750,53.06,{"$f":"F6+G6*Nøgletal!$C$9","v":4588.8909999999996},{"$f":"H6/Nøgletal!$C$9","v":63.426275051831375},9.4215554845384648E-3,4.2800958207569899E-2,1,0.59757416957842713,43.234491168999199,2.7147053477552681,196.40893191009363,63.426275051831375,4588.8909999999996]
["S006","Assens Spildevand A/S","Region Syddanmark","Assens Kommune",1740886,747.5,70.34,{"$f":"F7+G7*Nøgletal!$C$9","v":5836.5990000000002},{"$f":"H7/Nøgletal!$C$9","v":80.671720801658608},6.3390694297980003E-3,2.8797606317228969E-2,1,0.51138363918299357,36.998606294889576,2.3231524565795754,168.0800802335323,80.671720801658608,5836.5990000000002]
["S007","Billund Spildevand A/S","Region Syddanmark","Billund Kommune",1334215,750.9,43.75,{"$f":"F8+G8*Nøgletal!$C$9","v":3916.2124999999996},{"$f":"H8/Nøgletal!$C$9","v":54.128714581893576},4.8582627003019947E-3,2.2070484978649749E-2,1,0.26297151506850625,19.025989115206425,1.1946469820933019,86.432709154450379,54.128714581893576,3916.2124999999996]
["S010","Bornholms Spildevand A/S","Region Hovedstaden","Bornholms Regionskommune",1813225,680,39.630000000000003,{"$f":"F9+G9*Nøgletal!$C$9","v":3547.2305000000001},{"$f":"H9/Nøgletal!$C$9","v":49.028756046993784},6.6024766508809181E-3,2.0333825631954464E-2,1,0.32371121702201311,23.420506551542644,0.99694217641120464,72.128766463350658,49.028756046993784,3547.2305000000001]
["S011","Brøndby Kloakforsyning A/S","Region Hovedstaden","Brøndby Kommune",1900127,0,35.409999999999997,{"$f":"F10+G10*Nøgletal!$C$9","v":2561.9134999999997},{"$f":"H10/Nøgletal!$C$9","v":35.409999999999997},6.9189119669144242E-3,2.1308360019616286E-2,1,0.24499867274843973,17.725653973349615,0.75452902829461266,54.590175197115222,35.409999999999997,2561.9134999999997]
["S012","Brønderslev Spildevand A/S","Region Nordjylland","Brønderslev Kommune",1301769,0,42.95,{"$f":"F11+G11*Nøgletal!$C$9","v":3107.4324999999999},{"$f":"H11/Nøgletal!$C$9","v":42.95},4.740117430181363E-3,4.5526688269684451E-2,1,0.20358804362628954,14.729594956362048,1.9553712611829472,141.47111074658622,42.95,3107.4324999999999]
["S013","Egedal Spildevand A/S","Region Hovedstaden","Egedal Kommune",1565067,0,44.55,{"$f":"F12+G12*Nøgletal!$C$9","v":3223.1924999999997},{"$f":"H12/Nøgletal!$C$9","v":44.55},5.6988615999471913E-3,1.7550937958789491E-2,1,0.25388428427764737,18.368527967487786,0.78189428606407174,56.570051596735588,44.55,3223.1924999999997]
["S014","Energi Viborg Spildevand A/S","Region Midtjylland","Viborg Kommune",4084091,0,48.68,{"$f":"F13+G13*Nøgletal!$C$9","v":3521.9979999999996},{"$f":"H13/Nøgletal!$C$9","v":48.68},1.4871356542940287E-2,6.8540787588242655E-2,1,0.72393763651033316,52.376888001522602,3.3365655397956524,241.40051680421541,48.68,3521.9979999999996]
["S015","Din Forsyning A/S","Region Syddanmark","Esbjerg Kommune",6194682.5129832448,750,31.49,{"$f":"F14+G14*Nøgletal!$C$9","v":3028.3014999999996},{"$f":"H14/Nøgletal!$C$9","v":41.856275051831375},2.255663067274729E-2,0.10247197591864954,1,0.94413653768108674,68.30827850122661,4.2890952091556365,310.31603838241023,41.856275051831375,3028.3014999999996]
["S015","Din Forsyning A/S","Region Syddanmark","Varde Kommune",2679983.4870167552,750,31.49,{"$f":"F15+G15*Nøgletal!$C$9","v":3028.3014999999996},{"$f":"H15/Nøgletal!$C$9","v":41.856275051831375},9.7585949883630275E-3,4.4332086877476772E-2,1,0.4084584359523461,29.551967841152234,1.8555760219653521,134.2509251891932,41.856275051831375,3028.3014999999996]
["S016","Fanø Vand A/S","Region Syddanmark","Fanø Kommune",180651,779.13749999999993,52.5,{"$f":"F16+G16*Nøgletal!$C$9","v":4577.5124999999998},{"$f":"H16/Nøgletal!$C$9","v":63.269004837595027},6.5780253937503007E-4,2.9883153628748409E-3,1,4.1618512045901071E-2,3.0110993465209424,0.18906773914998784,13.679050927501621,63.269004837595027,4577.5124999999998]
["S017","Favrskov Spildevand A/S","Region Midtjylland","Favrskov Kommune",1849066,714,42.84,{"$f":"F17+G17*Nøgletal!$C$9","v":3813.4740000000002},{"$f":"H17/Nøgletal!$C$9","v":52.708693849343476},6.7329840979127118E-3,3.103173752559419E-2,1,0.35488679750937918,25.676059799803582,1.6356423528497277,118.33872422867778,52.708693849343476,3813.4740000000002]
["S018","Faxe Spildevand A/S","Region Sjælland","Faxe Kommune",1409266,603.08000000000004,43.48,{"$f":"F18+G18*Nøgletal!$C$9","v":3748.8579999999993},{"$f":"H18/Nøgletal!$C$9","v":51.815590877677948},5.1315450977569513E-3,3.8271468549669431E-2,1,0.26589404135572808,19.237433892086926,1.9830587566575899,143.47430104417663,51.815590877677948,3748.8579999999993]
["S020","FFV Spildevand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",2295746,750.9,49.25,{"$f":"F19+G19*Nøgletal!$C$9","v":4314.1374999999998},{"$f":"H19/Nøgletal!$C$9","v":59.628714581893576},8.3594751679208403E-3,3.7976059036808348E-2,1,0.49846475884237867,36.063925302246091,2.2644635852509851,163.83394039290877,59.628714581893576,4314.1374999999998]
["S021","Forsyning Helsingør Spildevand A/S","Region Hovedstaden","Helsingør Kommune",2811454,673.03,34.880000000000003,{"$f":"F20+G20*Nøgletal!$C$9","v":3196.598},{"$f":"H20/Nøgletal!$C$9","v":44.182418797512099},1.0237317150395435E-2,3.1528142071866924E-2,1,0.45230943370172427,32.724587528319745,1.3929895769266853,100.78279589064566,44.182418797512099,3196.598]
["S022","Fredensborg Spildevand A/S","Region Hovedstaden","Fredensborg Kommune",1806491,0,39.380000000000003,{"$f":"F21+G21*Nøgletal!$C$9","v":2849.143},{"$f":"H21/Nøgletal!$C$9","v":39.380000000000003},6.5779562092550684E-3,2.0258309365740631E-2,1,0.25903991552046463,18.741537887905615,0.79777222282286608,57.718820321234361,39.380000000000003,2849.143]
["S023","Fredericia Spildevand A/S","Region Syddanmark","Fredericia Kommune",5019000,437.5,35.94,{"$f":"F22+G22*Nøgletal!$C$9","v":3037.7589999999996},{"$f":"H22/Nøgletal!$C$9","v":41.986993780234968},1.8275630608871669E-2,8.3023923511460374E-2,1,0.76733878870456662,55.516961362775383,3.4859249600863906,252.20667086225032,41.986993780234968,3037.7589999999996]
["S024","Frederiksberg Kloak A/S","Region Hovedstaden","Frederiksberg Kommune",5043489,0,13.737500000000001,{"$f":"F23+G23*Nøgletal!$C$9","v":993.90812499999993},{"$f":"H23/Nøgletal!$C$9","v":13.737500000000001},1.8364802140647053E-2,5.6558577067203679E-2,1,0.25228646940713889,18.252926061606498,0.77697345246071059,56.214029285532405,13.737500000000001,993.90812499999993]
["S025","Frederikshavn Spildevand A/S","Region Nordjylland","Frederikshavn Kommune",3817228,750,43.69,{"$f":"F24+G24*Nøgletal!$C$9","v":3910.9714999999997},{"$f":"H24/Nøgletal!$C$9","v":54.056275051831378},1.3899631177095433E-2,0.13349968328506134,1,0.75136228602808142,54.361061394131688,7.2164955989896518,522.11345658690129,54.056275051831378,3910.9714999999997]
["S026","Frederikssund Spildevand A/S","Region Hovedstaden","Frederikssund Kommune",1963873,745,45.38,{"$f":"F25+G25*Nøgletal!$C$9","v":4028.2429999999999},{"$f":"H25/Nøgletal!$C$9","v":55.67716655148584},7.1510295897064414E-3,2.2023218930526167E-2,1,0.39814906548068901,28.806084887527845,1.2261904283947413,88.714877494359513,55.67716655148584,4028.2429999999999]
["S027","Furesø Spildevand A/S","Region Hovedstaden","Furesø Kommune",1665396,0,42.56,{"$f":"F26+G26*Nøgletal!$C$9","v":3079.2159999999999},{"$f":"H26/Nøgletal!$C$9","v":42.56},6.0641885063742662E-3,1.8676045097632359E-2,1,0.25809186283128877,18.672946275843742,0.79485247935523329,57.50757688135112,42.56,3079.2159999999999]
["S028","Gentofte Spildevand A/S","Region Hovedstaden","Gentofte Kommune",3759428,0,29.44,{"$f":"F27+G27*Nøgletal!$C$9","v":2129.9839999999999},{"$f":"H27/Nøgletal!$C$9","v":29.44},1.3689164660021756E-2,4.215889005936236E-2,1,0.40300900759104052,29.157701699211778,1.2411577233476279,89.797761284200874,29.44,2129.9839999999999]
["S029","Gladsaxe Spildevand A/S","Region Hovedstaden","Gladsaxe Kommune",3373865,0,25.36,{"$f":"F28+G28*Nøgletal!$C$9","v":1834.7959999999998},{"$f":"H28/Nøgletal!$C$9","v":25.36},1.2285218263439094E-2,3.7835118430285294E-2,1,0.3115531351608154,22.540869328884995,0.95949860339203508,69.41972395541373,25.36,1834.7959999999998]
["S030","Glostrup Spildevand A/S","Region Hovedstaden","Glostrup Kommune",1342084,0,30.5,{"$f":"F29+G29*Nøgletal!$C$9","v":2206.6749999999997},{"$f":"H29/Nøgletal!$C$9","v":30.5},4.8869160051956415E-3,1.5050367185228515E-2,1,0.14905093815846707,10.78383537576509,0.45903619914946969,33.211269008464129,30.5,2206.6749999999997]
["S031","Greve Spildevand A/S","Region Sjælland","Greve Kommune",2186581,0,27.5,{"$f":"F30+G30*Nøgletal!$C$9","v":1989.6249999999998},{"$f":"H30/Nøgletal!$C$9","v":27.5},7.9619738299217414E-3,5.938102953793304E-2,1,0.21895428032284789,15.841342181358042,1.6329783122931587,118.14598089441002,27.5,1989.6249999999998]
["S032","Gribvand Spildevand A/S","Region Hovedstaden","Gribskov Kommune",1884582,750.9,57.24,{"$f":"F31+G31*Nøgletal!$C$9","v":4892.213999999999},{"$f":"H31/Nøgletal!$C$9","v":67.61871458189357},6.8623081259471183E-3,2.1134035642085242E-2,1,0.46402045454142715,33.571879886072246,1.4290563240457277,103.39222504470838,67.61871458189357,4892.213999999999]
["S033","Guldborgsund Spildevand A/S","Region Sjælland","Guldborgsund Kommune",2674734,732.5,53.74,{"$f":"F32+G32*Nøgletal!$C$9","v":4620.5889999999999},{"$f":"H32/Nøgletal!$C$9","v":63.864395300621979},9.7394800878640667E-3,7.2637811569804089E-2,1,0.62200600635388725,45.002134559703741,4.6389699118660612,335.62947312350951,63.864395300621979,4620.5889999999999]
["S034","Haderslev Spildevand A/S","Region Syddanmark","Haderslev Kommune",2495052,739.43,50.37,{"$f":"F33+G33*Nøgletal!$C$9","v":4383.6994999999997},{"$f":"H33/Nøgletal!$C$9","v":60.590179682100896},9.0852059577458608E-3,4.1272964017755771E-2,1,0.55047426142871525,39.82681281436755,2.5007363058487071,180.92827172815396,60.590179682100896,4383.6994999999997]
["S035","Halsnaes Forsyning A/S","Region Hovedstaden","Halsnæs Kommune",1291451,731.25,49.06,{"$f":"F34+G34*Nøgletal!$C$9","v":4280.741},{"$f":"H34/Nøgletal!$C$9","v":59.167118175535599},4.7025466079812558E-3,1.4482559774001145E-2,1,0.27823613088039106,20.130384069196289,0.85689132563258386,61.996087409517436,59.167118175535599,4280.741]
["S036","Hedensted Spildevand","Region Midtjylland","Hedensted Kommune",1896236,751.25,42.5,{"$f":"F35+G35*Nøgletal!$C$9","v":3826.1249999999995},{"$f":"H35/Nøgletal!$C$9","v":52.88355217691776},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":6.9047437105487896E-3},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$C$3:$C$99,C35,$H$3:$H$99,\">0\")),\"-\")","v":3.1823362626635626E-2},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$D$3:$D$99,D35,$H$3:$H$99,\">0\")),\"-\")","v":1},0.36514737428505167,26.418412529523483,1.6829324579106597,121.76016332983622,52.88355217691776,3826.1249999999995]
["S038","Herning Vand A/S","Region Midtjylland","Herning Kommune",4158359.91,750.9,33.130000000000003,{"$f":"F36+G36*Nøgletal!$C$9","v":3147.8555000000001},{"$f":"H36/Nøgletal!$C$9","v":43.508714581893578},1.514179112450704E-2,6.9787197030324225E-2,1,0.65879986829482617,47.664170471130674,3.0363512370627479,219.68001200148979,43.508714581893578,3147.8555000000001]
["S039","Hillerød Spildevand A/S","Region Hovedstaden","Hillerød Kommune",2697676,0,46.5,{"$f":"F37+G37*Nøgletal!$C$9","v":3364.2749999999996},{"$f":"H37/Nøgletal!$C$9","v":46.5},9.8230185452118923E-3,3.0252215469954581E-2,1,0.45677036235235302,33.047335716192734,1.4067280193528879,101.77677220018144,46.5,3364.2749999999996]
["S040","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3133928,750,46.31,{"$f":"F38+G38*Nøgletal!$C$9","v":4100.5285000000003},{"$f":"H38/Nøgletal!$C$9","v":56.676275051831382},1.1411538251205413E-2,0.10960267383509335,1,0.64676348068981282,46.793337827907962,6.2118712886939136,449.42888773700463,56.676275051831382,4100.5285000000003]
["S041","HOFOR Spildevand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1264402,0,39.380000000000003,{"$f":"F39+G39*Nøgletal!$C$9","v":2849.143},{"$f":"H39/Nøgletal!$C$9","v":39.380000000000003},4.6040533757956874E-3,1.41792275071734E-2,1,0.18130762193883418,13.117606447274653,0.55837797923248855,40.398646797470541,39.380000000000003,2849.143]
["S042","HOFOR Spildevand Dragør A/S","Region Hovedstaden","Dragør Kommune",648316,0,37.96,{"$f":"F40+G40*Nøgletal!$C$9","v":2746.4059999999999},{"$f":"H40/Nøgletal!$C$9","v":37.96},2.360706063722105E-3,7.2703302118634974E-3,1,8.9612402178891104E-2,6.4834572976427713,0.27598173484233834,19.96727851584318,37.96,2746.4059999999999]
["S043","HOFOR Spildevand Herlev A/S","Region Hovedstaden","Herlev Kommune",1494296,0,27.41,{"$f":"F41+G41*Nøgletal!$C$9","v":1983.1134999999999},{"$f":"H41/Nøgletal!$C$9","v":27.41},5.441163920365511E-3,1.675729945623242E-2,1,0.14914230305721865,10.790445626189769,0.45931757809533064,33.231626775197171,27.41,1983.1134999999999]
["S044","HOFOR Spildevand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",3191434,0,32.25,{"$f":"F42+G42*Nøgletal!$C$9","v":2333.2874999999999},{"$f":"H42/Nøgletal!$C$9","v":32.25},1.1620934229247608E-2,3.5789304952165875E-2,1,0.37477512889323539,27.114980575425577,1.1542050847073495,83.506737878576729,32.25,2333.2874999999999]
["S045","HOFOR Spildevand København A/S","Region Hovedstaden","Københavns Kommune",30802587,0,20.18,{"$f":"F43+G43*Nøgletal!$C$9","v":1460.0229999999999},{"$f":"H43/Nøgletal!$C$9","v":20.18},0.11216112807524059,0.34542565488072763,1,2.2634115645583552,163.75782669579698,6.9706897154930836,504.32940091592457,20.18,1460.0229999999999]
["S046","HOFOR Spildevand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1769446,0,22.38,{"$f":"F44+G44*Nøgletal!$C$9","v":1619.1929999999998},{"$f":"H44/Nøgletal!$C$9","v":22.38},6.443064649999111E-3,1.9842880188150561E-2,1,0.14419578686698009,10.432565179826009,0.44408365861080956,32.129452700492067,22.38,1619.1929999999998]
["S047","Holbæk Spildevand A/S","Region Sjælland","Holbæk Kommune",3044979,625,40.94,{"$f":"F45+G45*Nøgletal!$C$9","v":3587.0089999999996},{"$f":"H45/Nøgletal!$C$9","v":49.57856254319281},1.1087649216132983E-2,8.2692563386120063E-2,1,0.5497097101190318,39.771497527111947,4.0997784256956891,296.61896909908313,49.57856254319281,3587.0089999999996]
["S048","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",4825839,751.25,36.18,{"$f":"F46+G46*Nøgletal!$C$9","v":3368.8729999999996},{"$f":"H46/Nøgletal!$C$9","v":46.56355217691776},1.757227554132031E-2,8.098908810652293E-2,1,0.81822756903544402,59.198764619714368,3.77113962980907,272.8419522166862,46.56355217691776,3368.8729999999996]
["S049","HTK Kloak A/S","Region Hovedstaden","Høje-Taastrup Kommune",2405815,0,19.690000000000001,{"$f":"F47+G47*Nøgletal!$C$9","v":1424.5715},{"$f":"H47/Nøgletal!$C$9","v":19.690000000000001},8.7602682313772853E-3,2.6979234630418469E-2,1,0.17248968147581875,12.479628454775487,0.53122112987293968,38.433848746307184,19.690000000000001,1424.5715]
["S051","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1244567,0,40.04,{"$f":"F48+G48*Nøgletal!$C$9","v":2896.8939999999998},{"$f":"H48/Nøgletal!$C$9","v":40.04},4.5318284040628777E-3,1.3956794311398018E-2,1,0.18145440929867762,13.128226512759325,0.55883004422837668,40.431353699923051,40.04,2896.8939999999998]
["S052","Ikast-Brande Spildevand A/S","Region Midtjylland","Ikast-Brande Kommune",1874564,750.9,37.5,{"$f":"F49+G49*Nøgletal!$C$9","v":3464.0250000000001},{"$f":"H49/Nøgletal!$C$9","v":47.878714581893576},6.8258296905138295E-3,3.1459654778643889E-2,1,0.3268119515367266,23.64484469368217,1.5062478319915951,108.97703064459191,47.878714581893576,3464.0250000000001]
["S053","Ishøj Spildevand A/S","Region Hovedstaden","Ishøj Kommune",1094668,0,33.75,{"$f":"F50+G50*Nøgletal!$C$9","v":2441.8125},{"$f":"H50/Nøgletal!$C$9","v":33.75},3.9860027908651787E-3,1.2275800431209767E-2,1,0.13452759419169977,9.7330714397694784,0.41430826455332964,29.975202940433402,33.75,2441.8125]
["S054","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",1776930,751,27.5,{"$f":"F51+G51*Nøgletal!$C$9","v":2740.625},{"$f":"H51/Nøgletal!$C$9","v":37.880096751900489},6.4703160585420066E-3,6.2144465098685243E-2,1,0.24509619831294663,17.732709947941686,2.3540383505333002,170.31467466108424,37.880096751900489,2740.625]
["S056","Kalundborg Spildevandsanlæg A/S","Region Sjælland","Kalundborg Kommune",1814007,0,53.66,{"$f":"F52+G52*Nøgletal!$C$9","v":3882.3009999999995},{"$f":"H52/Nøgletal!$C$9","v":53.66},6.605324139053092E-3,4.926302901608369E-2,1,0.35444169330158892,25.643856510369954,2.6434541370030504,191.2539068121707,53.66,3882.3009999999995]
["S057","Kerteminde Forsyning - Spildevand A/S","Region Syddanmark","Kerteminde Kommune",1053408,751.25,37.25,{"$f":"F53+G53*Nøgletal!$C$9","v":3446.2874999999999},{"$f":"H53/Nøgletal!$C$9","v":47.63355217691776},3.8357631975354228E-3,1.7425396536832127E-2,1,0.18271102640810447,13.219142760626358,0.83003353514067513,60.052926267427843,47.63355217691776,3446.2874999999999]
["S058","Kolding Spildevand A/S","Region Syddanmark","Kolding Kommune",4582687,593,43.06,{"$f":"F54+G54*Nøgletal!$C$9","v":3708.3910000000001},{"$f":"H54/Nøgletal!$C$9","v":51.256268140981348},1.6686888784235559E-2,7.5806466420594493E-2,1,0.85530764596351205,61.881508185460092,3.8855565696742898,281.12001781593483,51.256268140981348,3708.3910000000001]
["S059","Køge Afløb A/S","Region Sjælland","Køge Kommune",2536482,0,51.75,{"$f":"F55+G55*Nøgletal!$C$9","v":3744.1124999999997},{"$f":"H55/Nøgletal!$C$9","v":51.75},9.2360645702434796E-3,6.8883298887365926E-2,1,0.47796634151010009,34.58086480825574,3.5647107174211867,257.90682040542282,51.75,3744.1124999999997]
["S060","Langeland Spildevand ApS","Region Syddanmark","Langeland Kommune",575240,750.9,44.63,{"$f":"F56+G56*Nøgletal!$C$9","v":3979.8805000000002},{"$f":"H56/Nøgletal!$C$9","v":55.008714581893578},2.0946152124820361E-3,9.515577158942511E-3,1,0.11522209038231669,8.3363182391606117,0.52343966801825437,37.870859981120702,55.008714581893578,3979.8805000000002]
["S061","Lejre Spildevand A/S","Region Sjælland","Lejre Kommune",1097486,717.91,41.48,{"$f":"F57+G57*Nøgletal!$C$9","v":3718.9879999999994},{"$f":"H57/Nøgletal!$C$9","v":51.40273669661368},3.9962639438948259E-3,2.9804452057101007E-2,1,0.20541890327819667,14.862057652177528,1.5320304014780091,110.84239954693393,51.40273669661368,3718.9879999999994]
["S062","Lemvig Vand og Spildevand A/S","Region Midtjylland","Lemvig Kommune",1436818,731.09,33.24,{"$f":"F58+G58*Nøgletal!$C$9","v":3136.0039999999999},{"$f":"H58/Nøgletal!$C$9","v":43.344906703524536},5.2318698984215525E-3,2.4113232868945289E-2,1,0.22677491263206059,16.407164928929582,1.0451858290247948,75.619194729943899,43.344906703524536,3136.0039999999999]
["S063","Lolland Spildevand A/S","Region Sjælland","Lolland Kommune",2766637,750.9,57.5,{"$f":"F59+G59*Nøgletal!$C$9","v":4911.0249999999996},{"$f":"H59/Nøgletal!$C$9","v":67.878714581893576},1.0074125491300436E-2,7.5133623413785475E-2,1,0.68381868888616071,49.474282140913722,5.0999737792078204,368.98310292568578,67.878714581893576,4911.0249999999996]
["S064","Lyngby-Taarbæk Spildevand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2789497,0,29.48,{"$f":"F60+G60*Nøgletal!$C$9","v":2132.8779999999997},{"$f":"H60/Nøgletal!$C$9","v":29.479999999999997},1.0157365362931997E-2,3.1281912393034558E-2,1,0.29943913089923524,21.66442112055967,0.92219077734665866,66.720502741030757,29.479999999999997,2132.8779999999997]
["S065","Læsø Vand A/S","Region Nordjylland","Læsø Kommune",91571,1358.75,39,{"$f":"F61+G61*Nøgletal!$C$9","v":4180.3999999999996},{"$f":"H61/Nøgletal!$C$9","v":57.780234968901176},3.334364954144227E-4,3.2025070281618893E-3,1,1.9266039052252285E-2,1.3938979254304524,0.18504160857675139,13.387760380527961,57.780234968901176,4180.3999999999996]
["S066","Mariagerfjord Vand A/S","Region Nordjylland","Mariagerfjord Kommune",2051524,645.03,41.95,{"$f":"F62+G62*Nøgletal!$C$9","v":3680.1125000000002},{"$f":"H62/Nøgletal!$C$9","v":50.86541119557706},7.4701922313677701E-3,7.1747824403389629E-2,1,0.37997439955852697,27.491147808059424,3.6494825906664716,264.04006543471922,50.86541119557706,3680.1125000000002]
["S067","Middelfart Spildevand A/S","Region Syddanmark","Middelfart Kommune",1615703,0,59.13,{"$f":"F63+G63*Nøgletal!$C$9","v":4278.0554999999995},{"$f":"H63/Nøgletal!$C$9","v":59.129999999999995},5.8832419210292451E-3,2.672683847165512E-2,1,0.34787609479045922,25.168835458089724,1.5803579588289671,114.33889832127576,59.129999999999995,4278.0554999999995]
["S068","Morsø Forsyning A/S","Region Nordjylland","Morsø Kommune",872888,750.9,46.25,{"$f":"F64+G64*Nøgletal!$C$9","v":4097.0874999999996},{"$f":"H64/Nøgletal!$C$9","v":56.628714581893576},3.1784376670485701E-3,3.0527459073267468E-2,1,0.17999083946363317,13.022337235193858,1.7287307667705007,125.07367097584572,56.628714581893576,4097.0874999999996]
["S071","NFS Spildevand A/S","Region Syddanmark","Nyborg Kommune",1493638,625,42.5,{"$f":"F65+G65*Nøgletal!$C$9","v":3699.8749999999995},{"$f":"H65/Nøgletal!$C$9","v":51.138562543192812},5.4387679520569556E-3,2.4707648349434279E-2,1,0.27813077507417733,20.122761576616725,1.2635136204127595,91.415210436863134,51.138562543192812,3699.8749999999995]
["S072","NK-Spildevand A/S","Region Sjælland","Næstved Kommune",2873591,740.8,51.25,{"$f":"F66+G66*Nøgletal!$C$9","v":4448.7374999999993},{"$f":"H66/Nøgletal!$C$9","v":61.48911541119557},1.0463575938828082E-2,7.8038175604260046E-2,1,0.64339602851640898,46.549702663162186,4.7984983862094923,347.17135824225676,61.48911541119557,4448.7374999999993]
["S073","Odder Spildevand A/S","Region Midtjylland","Odder Kommune",955527,751.25,36.380000000000003,{"$f":"F67+G67*Nøgletal!$C$9","v":3383.3429999999998},{"$f":"H67/Nøgletal!$C$9","v":46.763552176917763},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":3.4793501671255864E-3},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$C$3:$C$99,C67,$H$3:$H$99,\">0\")),\"-\")","v":1.6036022003875709E-2},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$D$3:$D$99,D67,$H$3:$H$99,\">0\")),\"-\")","v":1},0.1627067730821449,11.771835032493183,0.74990135168844307,54.255362794658851,46.763552176917763,3383.3429999999998]
["S074","Odsherred Spildevand A/S","Region Sjælland","Odsherred Kommune",1127368,750,52.63,{"$f":"F68+G68*Nøgletal!$C$9","v":4557.7804999999998},{"$f":"H68/Nøgletal!$C$9","v":62.996275051831375},4.1050729484483827E-3,3.061595820512503E-2,1,{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.2586043045682867},{"$f":"IF(H68>0,J68*H68,\"-\")","v":18.710021435515543},{"$f":"IF(H68>0,K68*I68,\"-\")","v":1.92869132406543},{"$f":"IF(H68>0,K68*H68,\"-\")","v":139.54081729613387},{"$f":"IF(H68>0,L68*I68,\"-\")","v":62.996275051831375},{"$f":"IF(H68>0,L68*H68,\"-\")","v":4557.7804999999998}]
["S075","Randers Spildevand A/S","Region Midtjylland","Randers Kommune",4683655,717.5,34.33,{"$f":"F69+G69*Nøgletal!$C$9","v":3201.2754999999997},{"$f":"H69/Nøgletal!$C$9","v":44.247069799585347},1.7054542474475957E-2,7.8602901475900183E-2,1,0.75461353126813069,54.596288987249253,3.4779480680540855,251.62954272371309,44.247069799585347,3201.2754999999997]
["S076","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",1199508,716.25,32.75,{"$f":"F70+G70*Nøgletal!$C$9","v":3085.7124999999996},{"$f":"H70/Nøgletal!$C$9","v":42.649792674498961},4.3677555529759785E-3,4.195032051999445E-2,1,0.18628386878731704,13.477637906762387,1.7891724728065428,129.44662840755336,42.649792674498961,3085.7124999999996]
["S077","Ringkøbing-Skjern Spildevand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",2307431,750,48.26,{"$f":"F71+G71*Nøgletal!$C$9","v":4241.610999999999},{"$f":"H71/Nøgletal!$C$9","v":58.626275051831364},8.4020236324884156E-3,3.8724195431866316E-2,1,0.49257934847025314,35.638115861822811,2.2702553325494663,164.25297330995389,58.626275051831364,4241.610999999999]
["S079","Ringsted Spildevand A/S","Region Sjælland","Ringsted Kommune",1390134,0,50.7,{"$f":"F72+G72*Nøgletal!$C$9","v":3668.145},{"$f":"H72/Nøgletal!$C$9","v":50.7},5.0618799523477198E-3,3.7751900394124439E-2,1,0.25663731358402941,18.567709637804526,1.9140213499821093,138.47944467120558,50.7,3668.145]
["S080","Roskilde Spildevand A/S","Region Sjælland","Roskilde Kommune",4062113,0,39.14,{"$f":"F73+G73*Nøgletal!$C$9","v":2831.779},{"$f":"H73/Nøgletal!$C$9","v":39.14},1.4791328288403172E-2,0.11031489436678622,1,0.5789325892081002,41.885772829206047,4.317724965516013,312.38740125508355,39.14,2831.779]
["S081","Rudersdal Forsyning A/S","Region Hovedstaden","Rudersdal Kommune",2747680,0,32.01,{"$f":"F74+G74*Nøgletal!$C$9","v":2315.9234999999999},{"$f":"H74/Nøgletal!$C$9","v":32.01},1.0005097571505181E-2,3.0812969164008133E-2,1,0.32026317326388082,23.171040585641776,0.98632314293990031,71.360479391701787,32.01,2315.9234999999999]
["S083","Silkeborg Spildevand A/S","Region Midtjylland","Silkeborg Kommune",3923491,656.25,30,{"$f":"F75+G75*Nøgletal!$C$9","v":2826.75},{"$f":"H75/Nøgletal!$C$9","v":39.070490670352456},1.4286565493770175E-2,6.5845536555228998E-2,1,0.55818312383572699,40.384549009514842,2.5726174216654263,186.12887045749358,39.070490670352456,2826.75]
["S084","SK Spildevand A/S","Region Sjælland","Slagelse Kommune",3449830,708.75,51.23,{"$f":"F76+G76*Nøgletal!$C$9","v":4415.2404999999999},{"$f":"H76/Nøgletal!$C$9","v":61.026129923980655},1.2561828799243623E-2,9.3687111125015501E-2,1,0.76659979638544329,55.463495268486817,5.7173618157176094,413.65112736716901,61.026129923980655,4415.2404999999999]
["S085","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",2567316,687.5,36.25,{"$f":"F77+G77*Nøgletal!$C$9","v":3310.1875},{"$f":"H77/Nøgletal!$C$9","v":45.7524187975121},9.3483400821370733E-3,4.3085685560849844E-2,1,0.42770917049950402,30.944758485639113,1.9712743299579221,142.62169777245563,45.7524187975121,3310.1875]
["S086","Skive Vand A/S","Region Midtjylland","Skive Kommune",1813477,750,42.25,{"$f":"F78+G78*Nøgletal!$C$9","v":3806.7874999999999},{"$f":"H78/Nøgletal!$C$9","v":52.61627505183138},6.6033942557650457E-3,3.0434469225382964E-2,1,0.34744600843701701,25.137718710418177,1.6013484038192476,115.85755701632254,52.61627505183138,3806.7874999999999]
["S087","Solrød Spildevand A/S","Region Sjælland","Solrød Kommune",938643,0,32.5,{"$f":"F79+G79*Nøgletal!$C$9","v":2351.375},{"$f":"H79/Nøgletal!$C$9","v":32.5},3.4178706398890475E-3,2.5490749123208371E-2,1,0.11108079579639404,8.0366955758691088,0.82844934650427204,59.938310219584082,32.5,2351.375]
["S088","Sorø Spildevand A/S","Region Sjælland","Sorø Kommune",1052583,607.5,54.95,{"$f":"F80+G80*Nøgletal!$C$9","v":4583.1324999999997},{"$f":"H80/Nøgletal!$C$9","v":63.346682791983412},3.8327591339266721E-3,2.8585020273260479E-2,1,0.24279257707492996,17.566042951371184,1.8107662118526466,131.00893542753897,63.346682791983412,4583.1324999999997]
["S089","Stevns Spildevand A/S","Region Sjælland","Stevns Kommune",810649,753.75,62,{"$f":"F81+G81*Nøgletal!$C$9","v":5239.45},{"$f":"H81/Nøgletal!$C$9","v":72.418106427090535},2.951807467115204E-3,2.2014813178151588E-2,1,0.2137643073058294,15.465847633576756,1.5942710837078971,115.34551290626634,72.418106427090535,5239.45]
["S090","Struer Forsyning Spildevand A/S","Region Midtjylland","Struer Kommune",936435,0,30,{"$f":"F82+G82*Nøgletal!$C$9","v":2170.5},{"$f":"H82/Nøgletal!$C$9","v":30.000000000000004},3.4098306732852639E-3,1.5715612709216325E-2,1,0.10229492019855793,7.4010374763656657,0.47146838127648982,34.110737385354035,30.000000000000004,2170.5]
["S091","Svendborg Spildevand A/S","Region Syddanmark","Svendborg Kommune",2710351,750,38.75,{"$f":"F83+G83*Nøgletal!$C$9","v":3553.5625},{"$f":"H83/Nøgletal!$C$9","v":49.11627505183138},9.8691718861099696E-3,4.4834424011398713E-2,1,0.48473696089197876,35.070719120534662,2.2020999015342926,159.32192787600604,49.11627505183138,3553.5625]
["S092","Syddjurs Spildevand A/S","Region Midtjylland","Syddjurs Kommune",1677993,750.94,47.92,{"$f":"F84+G84*Nøgletal!$C$9","v":4217.9519999999993},{"$f":"H84/Nøgletal!$C$9","v":58.299267449896334},6.1100578267129701E-3,2.816072457434422E-2,1,0.35621189537387177,25.771930630299622,1.6417496135425618,118.78058453980434,58.299267449896334,4217.9519999999993]
["S093","Sønderborg Spildevandsforsyning A/S","Region Syddanmark","Sønderborg Kommune",3173910,0,44.88,{"$f":"F85+G85*Nøgletal!$C$9","v":3247.0679999999998},{"$f":"H85/Nøgletal!$C$9","v":44.88},1.1557124276908522E-2,5.2502582401326797E-2,1,0.51868373754765451,37.526768411572796,2.3563158981715469,170.47945523271139,44.88,3247.0679999999998]
["S095","Thisted Spildevand Transport A/S","Region Nordjylland","Thisted Kommune",1922851,750.90000000000009,37.574999999999996,{"$f":"F86+G86*Nøgletal!$C$9","v":3469.4512499999996},{"$f":"H86/Nøgletal!$C$9","v":47.953714581893571},7.0016566232116943E-3,6.7247751379892293E-2,1,0.3357554433099183,24.291906323472588,3.2247794759454944,233.3127950846565,47.953714581893571,3469.4512499999996]
["S096","Tønder Spildevand A/S","Region Syddanmark","Tønder Kommune",1807702,595,43.5,{"$f":"F87+G87*Nøgletal!$C$9","v":3742.2249999999999},{"$f":"H87/Nøgletal!$C$9","v":51.723911541119563},6.5823658105037923E-3,2.9902871603808317E-2,1,0.34046570691378791,24.632693895212554,1.5466934856608374,111.90327368756158,51.723911541119563,3742.2249999999999]
["S097","TÅRNBYFORSYNING Spildevand","Region Hovedstaden","Tårnby Kommune",2298564,0,35.020000000000003,{"$f":"F88+G88*Nøgletal!$C$9","v":2533.6970000000001},{"$f":"H88/Nøgletal!$C$9","v":35.020000000000003},8.3697363209504876E-3,2.5776502960133344E-2,1,0.29310816595968608,21.206375807183289,0.90269313366386983,65.309848220580974,35.020000000000003,2533.6970000000001]
["S098","Vallensbæk Kloakforsyning A/S","Region Hovedstaden","Vallensbæk Kommune",656760,0,43.64,{"$f":"F89+G89*Nøgletal!$C$9","v":3157.3539999999998},{"$f":"H89/Nøgletal!$C$9","v":43.64},2.3914531099188197E-3,7.3650227203145855E-3,1,0.10436301371685729,7.550664042414625,0.32140959151452853,23.253983946076136,43.64,3157.3539999999998]
["S099","Vandcenter Syd A/S 1","Region Syddanmark","Nordfyns Kommune",1405706.4285897,750,37.19,{"$f":"F90+G90*Nøgletal!$C$9","v":3440.6964999999996},{"$f":"H90/Nøgletal!$C$9","v":47.556275051831371},5.118583668743096E-3,2.3253090856106672E-2,1,0.24342077282655877,17.611492914001527,1.105830384558234,80.006828322788223,47.556275051831371,3440.6964999999996]
["S099","Vandcenter Syd A/S 2","Region Syddanmark","Odense kommune",9709159.5714103002,750,37.19,{"$f":"F91+G91*Nøgletal!$C$9","v":3440.6964999999996},{"$f":"H91/Nøgletal!$C$9","v":47.556275051831371},3.5353858109122414E-2,0.16060819318934691,1,1.6812978003808445,121.64189585755409,7.6379274108902511,552.6040481779097,47.556275051831371,3440.6964999999996]
["S102","Vejen Spildevand A/S","Region Syddanmark","Vejen Kommune",1845135,700,38.75,{"$f":"F92+G92*Nøgletal!$C$9","v":3503.5625},{"$f":"H92/Nøgletal!$C$9","v":48.425190048375953},6.7186701899781681E-3,3.0522085496775937E-2,1,0.32535288082205094,23.539280927475385,1.4780377908541542,106.93603416829805,48.425190048375953,3503.5625]
["S103","Vejle Spildevand A/S","Region Syddanmark","Vejle Kommune",5698624,759.7,40,{"$f":"F93+G93*Nøgletal!$C$9","v":3653.7},{"$f":"H93/Nøgletal!$C$9","v":50.500345542501726},2.0750338155578939E-2,9.4266213009876934E-2,1,1.0478992469804944,75.815510519038767,4.7604763299818567,344.42046247418733,50.500345542501726,3653.7]
["S104","Vestforsyning Spildevand A/S","Region Midtjylland","Holstebro Kommune",3585152.5,746.25,33.130000000000003,{"$f":"F94+G94*Nøgletal!$C$9","v":3143.2055},{"$f":"H94/Nøgletal!$C$9","v":43.44444367657222},1.3054577160086228E-2,6.0167409583664309E-2,1,0.56714884215283223,41.033218729757415,2.6139396368227557,189.11853272412637,43.44444367657222,3143.2055]
["S105","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",2084786,718.75,45.93,{"$f":"F95+G95*Nøgletal!$C$9","v":4041.7854999999995},{"$f":"H95/Nøgletal!$C$9","v":55.864346924671729},7.5913087934941477E-3,7.2911094311665411E-2,1,0.42408350805206824,30.682441807567137,4.0731306672843361,294.6910037780217,55.864346924671729,4041.7854999999995]
["S107","Vordingborg Spildevand A/S","Region Sjælland","Vordingborg Kommune",3587805,250,42.38,{"$f":"F96+G96*Nøgletal!$C$9","v":3316.1929999999998},{"$f":"H96/Nøgletal!$C$9","v":45.835425017277124},1.3064235679749514E-2,9.7434101312205604E-2,1,0.59880479490719529,43.323526911535581,4.465933444821383,323.11028473282704,45.835425017277124,3316.1929999999998]
["S108","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",253552,751,72.28,{"$f":"F97+G97*Nøgletal!$C$9","v":5980.4579999999996},{"$f":"H97/Nøgletal!$C$9","v":82.660096751900483},9.2325616500112161E-4,4.1942382654269377E-3,1,7.631644392578131E-2,5.5214947180302776,0.34669614082071393,25.08346578837865,82.660096751900483,5980.4579999999996]
["S109","Aalborg Forsyning, Kloak A/S","Region Nordjylland","Aalborg Kommune",10340553,750,29.36,{"$f":"F98+G98*Nøgletal!$C$9","v":2874.1959999999999},{"$f":"H98/Nøgletal!$C$9","v":39.726275051831379},3.7652944195947349E-2,0.36163953279510447,1,1.4958112176394622,108.22194159621509,14.366591549434114,1039.422898601558,39.726275051831379,2874.1959999999999]
["S110","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",14950868,625,28.36,{"$f":"F99+G99*Nøgletal!$C$9","v":2676.846},{"$f":"H99/Nøgletal!$C$9","v":36.998562543192818},5.4440434518828441E-2,0.25091122304763885,1,2.0142178214234674,145.72865937998785,9.2833545787170699,671.65070377017992,36.998562543192818,2676.846]
["S094","Thisted Renseanlæg A/S","Region Nordjylland","Thisted Kommune",2443625,"-","-"]
["S111","Ringkøbing-Skjern Renseanlæg A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",2664269,250,15.21]
["S082","Samsø Spildevand A/S","Region Midtjylland","Samsø Kommune",174267,829.61,65]

{"sheet":"V 2019","index":18,"n_rows":223,"n_cols":18,"rows_kept":223,"cut":false,"hidden":false,"merged":[[0,16,0,17],[0,7,0,8],[164,0,164,6],[0,5,0,6],[0,9,0,11],[0,12,0,13],[0,14,0,15]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Land",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region ","Kommune","Debiteret vandmængde (2019)","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["V002","Andelsselskabet Gram Vandværk","Region Syddanmark","Haderslev Kommune",243404.44500000001,562.5,12.642999999999999,{"$f":"IFERROR(F3+G3*Nøgletal!$C$9,\"-\")","v":1477.2210499999999},{"$f":"IFERROR(H3/Nøgletal!$C$9,\"-\")","v":20.417706288873532},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$164,$I$3:$I$164,\">0\")),\"-\")","v":9.1790552714292165E-4},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$164,$C$3:$C$164,C3,$I$3:$I$164,\">0\")),\"-\")","v":4.6077955918764598E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$164,$D$3:$D$164,D3,$I$3:$I$164,\">0\")),\"-\")","v":0.1343427727856836},{"$f":"IF(H3>0,J3*I3,\"-\")","v":1.8741525454137806E-2},{"$f":"IF(H3>0,J3*H3,\"-\")","v":1.35594936660687},{"$f":"IF(H3>0,K3*I3,\"-\")","v":9.4080617034099728E-2},{"$f":"IF(H3>0,K3*H3,\"-\")","v":6.8067326424171144},{"$f":"IF(H3>0,L3*I3,\"-\")","v":2.7429712767709602},{"$f":"IF(H3>0,L3*H3,\"-\")","v":198.45397187437894}]
["V003","Andelsselskabet Gørlev Vandforsyning","Region Sjælland","Kalundborg Kommune",719224,312.5,15.274999999999999,{"$f":"IFERROR(F4+G4*Nøgletal!$C$9,\"-\")","v":1417.6462499999998},{"$f":"IFERROR(H4/Nøgletal!$C$9,\"-\")","v":19.594281271596405},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$164,$I$3:$I$164,\">0\")),\"-\")","v":2.7122745636540889E-3},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$164,$C$3:$C$164,C4,$I$3:$I$164,\">0\")),\"-\")","v":2.340916408247927E-2},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$164,$D$3:$D$164,D4,$I$3:$I$164,\">0\")),\"-\")","v":0.18254406977458387},{"$f":"IF(H4>0,J4*I4,\"-\")","v":5.3145070686034621E-2},{"$f":"IF(H4>0,J4*H4,\"-\")","v":3.8450458641346046},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.4586857453650508},{"$f":"IF(H4>0,K4*H4,\"-\")","v":33.185913677161423},{"$f":"IF(H4>0,L4*I4,\"-\")","v":3.5768198476251163},{"$f":"IF(H4>0,L4*H4,\"-\")","v":258.78291597567716}]
["V006","Andelsselskabet Klinting Vandværk","Region Syddanmark","Varde Kommune",767654,875,10.77,{"$f":"IFERROR(F5+G5*Nøgletal!$C$9,\"-\")","v":1654.2094999999999},{"$f":"IFERROR(H5/Nøgletal!$C$9,\"-\")","v":22.863987560469937},2.8949095384571649E-3,1.4532161552293477E-2,0.17655186156916861,6.618917567597038E-2,4.7887868601564572,0.33226316095837755,24.039239695338615,4.0366795666952813,292.05376665040359]
["V007","Andelsselskabet Marielyst Vandværk","Region Sjælland","Guldborgsund Kommune",222565,585.75,19.77,{"$f":"IFERROR(F6+G6*Nøgletal!$C$9,\"-\")","v":2016.1094999999998},{"$f":"IFERROR(H6/Nøgletal!$C$9,\"-\")","v":27.866060815480303},8.3931763714735919E-4,7.2440027084983236E-3,0.12796114796785174,2.3388476320253541E-2,1.6921562617703436,0.20186182002251832,14.604702678629199,3.5657731312908303,257.98368604889157]
["V008","Andelsselskabet Stenløse Vandværk","Region Hovedstaden","Egedal Kommune",277213,0,20.6,{"$f":"IFERROR(F7+G7*Nøgletal!$C$9,\"-\")","v":1490.41},{"$f":"IFERROR(H7/Nøgletal!$C$9,\"-\")","v":20.6},1.0454013890168305E-3,2.6110702321124105E-3,0.31674752566882924,2.1535268613746709E-2,1.5580766842045746,5.3788046781515657E-2,3.891565184642658,6.5249990287778825,472.08367973207982]
["V010","Andelsselskabet Vejgaard Vandværk","Region Nordjylland","Aalborg Kommune",591297,687.5,11.219999999999999,{"$f":"IFERROR(F8+G8*Nøgletal!$C$9,\"-\")","v":1499.2669999999998},{"$f":"IFERROR(H8/Nøgletal!$C$9,\"-\")","v":20.722418797512095},2.2298474643017638E-3,2.3237517876238074E-2,7.4582011302770063E-2,4.6207833009831549E-2,3.3431367182613121,0.48153757724607921,34.839243713753824,1.5455196729767819,111.81834833987016]
["V012","Andelsselskabet Ørbæk Vandværk","Region Syddanmark","Nyborg Kommune",275034,1050,11.96,{"$f":"IFERROR(F9+G9*Nøgletal!$C$9,\"-\")","v":1915.306},{"$f":"IFERROR(H9/Nøgletal!$C$9,\"-\")","v":26.472785072563926},1.0371841350400412E-3,5.2065624882739929E-3,0.19388061532214745,2.7457152687588131E-2,1.9865249969470014,0.13783220971895105,9.9721603731661084,5.1325598591596542,371.34070581020097]
["V013","Helle Vest Vandværk","Region Syddanmark","Varde Kommune",534445,1231.25,11.59,{"$f":"IFERROR(F10+G10*Nøgletal!$C$9,\"-\")","v":2069.7865000000002},{"$f":"IFERROR(H10/Nøgletal!$C$9,\"-\")","v":28.607968210089844},2.0154521806448472E-3,1.011737199417379E-2,0.12291639157268029,5.7657991912844042E-2,4.1715557148942661,0.28943745637897705,20.94079996901899,3.516388222610193,254.41068790584745]
["V014","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",319824,578.75,16.72,{"$f":"IFERROR(F11+G11*Nøgletal!$C$9,\"-\")","v":1788.4419999999998},{"$f":"IFERROR(H11/Nøgletal!$C$9,\"-\")","v":24.719308914996542},1.2060922606115831E-3,6.3950620535871564E-3,0.19116579070530579,2.9813767170044237E-2,2.1570260547527007,0.1580815144331931,11.437197569241519,4.7254862344240287,341.88892906057845]
["V015","Arwos Vand A/S","Region Syddanmark","Aabenraa Kommune",1191225,1406,12.97,{"$f":"IFERROR(F12+G12*Nøgletal!$C$9,\"-\")","v":2344.3795},{"$f":"IFERROR(H12/Nøgletal!$C$9,\"-\")","v":32.403310297166556},4.4922433999544532E-3,2.2550620650880208E-2,0.42686016394640997,0.14556355681912264,10.531523335863522,0.73071475834416344,52.867212766200218,13.83168234585491,1000.7222177226026]
["V017","Assens Vandværk A/S","Region Syddanmark","Assens Kommune",577269,642.5,19.62,{"$f":"IFERROR(F13+G13*Nøgletal!$C$9,\"-\")","v":2062.0070000000001},{"$f":"IFERROR(H13/Nøgletal!$C$9,\"-\")","v":28.500442294402216},2.17694629918639E-3,1.0928056607704647E-2,0.64425474260791538,6.2043932377974169E-2,4.4888785075464304,0.31145444673784711,22.533729221483238,18.361545114591845,1328.4577890407197]
["V018","Aulum Vandværk Amba","Region Midtjylland","Herning Kommune",292436,462.5,13.36,{"$f":"IFERROR(F14+G14*Nøgletal!$C$9,\"-\")","v":1429.096},{"$f":"IFERROR(H14/Nøgletal!$C$9,\"-\")","v":19.752536281962684},1.1028090334815677E-3,5.8474234788596655E-3,7.3344950706422565E-2,2.1783275445920867E-2,1.5760199785123745,0.115501444422176,8.3565295039444329,1.4487487999273763,104.81697567474566]
["V019","Baunehøj Vandværk Amba","Region Hovedstaden","Gribskov Kommune",274459,800,17.21,{"$f":"IFERROR(F15+G15*Nøgletal!$C$9,\"-\")","v":2045.1434999999999},{"$f":"IFERROR(H15/Nøgletal!$C$9,\"-\")","v":28.267360055286801},1.03501574539495E-3,2.5851302963257137E-3,0.18158187059250844,2.9257162737970105E-2,2.1167557240921369,7.3074808876069208E-2,5.2869624221836071,5.1328401155509304,371.36098236010974]
["V020","Billund Drikkevand A/S","Region Syddanmark","Billund Kommune",728631,737.5,13.79,{"$f":"IFERROR(F16+G16*Nøgletal!$C$9,\"-\")","v":1735.2064999999998},{"$f":"IFERROR(H16/Nøgletal!$C$9,\"-\")","v":23.983503800967519},2.7477494182477813E-3,1.3793432202540661E-2,0.38294118481775857,6.5900658616651953E-2,4.7679126509147682,0.33081483365802172,23.93445321515787,9.1842713616237184,664.48203301347587]
["V021","Birkerød Vandforsyning a.m.b.a.","Region Hovedstaden","Rudersdal Kommune",1112171,0,19.21,{"$f":"IFERROR(F17+G17*Nøgletal!$C$9,\"-\")","v":1389.8434999999999},{"$f":"IFERROR(H17/Nøgletal!$C$9,\"-\")","v":19.21},4.194121878210031E-3,1.0475542601244139E-2,0.41022626844443394,8.0569081280414706E-2,5.8291730306380032,0.20123517336989991,14.559364793312257,7.8804466168175766,570.15031272675162]
["V022","Bjerringbro Fællesvandværk","Region Midtjylland","Viborg Kommune",458165,500,11.2125,{"$f":"IFERROR(F18+G18*Nøgletal!$C$9,\"-\")","v":1311.224375},{"$f":"IFERROR(H18/Nøgletal!$C$9,\"-\")","v":18.123350034554253},1.7277917247708302E-3,9.1612687158617225E-3,0.16007548090075366,3.131337421482798E-2,2.2655226244428039,0.16603287969817335,12.012478846162839,2.9011039723139627,209.89487239691516]
["V024","Bogense Forsyningsselskab a.m.b.a.","Region Syddanmark","Nordfyns Kommune",227204,675,14.15,{"$f":"IFERROR(F19+G19*Nøgletal!$C$9,\"-\")","v":1698.7525000000001},{"$f":"IFERROR(H19/Nøgletal!$C$9,\"-\")","v":23.479647546648241},8.5681182769271273E-4,4.3011112211064975E-3,0.45268598252248449,2.0117639728024397E-2,1.4555112343225651,0.10098857553051439,7.3065234396327154,10.628907318936102,769.00144452502684]
["V025","Bolderslev Vandværk","Region Syddanmark","Aabenraa Kommune",284578,668.75,10.46,{"$f":"IFERROR(F20+G20*Nøgletal!$C$9,\"-\")","v":1425.5309999999999},{"$f":"IFERROR(H20/Nøgletal!$C$9,\"-\")","v":19.70326192121631},1.0731756320361296E-3,5.3872362681997004E-3,0.10197486766609284,2.1145060565474719E-2,1.5298451319120958,0.10614612722381461,7.6796723046429864,2.0092375270063996,145.36833507891299]
["V026","Bording Vandværk A.m.b.a","Region Midtjylland","Ikast-Brande Kommune",298410,375,11.09,{"$f":"IFERROR(F21+G21*Nøgletal!$C$9,\"-\")","v":1177.3615},{"$f":"IFERROR(H21/Nøgletal!$C$9,\"-\")","v":16.27313752591569},1.1253376591159592E-3,5.966876993005351E-3,0.14763073960818809,1.8312774489886035E-2,1.3249292343432544,9.7099809907398346E-2,7.0251712468002694,2.4024153286966934,173.81474903120574]
["V027","Bornholms Forsyning A/S","Region Hovedstaden","Bornholms Regionskommune",1293085,1248,17.440000000000001,{"$f":"IFERROR(F22+G22*Nøgletal!$C$9,\"-\")","v":2509.7840000000001},{"$f":"IFERROR(H22/Nøgletal!$C$9,\"-\")","v":34.689481686247412},4.8763689116918339E-3,1.2179572210145543E-2,0.50460278313262419,0.16915871005752009,12.238632672661579,0.42250304713017173,30.568095459867923,17.504409004308641,1266.4439914617301]
["V028","Borup Vandværk","Region Sjælland","Køge Kommune",251480,437.5,11.712500000000002,{"$f":"IFERROR(F23+G23*Nøgletal!$C$9,\"-\")","v":1284.899375},{"$f":"IFERROR(H23/Nøgletal!$C$9,\"-\")","v":17.759493780234969},9.483593529522517E-4,8.1851225535603464E-3,0.14046101687341864,1.6842382030183175E-2,1.2185463398837526,0.14536363308041594,10.517058853368093,2.4945165555289575,180.47827279252004]
["V030","Brande Vandværk a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",854172,650,14.85,{"$f":"IFERROR(F24+G24*Nøgletal!$C$9,\"-\")","v":1724.3974999999998},{"$f":"IFERROR(H24/Nøgletal!$C$9,\"-\")","v":23.834105044920523},3.2211786433510845E-3,1.7079653010520314E-2,0.42257982008848644,7.6773910154084329E-2,5.5545923996480013,0.4070782439835342,29.452110952208699,10.071811821852602,728.69558531103576]
["V035","Brønderslev Vand A/S","Region Nordjylland","Brønderslev Kommune",881638,775,16.649999999999999,{"$f":"IFERROR(F25+G25*Nøgletal!$C$9,\"-\")","v":1979.6274999999998},{"$f":"IFERROR(H25/Nøgletal!$C$9,\"-\")","v":27.361817553559089},3.3247560172503469E-3,3.4647696141483525E-2,0.6868174286433214,9.0971367554101748E-2,6.5817784425392603,0.9480239404744254,68.589532093324664,18.792573175143147,1359.6426692216066]
["V041","Egedal Vandforsyning A/S","Region Hovedstaden","Egedal Kommune",597973,375,18.37,{"$f":"IFERROR(F26+G26*Nøgletal!$C$9,\"-\")","v":1704.0695000000001},{"$f":"IFERROR(H26/Nøgletal!$C$9,\"-\")","v":23.553137525915691},2.2550234108593796E-3,5.6323098119747429E-3,0.68325247433117076,5.3112876520130449E-2,3.8427166162314377,0.13265856759000547,9.5978473651368947,16.092739492844245,1164.309702307281]
["V043","Energi Viborg Vand A/S","Region Midtjylland","Viborg Kommune",2404016,850,13.96,{"$f":"IFERROR(F27+G27*Nøgletal!$C$9,\"-\")","v":1860.0059999999999},{"$f":"IFERROR(H27/Nøgletal!$C$9,\"-\")","v":25.708445058742225},9.065814610493321E-3,4.8069661744635742E-2,0.83992451909924637,0.23306799682661009,16.862469570405239,1.2357962579542909,89.409859262992939,21.593153352753461,1562.2646450717127]
["V044","Din Forsyning A/S","Region Syddanmark","Esbjerg Kommune",5994952.1502200142,938.75,14.46,{"$f":"IFERROR(F28+G28*Nøgletal!$C$9,\"-\")","v":1984.931},{"$f":"IFERROR(H28/Nøgletal!$C$9,\"-\")","v":27.435120939875606},2.2607638548442669E-2,0.11348812504756882,1,0.62024329774151843,44.874602591598858,3.1135604359197764,225.26609753879583,27.435120939875606,1984.931]
["V044","Din Forsyning A/S","Region Syddanmark","Varde Kommune",2593574.8497799858,938.75,14.46,{"$f":"IFERROR(F29+G29*Nøgletal!$C$9,\"-\")","v":1984.931},{"$f":"IFERROR(H29/Nøgletal!$C$9,\"-\")","v":27.435120939875606},9.7806623444034544E-3,4.909796433675593E-2,0.59649330016860891,0.26833365429079603,19.413939887939094,1.3470085894805983,97.456071448921293,16.364865829951309,1183.998042796977]
["V045","Fanø Vand A/S","Region Syddanmark","Fanø Kommune",270727,1000,16.712499999999999,{"$f":"IFERROR(F30+G30*Nøgletal!$C$9,\"-\")","v":2209.149375},{"$f":"IFERROR(H30/Nøgletal!$C$9,\"-\")","v":30.5342000691085},1.0209419538202012E-3,5.1250283338167401E-3,1,3.1173645876892555E-2,2.2554132791931765,0.15648864050461012,11.321953140508542,30.5342000691085,2209.149375]
["V047","Faxe Vandforsyning A/S","Region Sjælland","Faxe Kommune",1734670,140,20.84,{"$f":"IFERROR(F31+G31*Nøgletal!$C$9,\"-\")","v":1647.7739999999999},{"$f":"IFERROR(H31/Nøgletal!$C$9,\"-\")","v":22.775038009675189},6.5416355924355109E-3,5.6459704708066348E-2,1,0.14898599926316283,10.779137046689831,1.2858719207412483,93.032833465629309,22.775038009675189,1647.7739999999999]
["V050","FFV Vand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",567142,875,18.22,{"$f":"IFERROR(F32+G32*Nøgletal!$C$9,\"-\")","v":2193.2169999999996},{"$f":"IFERROR(H32/Nøgletal!$C$9,\"-\")","v":30.313987560469936},2.1387562436458005E-3,1.0736346279822454E-2,0.24452690070985589,6.4834230164756201E-2,4.6907565524201109,0.32546146757143557,23.54713717879336,7.4125854263188389,536.30055559416792]
["V051","Fjerritslev Vand Amba","Region Nordjylland","Jammerbugt Kommune",191742,793,11.72,{"$f":"IFERROR(F33+G33*Nøgletal!$C$9,\"-\")","v":1640.942},{"$f":"IFERROR(H33/Nøgletal!$C$9,\"-\")","v":22.680608154803043},7.2308063883319009E-4,7.5353133072307834E-3,0.14985123664666222,1.6399908633700246E-2,1.1865333896482126,0.17090548844497438,12.365012088993897,3.3987171798956077,245.89718796544719]
["V052","Fonden Djurs Vand","Region Midtjylland","Syddjurs Kommune",370300,1031.25,15.56,{"$f":"IFERROR(F34+G34*Nøgletal!$C$9,\"-\")","v":2157.0159999999996},{"$f":"IFERROR(H34/Nøgletal!$C$9,\"-\")","v":29.813628196268137},1.3964429314387576E-3,7.4043582671823377E-3,0.58493111302770961,4.1633030355221881E-2,3.0121497462003028,0.22075078440973842,15.971319252044575,17.438918724237428,1261.7057696985778]
["V053","Forsyning Helsingør Vand A/S","Region Hovedstaden","Helsingør Kommune",2624310,608.61,21.33,{"$f":"IFERROR(F35+G35*Nøgletal!$C$9,\"-\")","v":2151.8354999999997},{"$f":"IFERROR(H35/Nøgletal!$C$9,\"-\")","v":29.742024879060121},9.8965680513206766E-3,2.4718385215826529E-2,1,0.29434397319969113,21.29578646099765,0.73517482805930456,53.189898810090682,29.742024879060121,2151.8354999999997]
["V054","Fredensborg Vand A/S","Region Hovedstaden","Fredensborg Kommune",1699969,254.01,16.809999999999999,{"$f":"IFERROR(F36+G36*Nøgletal!$C$9,\"-\")","v":1470.2134999999998},{"$f":"IFERROR(H36/Nøgletal!$C$9,\"-\")","v":20.320850034554251},6.4107742201323613E-3,1.6012014052060698E-2,1,0.13027238153269619,9.4252068038905676,0.3253777363031008,23.541079221529337,20.320850034554251,1470.2134999999998]
["V055","Frederiksberg Vand A/S","Region Hovedstaden","Frederiksberg Kommune",5048509,370,23.5,{"$f":"IFERROR(F37+G37*Nøgletal!$C$9,\"-\")","v":2070.2249999999999},{"$f":"IFERROR(H37/Nøgletal!$C$9,\"-\")","v":28.614029025570147},1.9038495023912912E-2,4.755192421153262E-2,1,0.54476804921741684,39.413968360880105,1.3606521396105062,98.443182300820112,28.614029025570147,2070.2249999999999]
["V056","Frederiksberg Vandværk","Region Sjælland","Sorø Kommune",172859,656.25,16.71,{"$f":"IFERROR(F38+G38*Nøgletal!$C$9,\"-\")","v":1865.2184999999999},{"$f":"IFERROR(H38/Nøgletal!$C$9,\"-\")","v":25.780490670352453},6.5187072288839382E-4,5.626181404031684E-3,0.17804601454164165,1.6805547089700147E-2,1.2158813319398056,0.14504571719634929,10.494057639155871,4.5901136167842296,332.09472017433905]
["V057","Frederikshavn Vand A/S","Region Nordjylland","Frederikshavn Kommune",4432000,1312.5,18.010000000000002,{"$f":"IFERROR(F39+G39*Nøgletal!$C$9,\"-\")","v":2615.5235000000002},{"$f":"IFERROR(H39/Nøgletal!$C$9,\"-\")","v":36.150981340704909},1.6713570273120645E-2,0.17417419541700219,1,0.60421196708014469,43.714735818248471,6.2965680885523367,455.55670120676155,36.150981340704909,2615.5235000000002]
["V058","Frederikssund Vand A/S","Region Hovedstaden","Frederikssund Kommune",1275637,850,19.579999999999998,{"$f":"IFERROR(F40+G40*Nøgletal!$C$9,\"-\")","v":2266.6129999999998},{"$f":"IFERROR(H40/Nøgletal!$C$9,\"-\")","v":31.328445058742226},4.8105705420786998E-3,1.2015229436141807E-2,0.80164963095398944,0.15070769492871636,10.903701728092628,0.37641845525835094,27.233875237941689,25.11443641970304,1817.0294749655147]
["V059","Furesø Vandforsyning a.m.b.a.","Region Hovedstaden","Furesø Kommune",1687350,375,15.46,{"$f":"IFERROR(F41+G41*Nøgletal!$C$9,\"-\")","v":1493.5309999999999},{"$f":"IFERROR(H41/Nøgletal!$C$9,\"-\")","v":20.643137525915687},6.3631865524255678E-3,1.5893155646217443E-2,1,0.13135613510477831,9.5036163748307096,0.32808459772565007,23.736920645450784,20.643137525915687,1493.5309999999999]
["V060","Galten Vandværk","Region Midtjylland","Skanderborg Kommune",294291,625,12.65,{"$f":"IFERROR(F42+G42*Nøgletal!$C$9,\"-\")","v":1540.2275},{"$f":"IFERROR(H42/Nøgletal!$C$9,\"-\")","v":21.288562543192814},1.1098044470322535E-3,5.8845152546782541E-3,0.21822384236979209,2.3626141381359645E-2,1.7093513289413702,0.12527287103559021,9.0634922194249512,4.6456719167051688,336.11436317361893]
["V061","Nordvand (Gentofte Vand A/S)","Region Hovedstaden","Gentofte Kommune",3609839,0,20.5,{"$f":"IFERROR(F43+G43*Nøgletal!$C$9,\"-\")","v":1483.175},{"$f":"IFERROR(H43/Nøgletal!$C$9,\"-\")","v":20.5},1.3613108709646108E-2,3.4001086369031867E-2,1,0.27906872854774523,20.190622510429364,0.69702227056515331,50.429561275388835,20.5,1483.175]
["V062","Gilleleje Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",499650,1000,17.34,{"$f":"IFERROR(F44+G44*Nøgletal!$C$9,\"-\")","v":2254.549},{"$f":"IFERROR(H44/Nøgletal!$C$9,\"-\")","v":31.161700069108502},1.8842363237736304E-3,4.7062051255711886E-3,0.33056806897039936,5.8716007180753489E-2,4.2481031195275145,0.1466533525867505,10.610370059651398,10.301063017679958,745.28190932914492]
["V063","Give Vandværk A.m.b.a","Region Syddanmark","Vejle Kommune",287617,691.25,14.21,{"$f":"IFERROR(F45+G45*Nøgletal!$C$9,\"-\")","v":1719.3434999999999},{"$f":"IFERROR(H45/Nøgletal!$C$9,\"-\")","v":23.764250172771252},1.0846360426994901E-3,5.4447664041169493E-3,1,2.5775562265115286E-2,1.8648619298810907,0.12939079095973532,9.3614237259368505,23.764250172771252,1719.3434999999999]
["V065","Nordvand (Gladsaxe Vand A/S)","Region Hovedstaden","Gladsaxe Kommune",3218595,0,23.25,{"$f":"IFERROR(F46+G46*Nøgletal!$C$9,\"-\")","v":1682.1374999999998},{"$f":"IFERROR(H46/Nøgletal!$C$9,\"-\")","v":23.25},1.2137683599552062E-2,3.0315957742695486E-2,1,0.28220114368958543,20.417252745941504,0.70484601751767006,50.995609367403425,23.25,1682.1374999999998]
["V067","Glostrup Vand A/S","Region Hovedstaden","Glostrup Kommune",1321236,282.75,18.25,{"$f":"IFERROR(F47+G47*Nøgletal!$C$9,\"-\")","v":1603.1374999999998},{"$f":"IFERROR(H47/Nøgletal!$C$9,\"-\")","v":22.158085694540429},4.9825294976030745E-3,1.2444726579183779E-2,1,0.11040331558346439,7.9876798824636479,0.27575131798667912,19.950607856336234,22.158085694540429,1603.1374999999998]
["V068","Greve Vandværk Amba","Region Sjælland","Greve Kommune",1883089,500,19.75,{"$f":"IFERROR(F48+G48*Nøgletal!$C$9,\"-\")","v":1928.9124999999999},{"$f":"IFERROR(H48/Nøgletal!$C$9,\"-\")","v":26.660850034554251},7.1013403276264618E-3,6.1290417704236516E-2,1,0.18932776951918145,13.697864124712776,1.6340546349678386,118.22385283992311,26.660850034554251,1928.9124999999999]
["V069","Grindsted Vandværk a.m.b.a.","Region Syddanmark","Billund Kommune",1174092,728.75,12.97,{"$f":"IFERROR(F49+G49*Nøgletal!$C$9,\"-\")","v":1667.1295},{"$f":"IFERROR(H49/Nøgletal!$C$9,\"-\")","v":23.04256392536282},4.4276329307555871E-3,2.22262824413803E-2,0.61705881518224148,0.10202401484497715,7.3814374740340964,0.51215053397867483,37.054091133357119,14.218617194545441,1028.7169540253626]
["V070","Guldborgsund Vand A/S","Region Sjælland","Guldborgsund Kommune",1294198,971,16.77,{"$f":"IFERROR(F50+G50*Nøgletal!$C$9,\"-\")","v":2184.3094999999998},{"$f":"IFERROR(H50/Nøgletal!$C$9,\"-\")","v":30.190870767104354},4.8805661598222451E-3,4.2123306976987004E-2,0.74408402838585486,0.14734854220149618,10.660667028278247,1.2717393172252798,92.010339601248987,22.464544740863751,1625.3098120014922]
["V071","Provas","Region Syddanmark","Haderslev Kommune",1568412,905.09,18.09,{"$f":"IFERROR(F51+G51*Nøgletal!$C$9,\"-\")","v":2213.9014999999999},{"$f":"IFERROR(H51/Nøgletal!$C$9,\"-\")","v":30.599882515549414},5.9146579826727646E-3,2.9691002150129767E-2,0.86565722721431637,0.1809878393894431,13.094470179826207,0.90854117756289587,65.732954196675522,26.489009451494347,1916.4798338156158]
["V072","Hadsten Vandværk A.M.B.A","Region Midtjylland","Favrskov Kommune",422040,500,14.22,{"$f":"IFERROR(F52+G52*Nøgletal!$C$9,\"-\")","v":1528.817},{"$f":"IFERROR(H52/Nøgletal!$C$9,\"-\")","v":21.130850034554253},1.5915602883727067E-3,8.4389288768070038E-3,1,3.3631021774555583E-2,2.4332044253890963,0.17832174054807817,12.901577928653452,21.130850034554253,1528.817]
["V073","Hadsund Vandværk a.m.b.a.","Region Nordjylland","Mariagerfjord Kommune",304986,443.75,11.3375,{"$f":"IFERROR(F53+G53*Nøgletal!$C$9,\"-\")","v":1264.0181250000001},{"$f":"IFERROR(H53/Nøgletal!$C$9,\"-\")","v":17.470879405666899},1.1501364944309506E-3,1.1985715515218823E-2,0.15608322637303249,2.0093895994259616E-2,1.4537933751846832,0.20940099035701876,15.150161652330306,2.726911225210658,197.29202714399108]
["V074","Halsnæs Vand A/S","Region Hovedstaden","Halsnæs Kommune",602426,980,20.46,{"$f":"IFERROR(F54+G54*Nøgletal!$C$9,\"-\")","v":2460.2809999999999},{"$f":"IFERROR(H54/Nøgletal!$C$9,\"-\")","v":34.005266067726332},2.2718161744934512E-3,5.6742526347990565E-3,1,7.7253713470613994E-2,5.5893061695989221,0.19295447058183909,13.960255946596057,34.005266067726332,2460.2809999999999]
["V079","Helsinge Vandværk","Region Hovedstaden","Gribskov Kommune",447172,812.5,21.72,{"$f":"IFERROR(F55+G55*Nøgletal!$C$9,\"-\")","v":2383.942},{"$f":"IFERROR(H55/Nøgletal!$C$9,\"-\")","v":32.950131306150659},1.686335885869112E-3,4.2119146570837977E-3,0.29584866313946051,5.5564988865661129E-2,4.0201269444305829,0.13878314100121167,10.040960251437664,9.7482522971943588,705.28605370201171]
["V080","Herning Vand A/S","Region Midtjylland","Herning Kommune",3116775,778.44,12.160000000000002,{"$f":"IFERROR(F56+G56*Nøgletal!$C$9,\"-\")","v":1658.2160000000001},{"$f":"IFERROR(H56/Nøgletal!$C$9,\"-\")","v":22.919364201796824},1.1753708932311731E-2,6.2321681712657929E-2,0.78170850626465338,0.26938753574156504,19.490188210902232,1.428373320840868,103.34280976283679,17.916261954722167,1296.2415524241485]
["V081","Hillerød Vand A/S","Region Hovedstaden","Hillerød Kommune",1720660,730.23,17.61,{"$f":"IFERROR(F57+G57*Nøgletal!$C$9,\"-\")","v":2004.3135},{"$f":"IFERROR(H57/Nøgletal!$C$9,\"-\")","v":27.703020041465102},6.4888023073438102E-3,1.6206902654588854E-2,0.87490459824994671,0.17975942036545056,13.005594063440348,0.44898014905014899,32.483713783778278,24.237499619688247,1753.5830974844446]
["V085","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3139623,1346.25,15.35,{"$f":"IFERROR(F58+G58*Nøgletal!$C$9,\"-\")","v":2456.8225000000002},{"$f":"IFERROR(H58/Nøgletal!$C$9,\"-\")","v":33.957463718037324},1.1839871309026591E-2,0.12338477209785981,1,0.40205200040250155,29.088462229120985,4.1898339218713785,303.1344842473942,33.957463718037324,2456.8225000000002]
["V086","HOFOR Vand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1224846,100,21.612500000000004,{"$f":"IFERROR(F59+G59*Nøgletal!$C$9,\"-\")","v":1663.6643750000003},{"$f":"IFERROR(H59/Nøgletal!$C$9,\"-\")","v":22.994670006910855},4.6190319708372578E-3,1.153682882664939E-2,1,0.10621311592077383,7.6845189368679865,0.26528557179501927,19.193411119369646,22.994670006910855,1663.6643750000003]
["V087","HOFOR Vand Brøndby A/S","Region Hovedstaden","Brøndby Kommune",1812933,125,26.862499999999997,{"$f":"IFERROR(F60+G60*Nøgletal!$C$9,\"-\")","v":2068.5018749999999},{"$f":"IFERROR(H60/Nøgletal!$C$9,\"-\")","v":28.590212508638565},6.836774164250773E-3,1.7076022369492946E-2,1,0.19546482622949943,14.141880177704282,0.48820710834606917,35.321784288838103,28.590212508638565,2068.5018749999999]
["V088","HOFOR Vand Dragør A/S","Region Hovedstaden","Dragør Kommune",653438,441.15,22.237500000000004,{"$f":"IFERROR(F61+G61*Nøgletal!$C$9,\"-\")","v":2050.0331250000004},{"$f":"IFERROR(H61/Nøgletal!$C$9,\"-\")","v":28.334942985487224},2.4641881615810935E-3,6.154734844076826E-3,1,6.9822631063912871E-2,5.0516673574740949,0.17439406089770845,12.617410305949205,28.334942985487224,2050.0331250000004]
["V089","HOFOR Vand Herlev A/S","Region Hovedstaden","Herlev Kommune",1459981,0,20.0625,{"$f":"IFERROR(F62+G62*Nøgletal!$C$9,\"-\")","v":1451.5218749999999},{"$f":"IFERROR(H62/Nøgletal!$C$9,\"-\")","v":20.0625},5.5057524911825244E-3,1.3751566227232162E-2,1,0.1104591593543494,7.9917201792871779,0.27589079743384526,19.960699194338702,20.0625,1451.5218749999999]
["V090","HOFOR Vand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",3108784,0,18.074999999999999,{"$f":"IFERROR(F63+G63*Nøgletal!$C$9,\"-\")","v":1307.7262499999999},{"$f":"IFERROR(H63/Nøgletal!$C$9,\"-\")","v":18.074999999999999},1.1723573972913603E-2,2.9281647543467831E-2,1,0.21190359956041338,15.331225428195907,0.52926577934818098,38.292379135840896,18.074999999999999,1307.7262499999999]
["V091","HOFOR Vand København A/S","Region Hovedstaden","Københavns Kommune",51161569,480,17.149999999999999,{"$f":"IFERROR(F64+G64*Nøgletal!$C$9,\"-\")","v":1720.8024999999998},{"$f":"IFERROR(H64/Nøgletal!$C$9,\"-\")","v":23.784416033172079},0.19293602860212333,0.48189100022028225,1,4.588870772060889,332.00480035860528,11.461496031880611,829.23923790656215,23.784416033172079,1720.8024999999998]
["V092","HOFOR Vand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1778853,0,20.299999999999997,{"$f":"IFERROR(F65+G65*Nøgletal!$C$9,\"-\")","v":1468.7049999999997},{"$f":"IFERROR(H65/Nøgletal!$C$9,\"-\")","v":20.299999999999997},6.7082546527643221E-3,1.6755022728385239E-2,1,0.13617756945111573,9.8524471497882224,0.34012696138622028,24.608185656293038,20.299999999999997,1468.7049999999997]
["V093","HOFOR Vand Vallensbæk A/S","Region Hovedstaden","Vallensbæk Kommune",451472,125,24.3,{"$f":"IFERROR(F66+G66*Nøgletal!$C$9,\"-\")","v":1883.105},{"$f":"IFERROR(H66/Nøgletal!$C$9,\"-\")","v":26.027712508638565},1.7025516693019681E-3,4.252416372364406E-3,1,4.4313525379694303E-2,3.2060835612208827,0.11068067080692848,8.0077465328812742,26.027712508638565,1883.105]
["V094","FORS Vand Holbæk A/S","Region Sjælland","Holbæk Kommune",2245204,625,13.83,{"$f":"IFERROR(F67+G67*Nøgletal!$C$9,\"-\")","v":1625.6005},{"$f":"IFERROR(H67/Nøgletal!$C$9,\"-\")","v":22.468562543192814},8.4669167038563982E-3,7.3076466906886836E-2,0.65529810727991933,0.19023944750860142,13.763824027247313,1.6419231671329468,118.79314114206869,14.723606507854742,1065.2529308432904]
["V097","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",4064939,962.5,12.97,{"$f":"IFERROR(F68+G68*Nøgletal!$C$9,\"-\")","v":1900.8795},{"$f":"IFERROR(H68/Nøgletal!$C$9,\"-\")","v":26.273386316516934},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$164,$I$3:$I$164,\">0\")),\"-\")","v":1.5329341974830496E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$164,$C$3:$C$164,C68,$I$3:$I$164,\">0\")),\"-\")","v":8.1280758007674606E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$164,$D$3:$D$164,D68,$I$3:$I$164,\">0\")),\"-\")","v":1},{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.40275372368272022},{"$f":"IF(H68>0,J68*H68,\"-\")","v":29.139231908444806},{"$f":"IF(H68>0,K68*I68,\"-\")","v":2.1355207552349622},{"$f":"IF(H68>0,K68*H68,\"-\")","v":154.50492664124951},{"$f":"IF(H68>0,L68*I68,\"-\")","v":26.273386316516934},{"$f":"IF(H68>0,L68*H68,\"-\")","v":1900.8795}]
["V098","HTK Vand A/S","Region Hovedstaden","Høje-Taastrup Kommune",2057834,0,21.71,{"$f":"IFERROR(F69+G69*Nøgletal!$C$9,\"-\")","v":1570.7184999999999},{"$f":"IFERROR(H69/Nøgletal!$C$9,\"-\")","v":21.71},7.7603233685507545E-3,1.9382745758780469E-2,1,0.16847662033123689,12.189283480964988,0.42079941042312402,30.444837344113019,21.71,1570.7184999999999]
["V101","Høng Vandværk a.m.b.a.","Region Sjælland","Kalundborg Kommune",231042,712.5,15.46,{"$f":"IFERROR(F70+G70*Nøgletal!$C$9,\"-\")","v":1831.0309999999999},{"$f":"IFERROR(H70/Nøgletal!$C$9,\"-\")","v":25.307961299239807},8.7128535718464337E-4,7.5199104700957907E-3,5.8640071756308754E-2,2.2050456100223288E-2,1.5953504988511547,0.19031360315093249,13.769189187969966,1.4840606665933072,107.37178922802578]
["V102","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1191683,0,25.7,{"$f":"IFERROR(F71+G71*Nøgletal!$C$9,\"-\")","v":1859.3949999999998},{"$f":"IFERROR(H71/Nøgletal!$C$9,\"-\")","v":25.7},4.4939705694456737E-3,1.1224466411800362E-2,1,0.11549504363475381,8.3560664069744366,0.28846878678326932,20.870716723769529,25.7,1859.3949999999998]
["V103","Haarby Vandværk","Region Syddanmark","Assens Kommune",318757,1250,13.900000000000002,{"$f":"IFERROR(F72+G72*Nøgletal!$C$9,\"-\")","v":2255.665},{"$f":"IFERROR(H72/Nøgletal!$C$9,\"-\")","v":31.177125086385626},1.202068483652779E-3,6.0342657237823444E-3,0.35574525739208462,3.7477039477244588E-2,2.7114638061786458,0.18813105727485144,13.611281993835501,11.091114388601474,802.4421260153166]
["V106","Ikast Vandforsyning A.m.b.A","Region Midtjylland","Ikast-Brande Kommune",868745,625,14.84,{"$f":"IFERROR(F73+G73*Nøgletal!$C$9,\"-\")","v":1698.674},{"$f":"IFERROR(H73/Nøgletal!$C$9,\"-\")","v":23.478562543192815},3.276135064738762E-3,1.7371048400819121E-2,0.4297894403033255,7.6918942017416073E-2,5.5650854549600517,0.40784724631946129,29.507748271213018,10.090838254565462,730.07214771781116]
["V107","Ishøj Vand A/S","Region Hovedstaden","Ishøj Kommune",1060488,0,19.73,{"$f":"IFERROR(F74+G74*Nøgletal!$C$9,\"-\")","v":1427.4655},{"$f":"IFERROR(H74/Nøgletal!$C$9,\"-\")","v":19.73},3.9992194746843786E-3,9.9887402405818837E-3,1,7.8904600235522787E-2,5.7087478270400736,0.19707784494668057,14.258582081892339,19.73,1427.4655]
["V108","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",94156,792,14.21,{"$f":"IFERROR(F75+G75*Nøgletal!$C$9,\"-\")","v":1820.0934999999999},{"$f":"IFERROR(H75/Nøgletal!$C$9,\"-\")","v":25.156786454733933},3.5507286160558376E-4,3.7002584710476663E-3,7.3585302321364787E-2,8.9324921552829655E-3,0.64626580743472251,9.3086612183466422E-2,6.7348163914737951,1.851169736705611,133.93213045065096]
["V110","Jyllinge Vandværk Amba","Region Sjælland","Roskilde Kommune",220654,875,16.71,{"$f":"IFERROR(F76+G76*Nøgletal!$C$9,\"-\")","v":2083.9684999999999},{"$f":"IFERROR(H76/Nøgletal!$C$9,\"-\")","v":28.803987560469938},8.3211104130080378E-4,7.1818038489474493E-3,6.550969119116222E-2,2.3968116082558038E-2,1.7340931985730741,0.20686458872681746,14.966652994385242,1.8869403301604637,136.52013288710955]
["V112","Kalundborg Vandforsyning A/S","Region Sjælland","Kalundborg Kommune",2989736,0,21.46,{"$f":"IFERROR(F77+G77*Nøgletal!$C$9,\"-\")","v":1552.6309999999999},{"$f":"IFERROR(H77/Nøgletal!$C$9,\"-\")","v":21.46},1.1274630580793912E-2,9.730935089387345E-2,0.75881585846910737,0.24195357226383737,17.505340953288631,2.0882586701825243,151.08551478770562,16.284188322747045,1178.1610251507486]
["V113","Kerteminde Forsyning - Vand A/S","Region Syddanmark","Kerteminde Kommune",903161,765,19.5,{"$f":"IFERROR(F78+G78*Nøgletal!$C$9,\"-\")","v":2175.8249999999998},{"$f":"IFERROR(H78/Nøgletal!$C$9,\"-\")","v":30.073600552868001},3.4059216700004316E-3,1.709739226230949E-2,0.74260161879672293,0.10242832781795008,7.410689517628688,0.51418014539239176,37.200933519139539,22.3327044536058,1615.7711672183796]
["V114","Klemensker Vandværk","Region Hovedstaden","Bornholms Regionskommune",341515,900,14.585000000000001,{"$f":"IFERROR(F79+G79*Nøgletal!$C$9,\"-\")","v":1955.2247500000001},{"$f":"IFERROR(H79/Nøgletal!$C$9,\"-\")","v":27.024530062197652},1.2878914602492773E-3,3.2167309986179215E-3,0.13326998571751905,3.4804661484354224E-2,2.518117258393028,8.6930643574153088E-2,6.2894320625899764,3.6015587354117451,260.57277450703975]
["V115","Kvarmløse-Tølløse Vandværk","Region Sjælland","Holbæk Kommune",208754,0,18.61,{"$f":"IFERROR(F80+G80*Nøgletal!$C$9,\"-\")","v":1346.4334999999999},{"$f":"IFERROR(H80/Nøgletal!$C$9,\"-\")","v":18.61},7.872348034284808E-4,6.7944849433192959E-3,6.0928138862710153E-2,1.4650439691804027E-2,1.0599593117020214,0.1264453647951721,9.1483221429307005,1.1338726642350359,82.035687257404845]
["V116","KLAR Køge Vand A/S","Region Sjælland","Køge Kommune",1538910,212.27,19.399999999999999,{"$f":"IFERROR(F81+G81*Nøgletal!$C$9,\"-\")","v":1615.8599999999997},{"$f":"IFERROR(H81/Nøgletal!$C$9,\"-\")","v":22.33393227366966},5.8034026238736663E-3,5.0088145971447243E-2,0.85953898312658139,0.12961280115843127,9.3774861638125007,1.1186652598399824,80.935431549422731,19.196885435727957,1388.8946612749176]
["V117","Langeland Vand ApS","Region Syddanmark","Langeland Kommune",732164,995,14.98,{"$f":"IFERROR(F82+G82*Nøgletal!$C$9,\"-\")","v":2078.8029999999999},{"$f":"IFERROR(H82/Nøgletal!$C$9,\"-\")","v":28.73259156876296},2.7610727584497074E-3,1.3860314061769236E-2,1,7.9332775860173149E-2,5.7397263334835271,0.39824274295159745,28.812862452548071,28.73259156876296,2078.8029999999999]
["V118","Langeskov Vandværk","Region Syddanmark","Kerteminde Kommune",313051,287.5,12.337500000000002,{"$f":"IFERROR(F83+G83*Nøgletal!$C$9,\"-\")","v":1180.118125},{"$f":"IFERROR(H83/Nøgletal!$C$9,\"-\")","v":16.311238769868694},1.1805505161486215E-3,5.9262476403523267E-3,0.25739838120327707,1.9256241348791895E-2,1.3931890615850935,9.6664440271157739E-2,6.9936722536182616,4.1984864547843346,303.76049500364655]
["V119","FORS Vand Lejre A/S","Region Sjælland","Lejre Kommune",229284,625,18.809999999999999,{"$f":"IFERROR(F84+G84*Nøgletal!$C$9,\"-\")","v":1985.9034999999999},{"$f":"IFERROR(H84/Nøgletal!$C$9,\"-\")","v":27.448562543192814},8.6465574153930358E-4,7.4626914250458497E-3,1,2.3733557199972336E-2,1.7171228634179982,0.20484015232091971,14.82018502041854,27.448562543192814,1985.9034999999999]
["V120","Lemvig Vand og Spildevand A/S","Region Midtjylland","Lemvig Kommune",1838486,892.05,16.34,{"$f":"IFERROR(F85+G85*Nøgletal!$C$9,\"-\")","v":2074.2489999999998},{"$f":"IFERROR(H85/Nøgletal!$C$9,\"-\")","v":28.669647546648235},6.933137400078628E-3,3.6761569033753681E-2,1,0.19877060565273935,14.381053318975694,1.0539412274594959,76.252647806694526,28.669647546648235,2074.2489999999998]
["V122","Andelsselskabet Ll. Skensved Vandværk","Region Sjælland","Næstved Kommune",544292,250,12.962500000000002,{"$f":"IFERROR(F86+G86*Nøgletal!$C$9,\"-\")","v":1187.836875},{"$f":"IFERROR(H86/Nøgletal!$C$9,\"-\")","v":16.417925017277128},2.0525863247060879E-3,1.7715511074131017E-2,0.20549386076651885,3.3699208370512997E-2,2.4381377256066146,0.29085193245782565,21.04313731332368,3.3737827975754926,244.09318540458685]
["V123","Lillerød Andelsvandværk a.m.b.a.","Region Hovedstaden","Allerød Kommune",610595,375,13.56,{"$f":"IFERROR(F87+G87*Nøgletal!$C$9,\"-\")","v":1356.0659999999998},{"$f":"IFERROR(H87/Nøgletal!$C$9,\"-\")","v":18.743137525915685},2.3026223919034518E-3,5.75119647482866E-3,1,4.3158368161699323E-2,3.1225079364989456,0.10779546646627507,7.7990019988350001,18.743137525915685,1356.0659999999998]
["V124","Lindholm Vandværk a.m.b.a","Region Nordjylland","Aalborg Kommune",499556,781.25,14.187500000000002,{"$f":"IFERROR(F88+G88*Nøgletal!$C$9,\"-\")","v":1807.715625},{"$f":"IFERROR(H88/Nøgletal!$C$9,\"-\")","v":24.98570317899102},1.8838818392055631E-3,1.9632167050030673E-2,6.3010452003589748E-2,4.7070112458681888E-2,3.4055226363856343,0.49052349867243417,35.489375128950606,1.5743604509357534,113.90497862520175]
["V125","Lolland Vand A/S","Region Sjælland","Lolland Kommune",1596729,969.73,23.97,{"$f":"IFERROR(F89+G89*Nøgletal!$C$9,\"-\")","v":2703.9594999999999},{"$f":"IFERROR(H89/Nøgletal!$C$9,\"-\")","v":37.373317208016587},6.0214445732467625E-3,5.1970027635692133E-2,1,0.22504135808644132,16.281742257554029,1.9422923281381104,140.52484994079228,37.373317208016587,2703.9594999999999]
["V126","Lyngby-Taarbæk Vand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2781930,0,23.55,{"$f":"IFERROR(F90+G90*Nøgletal!$C$9,\"-\")","v":1703.8425},{"$f":"IFERROR(H90/Nøgletal!$C$9,\"-\")","v":23.55},1.0490970791945513E-2,2.6203008555949679E-2,1,0.24706236215031685,17.874961901575421,0.61708085149261493,44.645799605490687,23.55,1703.8425]
["V127","Læsø Vand A/S","Region Nordjylland","Læsø Kommune",157979,1187.5,16.25,{"$f":"IFERROR(F91+G91*Nøgletal!$C$9,\"-\")","v":2363.1875},{"$f":"IFERROR(H91/Nøgletal!$C$9,\"-\")","v":32.663268832066343},5.9575656998585877E-4,6.2084533433624974E-3,1,1.9459357003917852E-2,1.4078844792334566,0.20278838058559034,14.671739335367462,32.663268832066343,2363.1875]
["V128","Løgstør Vand Amba","Region Nordjylland","Vesthimmerlands Kommune",444737,937.5,11.57,{"$f":"IFERROR(F92+G92*Nøgletal!$C$9,\"-\")","v":1774.5895},{"$f":"IFERROR(H92/Nøgletal!$C$9,\"-\")","v":24.527843814789222},1.6771532271112038E-3,1.7477822461004353E-2,0.37833793562239793,4.1136952408053325E-2,2.9762585067226577,0.42869329954612978,31.015960222162484,9.279813794155956,671.39452800718334]
["V131","Mariager Vand Amba","Region Nordjylland","Mariagerfjord Kommune",210128,601.25,11.087500000000002,{"$f":"IFERROR(F93+G93*Nøgletal!$C$9,\"-\")","v":1403.430625},{"$f":"IFERROR(H93/Nøgletal!$C$9,\"-\")","v":19.397797166551488},7.9241631190214224E-4,8.2578689834349808E-3,0.10753757940139079,1.5371130889744554E-2,1.1121013198730183,0.16018446756862847,11.589346228590269,2.0859921530101038,150.92153227028101]
["V132","Mariagerfjord Vand A/S","Region Nordjylland","Mariagerfjord Kommune",1438882,654.70000000000005,13.04,{"$f":"IFERROR(F94+G94*Nøgletal!$C$9,\"-\")","v":1598.1439999999998},{"$f":"IFERROR(H94/Nøgletal!$C$9,\"-\")","v":22.089067035245336},5.4261857901011686E-3,5.6546957276626113E-2,0.73637919422557674,0.11985938166324039,8.6718262633354399,1.2490695299225483,90.370180489896356,16.265929384608711,1176.83999097644]
["V133","Midtfyns Vandforsyning a.m.b.a.","Region Syddanmark","Faaborg-Midtfyn Kommune",1752202,800,12.96,{"$f":"IFERROR(F95+G95*Nøgletal!$C$9,\"-\")","v":1737.6559999999999},{"$f":"IFERROR(H95/Nøgletal!$C$9,\"-\")","v":24.017360055286801},6.6077507354924498E-3,3.3170259695450989E-2,0.75547309929014406,0.15870072856990836,11.481997712032868,0.79666207023301427,57.63850078135858,18.144469437734823,1312.7523638201146]
["V134","Morsø Vand A/S","Region Nordjylland","Morsø Kommune",540367,723,13.950000000000001,{"$f":"IFERROR(F96+G96*Nøgletal!$C$9,\"-\")","v":1732.2825},{"$f":"IFERROR(H96/Nøgletal!$C$9,\"-\")","v":23.943089149965449},2.0377847084330739E-3,2.123600799975163E-2,1,4.8790860942449436E-2,3.5300187891862165,0.50845563272743277,36.786765027829752,23.943089149965449,1732.2825]
["V135","Mørkøv Vandværk","Region Sjælland","Holbæk Kommune",341316,437.5,10.775000000000002,{"$f":"IFERROR(F97+G97*Nøgletal!$C$9,\"-\")","v":1217.07125},{"$f":"IFERROR(H97/Nøgletal!$C$9,\"-\")","v":16.821993780234969},1.2871410088764544E-3,1.1109087360788146E-2,9.9618443929528441E-2,2.1652278045605079E-2,1.5665423165995274,0.18687699848726511,13.52055084055363,1.6757808441792135,121.24274407636609]
["V136","NFS A/S","Region Syddanmark","Nyborg Kommune",1143540,625,15.46,{"$f":"IFERROR(F98+G98*Nøgletal!$C$9,\"-\")","v":1743.5309999999999},{"$f":"IFERROR(H98/Nøgletal!$C$9,\"-\")","v":24.098562543192813},4.3124179039089302E-3,2.1647914322741341E-2,0.8061193846778526,0.10392307256973381,7.5188343004202407,0.52168361723626167,37.743809707043532,19.426318408939338,1405.494136886761]
["V137","NK-Vand A/S","Region Sjælland","Næstved Kommune",2104410,902.83,17.55,{"$f":"IFERROR(F99+G99*Nøgletal!$C$9,\"-\")","v":2172.5725000000002},{"$f":"IFERROR(H99/Nøgletal!$C$9,\"-\")","v":30.028645473393233},7.9359667009155713E-3,6.8493930940583453E-2,0.79450613923348112,0.23830633055044781,17.241463015324896,2.05677996929386,148.80803077841077,23.857943181476607,1726.1221891798323]
["V138","Nordenskov Vandværk","Region Syddanmark","Varde Kommune",211308,1125,10.835000000000001,{"$f":"IFERROR(F100+G100*Nøgletal!$C$9,\"-\")","v":1908.9122499999999},{"$f":"IFERROR(H100/Nøgletal!$C$9,\"-\")","v":26.384412577747064},7.9686622456511208E-4,4.0001901811128841E-3,4.8598484166640019E-2,2.1024847238197558E-2,1.5211476976835934,0.10554266812793509,7.6360120390561024,1.2822424569057385,92.770241757130165]
["V140","Nybrovejens Vandværk","Region Hovedstaden","Frederikssund Kommune",315628,437.5,13.910000000000002,{"$f":"IFERROR(F101+G101*Nøgletal!$C$9,\"-\")","v":1443.8885},{"$f":"IFERROR(H101/Nøgletal!$C$9,\"-\")","v":19.956993780234971},1.1902686728710566E-3,2.9729012536251036E-3,0.19835036904601056,2.3754184501296211E-2,1.7186152486687807,5.9330171827848936E-2,4.2925379317448709,3.9584770813585437,286.39581683629063]
["V141","Nyhuse Vandværk","Region Hovedstaden","Hillerød Kommune",246023,406.25,14.37,{"$f":"IFERROR(F102+G102*Nøgletal!$C$9,\"-\")","v":1445.9195},{"$f":"IFERROR(H102/Nøgletal!$C$9,\"-\")","v":19.985065653075328},9.2778039244222922E-4,2.3172915112746931E-3,0.12509540175005326,1.8541752054593942E-2,1.3414957611498719,4.6311222990138887E-2,3.3506169833365487,2.5000398168726488,180.87788075073613]
["V142","Næsby Vandværk","Region Syddanmark","Odense Kommune",371225,687.5,15.46,{"$f":"IFERROR(F103+G103*Nøgletal!$C$9,\"-\")","v":1806.0309999999999},{"$f":"IFERROR(H103/Nøgletal!$C$9,\"-\")","v":24.962418797512097},1.399931210433035E-3,7.0275171786379617E-3,3.7896366542620227E-2,3.4945669162537454E-2,2.5283191639095848,0.17542382691987143,12.691913877652697,0.94598497254091163,68.442012763334944]
["V144","Odder Vandværk a.m.b.a.","Region Midtjylland","Odder Kommune",887685,715,17.03,{"$f":"IFERROR(F104+G104*Nøgletal!$C$9,\"-\")","v":1947.1205},{"$f":"IFERROR(H104/Nøgletal!$C$9,\"-\")","v":26.912515549412579},3.3475599340918542E-3,1.7749764429931821E-2,1,9.0091258778837571E-2,6.5181025726488979,0.47769081121895041,34.560930191691064,26.912515549412579,1947.1205]
["V145","Odsherred Vand A/S","Region Sjælland","Odsherred Kommune",354554,1441.25,15.96,{"$f":"IFERROR(F105+G105*Nøgletal!$C$9,\"-\")","v":2595.9560000000001},{"$f":"IFERROR(H105/Nøgletal!$C$9,\"-\")","v":35.880525224602628},1.337062995175094E-3,1.153995523244407E-2,0.62921192782822732,4.79745225252627E-2,3.4709567047027563,0.41405965480849455,29.95721602539458,22.576454448061558,1633.4064793172538]
["V146","Otterup Vandværk","Region Syddanmark","Nordfyns Kommune",274698,562.5,15.46,{"$f":"IFERROR(F106+G106*Nøgletal!$C$9,\"-\")","v":1681.0309999999999},{"$f":"IFERROR(H106/Nøgletal!$C$9,\"-\")","v":23.234706288873532},1.0359170412648229E-3,5.2002018019731717E-3,0.54731401747751551,2.4069228193427043E-2,1.7414086597944465,0.12082516151171753,8.7417004353727616,12.716680443873468,920.05183011424538]
["V149","Padborg Vandværk Amba","Region Syddanmark","Aabenraa Kommune",574143,500,12.47,{"$f":"IFERROR(F107+G107*Nøgletal!$C$9,\"-\")","v":1402.2044999999998},{"$f":"IFERROR(H107/Nøgletal!$C$9,\"-\")","v":19.38085003455425},2.1651578017419463E-3,1.0868879508370221E-2,0.20573676266757637,4.1962598656705805E-2,3.0359940128126643,0.21064812379536296,15.240391756594509,3.9873533438549771,288.48501442790757]
["V150","Pandrup Vandværk","Region Nordjylland","Jammerbugt Kommune",231184,312.5,11.71,{"$f":"IFERROR(F108+G108*Nøgletal!$C$9,\"-\")","v":1159.7184999999999},{"$f":"IFERROR(H108/Nøgletal!$C$9,\"-\")","v":16.029281271596407},8.7182085514917026E-4,9.0853536085930137E-3,0.1806761601157908,1.3974661705629759E-2,1.011066774402313,0.14563168844405083,10.536452658927077,2.896108989567999,209.53348539524472]
["V151","Randers Spildevand A/S","Region Midtjylland","Randers Kommune",300645,550,15.937499999999998,{"$f":"IFERROR(F109+G109*Nøgletal!$C$9,\"-\")","v":1703.0781249999998},{"$f":"IFERROR(H109/Nøgletal!$C$9,\"-\")","v":23.539435038009675},1.1337660953886183E-3,6.011567084085968E-3,0.10240022070995033,2.6688213350698261E-2,1.930892235923019,0.14150889285247889,10.238168397876846,2.410443343279729,174.39557588628836]
["V152","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",2561,1060,19.47,{"$f":"IFERROR(F110+G110*Nøgletal!$C$9,\"-\")","v":2468.6544999999996},{"$f":"IFERROR(H110/Nøgletal!$C$9,\"-\")","v":34.121002073255006},9.6578189236150647E-6,1.0064533268568199E-4,5.8595939697204738E-3,3.2953445951579107E-4,2.3841818145967482E-2,3.4341196052315951E-3,0.2484585534385059,0.19993521798926481,14.465313021523309]
["V153","Ringkøbing - Skjern Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",3490338,1321.25,14.660000000000002,{"$f":"IFERROR(F111+G111*Nøgletal!$C$9,\"-\")","v":2381.9009999999998},{"$f":"IFERROR(H111/Nøgletal!$C$9,\"-\")","v":32.921921216309606},1.3162457003597328E-2,6.9791285513261317E-2,0.90202222067736082,0.43333337248549386,31.351669499325478,2.2976632032525588,166.23593275532264,29.696304484500711,2148.5276294536261]
["V154","Ringsted Vand A/S","Region Sjælland","Ringsted Kommune",1668116,185.55,19.64,{"$f":"IFERROR(F112+G112*Nøgletal!$C$9,\"-\")","v":1606.5039999999999},{"$f":"IFERROR(H112/Nøgletal!$C$9,\"-\")","v":22.204616447823081},6.2906529760191595E-3,5.4293517947967516E-2,1,0.13968153653886226,10.105959168586683,1.2055667416376172,87.222753757481598,22.204616447823081,1606.5039999999999]
["V155","FORS Vand Roskilde A/S","Region Sjælland","Roskilde Kommune",3147611,625,18.2,{"$f":"IFERROR(F113+G113*Nøgletal!$C$9,\"-\")","v":1941.7699999999998},{"$f":"IFERROR(H113/Nøgletal!$C$9,\"-\")","v":26.838562543192811},1.1869994955087441E-2,0.10244783595488562,0.93449030880883777,0.31857360198949747,23.048800103940138,2.749552652689955,198.93013442211821,25.080376598973558,1814.5652469357367]
["V156","Rudersdal Forsyning","Region Hovedstaden","Rudersdal Kommune",1598945,445,18.36,{"$f":"IFERROR(F114+G114*Nøgletal!$C$9,\"-\")","v":1773.3459999999998},{"$f":"IFERROR(H114/Nøgletal!$C$9,\"-\")","v":24.51065653075328},6.0298013583833226E-3,1.5060468637058788E-2,0.58977373155556601,0.14779439004400319,10.69292411968363,0.36914197395512993,26.70742181565365,14.455741365019167,1045.8728877591366]
["V158","Rødding Vandværk Amba","Region Syddanmark","Vejen Kommune",268583,500,12.96,{"$f":"IFERROR(F115+G115*Nøgletal!$C$9,\"-\")","v":1437.6559999999999},{"$f":"IFERROR(H115/Nøgletal!$C$9,\"-\")","v":19.870850034554252},1.0128566887783307E-3,5.0844410974210238E-3,0.23386727409830013,2.0126323369209397E-2,1.4561394957622997,0.1010321665563776,7.3096772503539196,4.6471415315973159,336.22068981106577]
["V159","Rødekro Vandværk","Region Syddanmark","Aabenraa Kommune",328622,1000,10.46,{"$f":"IFERROR(F116+G116*Nøgletal!$C$9,\"-\")","v":1756.7809999999999},{"$f":"IFERROR(H116/Nøgletal!$C$9,\"-\")","v":24.281700069108503},1.2392705077376922E-3,6.2210162307990147E-3,0.11775746882108513,3.0091594773378451E-2,2.1771268818539307,0.15105685024131754,10.928963114959323,2.8593515388109854,206.87408383297475]
["V160","Rønne Vand A/S","Region Hovedstaden","Bornholms Regionskommune",927980,806.25,14.850000000000001,{"$f":"IFERROR(F117+G117*Nøgletal!$C$9,\"-\")","v":1880.6475},{"$f":"IFERROR(H117/Nøgletal!$C$9,\"-\")","v":25.993745680718732},3.4995169093074222E-3,8.7406469176974904E-3,0.36212723114985679,9.0965552545911973E-2,6.58135772669673,0.22720215306358663,16.438075774150491,9.4130431505722232,681.03367194390034]
["V162","Silkeborg Vand a/s","Region Midtjylland","Silkeborg Kommune",2560160,787.5,13.59,{"$f":"IFERROR(F118+G118*Nøgletal!$C$9,\"-\")","v":1770.7365},{"$f":"IFERROR(H118/Nøgletal!$C$9,\"-\")","v":24.474588804422947},9.654651189177018E-3,5.1191849476936356E-2,1,0.23629361790524053,17.095843255444152,1.2528994660859312,90.647276371317119,24.474588804422947,1770.7365]
["V165","SK Vand A/S","Region Sjælland","Slagelse Kommune",3487054,1298.75,16.23,{"$f":"IFERROR(F119+G119*Nøgletal!$C$9,\"-\")","v":2472.9904999999999},{"$f":"IFERROR(H119/Nøgletal!$C$9,\"-\")","v":34.180932964754668},1.3150072670389538E-2,0.11349596127279632,1,0.44948175242823718,32.520004788182959,3.879397844035843,280.6744340159932,34.180932964754668,2472.9904999999999]
["V166","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",1054283,737.5,15.47,{"$f":"IFERROR(F120+G120*Nøgletal!$C$9,\"-\")","v":1856.7545},{"$f":"IFERROR(H120/Nøgletal!$C$9,\"-\")","v":25.663503800967522},3.975819722079524E-3,2.1080985814204149E-2,0.78177615763020791,0.10203346454954951,7.3821211601599055,0.54101195957097059,39.142215274959717,20.063115392848626,1451.5663986725979]
["V167","Skive Vand A/S","Region Midtjylland","Skive Kommune",2405025,750,16.22,{"$f":"IFERROR(F121+G121*Nøgletal!$C$9,\"-\")","v":1923.5169999999998},{"$f":"IFERROR(H121/Nøgletal!$C$9,\"-\")","v":26.586275051831375},9.0696196629314017E-3,4.8089837271213076E-2,1,0.24112740297419241,17.44556760518282,1.2785296408902829,92.501619518411957,26.586275051831375,1923.5169999999998]
["V171","Solrød Vandværk a.m.b.a.","Region Sjælland","Solrød Kommune",715129,356.25,21.51,{"$f":"IFERROR(F122+G122*Nøgletal!$C$9,\"-\")","v":1912.4984999999999},{"$f":"IFERROR(H122/Nøgletal!$C$9,\"-\")","v":26.433980649619905},2.6968318582686131E-3,2.3275880812013108E-2,1,7.1288001156751005E-2,5.1576868836909346,0.61527418298761372,44.515087139153849,26.433980649619905,1912.4984999999999]
["V172","Sorø Vand A/S","Region Sjælland","Sorø Kommune",501033,555.70000000000005,18.5,{"$f":"IFERROR(F123+G123*Nøgletal!$C$9,\"-\")","v":1894.175},{"$f":"IFERROR(H123/Nøgletal!$C$9,\"-\")","v":26.180718728403594},1.8894517722591281E-3,1.6307525482654687E-2,0.51606759731250518,4.9467205400399915E-2,3.5789523107189338,0.4269427378176564,30.88930708110744,13.511020610081749,977.52234113941449]
["V174","Struer Forsyning Vand A/S","Region Midtjylland","Struer Kommune",920311,837.5,13.6,{"$f":"IFERROR(F124+G124*Nøgletal!$C$9,\"-\")","v":1821.46},{"$f":"IFERROR(H124/Nøgletal!$C$9,\"-\")","v":25.175673807878372},3.4705962481105441E-3,1.8402139781876437E-2,1,8.7374599061277577E-2,6.321552242083432,0.4632862685155032,33.518761527096657,25.175673807878372,1821.46]
["V176","Støvring Vandværk a.m.b.a.","Region Nordjylland","Rebild Kommune",434500,500,11.72,{"$f":"IFERROR(F125+G125*Nøgletal!$C$9,\"-\")","v":1347.942},{"$f":"IFERROR(H125/Nøgletal!$C$9,\"-\")","v":18.630850034554253},1.6385483492037272E-3,1.7075516224884353E-2,0.99414040603027953,3.0527548568381076E-2,2.2086681389223703,0.31813138204841834,23.016805491203066,18.521680818041013,1340.0436071852671]
["V178","Svendborg Vand A/S","Region Syddanmark","Svendborg Kommune",1930306,825,19.21,{"$f":"IFERROR(F126+G126*Nøgletal!$C$9,\"-\")","v":2214.8434999999999},{"$f":"IFERROR(H126/Nøgletal!$C$9,\"-\")","v":30.612902557014515},7.2794009430565019E-3,3.6541877769622005E-2,1,0.22284359174322826,16.122733862622564,1.1186529434117733,80.934540455841798,30.612902557014515,2214.8434999999999]
["V179","Svinninge Vandværk","Region Sjælland","Holbæk Kommune",630959,375,11.39,{"$f":"IFERROR(F127+G127*Nøgletal!$C$9,\"-\")","v":1199.0664999999999},{"$f":"IFERROR(H127/Nøgletal!$C$9,\"-\")","v":16.573137525915687},2.3794173253515179E-3,2.0536331880355824E-2,0.18415530992784204,3.9434410564597178E-2,2.8530796043486055,0.34035145253098376,24.624427590616676,3.0520312775617526,220.8144629315928]
["V180","Sydals Øst Vandforsyning","Region Syddanmark","Sønderborg Kommune",287897,1125,12.022500000000001,{"$f":"IFERROR(F128+G128*Nøgletal!$C$9,\"-\")","v":1994.8278749999999},{"$f":"IFERROR(H128/Nøgletal!$C$9,\"-\")","v":27.571912577747064},1.0856919541788388E-3,5.4500669760343002E-3,0.12087543444654093,2.9934603646982312E-2,2.1657685738591703,0.15026877020608403,10.871945524410179,3.3327669113572225,241.12568603669504]
["V181","Sønderborg Vandforsyning A/S","Region Syddanmark","Sønderborg Kommune",2093869,555,16.54,{"$f":"IFERROR(F129+G129*Nøgletal!$C$9,\"-\")","v":1751.6689999999999},{"$f":"IFERROR(H129/Nøgletal!$C$9,\"-\")","v":24.211043538355216},7.8962154048305162E-3,3.9638225785756591E-2,0.87912456555345908,0.1911756149545828,13.831555741964065,0.95968281028210722,69.433051323910462,21.284523132252414,1539.9352486184621]
["V183","Tarup Vandværk","Region Syddanmark","Odense Kommune",263914,742.5,16.087500000000002,{"$f":"IFERROR(F130+G130*Nøgletal!$C$9,\"-\")","v":1906.430625},{"$f":"IFERROR(H130/Nøgletal!$C$9,\"-\")","v":26.350112301313064},9.9524936486018994E-4,4.9960540606991954E-3,2.6941562878925383E-2,2.6224932531876504E-2,1.8973738686812649,0.13164658556285497,9.5246304654725549,0.70991320743257114,51.362220557746518]
["V184","Thisted Vand","Region Nordjylland","Thisted Kommune",3117911,758.75,16.125,{"$f":"IFERROR(F131+G131*Nøgletal!$C$9,\"-\")","v":1925.39375},{"$f":"IFERROR(H131/Nøgletal!$C$9,\"-\")","v":26.612214927436074},1.1757992916027946E-2,0.12253150717662922,1,0.31290623459660655,22.638766073064481,3.2608348043671329,235.92139809596205,26.612214927436074,1925.39375]
["V185","Tinglev Vandværk","Region Syddanmark","Aabenraa Kommune",412100,718.75,12.96,{"$f":"IFERROR(F132+G132*Nøgletal!$C$9,\"-\")","v":1656.4059999999999},{"$f":"IFERROR(H132/Nøgletal!$C$9,\"-\")","v":22.894346924671737},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$164,$I$3:$I$164,\">0\")),\"-\")","v":1.5540754308558252E-3},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$164,$C$3:$C$164,C132,$I$3:$I$164,\">0\")),\"-\")","v":7.8013060255012565E-3},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$164,$D$3:$D$164,D132,$I$3:$I$164,\">0\")),\"-\")","v":0.1476707368988357},{"$f":"IF(H132>0,J132*I132,\"-\")","v":3.5579542061121967E-2},{"$f":"IF(H132>0,J132*H132,\"-\")","v":2.5741798681221741},{"$f":"IF(H132>0,K132*I132,\"-\")","v":0.17860580661335779},{"$f":"IF(H132>0,K132*H132,\"-\")","v":12.922130108476434},{"$f":"IF(H132>0,L132*I132,\"-\")","v":3.3808250811838683},{"$f":"IF(H132>0,L132*H132,\"-\")","v":244.60269462365284}]
["V188","TREFOR Vand A/S","Region Syddanmark","Fredericia Kommune",3102948.3778304844,1250,16.71,{"$f":"IFERROR(F133+G133*Nøgletal!$C$9,\"-\")","v":2458.9684999999999},{"$f":"IFERROR(H133/Nøgletal!$C$9,\"-\")","v":33.987125086385625},1.1701567185635267E-2,5.8740717973279073E-2,1,0.39770262764493119,28.773785110110772,1.9964281294219361,144.44157516367707,33.987125086385625,2458.9684999999999]
["V188","TREFOR Vand A/S","Region Syddanmark","Middelfart kommune",2346552.9969411958,1250,16.71,{"$f":"IFERROR(F134+G134*Nøgletal!$C$9,\"-\")","v":2458.9684999999999},{"$f":"IFERROR(H134/Nøgletal!$C$9,\"-\")","v":33.987125086385625},8.8491151656088732E-3,4.4421688993436986E-2,1,0.3007559840373808,21.759695445104501,1.5097655003684625,109.23153395165825,33.987125086385625,2458.9684999999999]
["V188","TREFOR Vand A/S","Region Syddanmark","Kolding Kommune",5627366.6252283202,1250,16.71,{"$f":"IFERROR(F135+G135*Nøgletal!$C$9,\"-\")","v":2458.9684999999999},{"$f":"IFERROR(H135/Nøgletal!$C$9,\"-\")","v":33.987125086385625},2.1221432207438468E-2,0.10652950536544131,0.95180802672449416,0.72125547094646381,52.182833322976656,3.6206316242460423,261.95269801420119,32.349218462511253,2340.4659557626892]
["V190","Tønder Vand A/S","Region Syddanmark","Tønder Kommune",1570503,1047,17.190000000000001,{"$f":"IFERROR(F136+G136*Nøgletal!$C$9,\"-\")","v":2290.6965},{"$f":"IFERROR(H136/Nøgletal!$C$9,\"-\")","v":31.661319972356601},5.9225433787560445E-3,2.9730586063983985E-2,1,0.18751554096495709,13.566749388814646,0.94130959833748296,68.103749439716893,31.661319972356601,2290.6965]
["V191","TÅRNBYFORSYNING Vand A/S","Region Hovedstaden","Tårnby Kommune",2710271,261.25,17.75,{"$f":"IFERROR(F137+G137*Nøgletal!$C$9,\"-\")","v":1545.4624999999999},{"$f":"IFERROR(H137/Nøgletal!$C$9,\"-\")","v":21.360919143054595},1.0220736646593176E-2,2.5528052180300111E-2,1,0.21832432909033181,15.795765209685504,0.54530265850306925,39.452647342697055,21.360919143054595,1545.4624999999999]
["V193","Udsholt Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",290208,1137.5,14.21,{"$f":"IFERROR(F138+G138*Nøgletal!$C$9,\"-\")","v":2165.5934999999999},{"$f":"IFERROR(H138/Nøgletal!$C$9,\"-\")","v":29.932183828610921},1.0944069949958926E-3,2.7334701832918314E-3,0.19200139729763166,3.2757991357534731E-2,2.3700406747176372,8.1818732016317883E-2,5.9195852613805986,5.7470211192628708,415.79697797866868]
["V194","Ulfborg Vandværk Amba","Region Midtjylland","Holstebro Kommune",293973,807.5,13.712499999999999,{"$f":"IFERROR(F139+G139*Nøgletal!$C$9,\"-\")","v":1799.5993749999998},{"$f":"IFERROR(H139/Nøgletal!$C$9,\"-\")","v":24.873522805805113},1.1086052332807074E-3,5.8781566645379245E-3,7.7334101105251588E-2,2.7574917552642571E-2,1.9950452849336899,0.14621046385147937,10.578327059654532,1.9235715275079137,139.17040001519754]
["V197","Forsyning Ballerup A/S","Region Hovedstaden","Ballerup Kommune",3073113,0,22.93,{"$f":"IFERROR(F140+G140*Nøgletal!$C$9,\"-\")","v":1658.9854999999998},{"$f":"IFERROR(H140/Nøgletal!$C$9,\"-\")","v":22.93},1.1589054621556995E-2,2.8945662267706299E-2,1,0.26573702247230191,19.226073575871037,0.66372403579850536,48.020433990021864,22.93,1658.9854999999998]
["V198","Vandcenter Djurs a.m.b.a. (Grenaa)","Region Midtjylland","Norddjurs Kommune",1353195,937.5,12.65,{"$f":"IFERROR(F141+G141*Nøgletal!$C$9,\"-\")","v":1852.7275},{"$f":"IFERROR(H141/Nøgletal!$C$9,\"-\")","v":25.60784381478922},5.1030504796334584E-3,2.7057900581581969E-2,0.80883420929469418,0.13067811966143883,9.4545619575050974,0.69289449204924547,50.130916499762904,20.712500103677066,1498.5493825010356]
["V199","Vandcenter Syd as","Region Syddanmark","Odense Kommune",9160655,600,17.96,{"$f":"IFERROR(F142+G142*Nøgletal!$C$9,\"-\")","v":1899.4059999999999},{"$f":"IFERROR(H142/Nøgletal!$C$9,\"-\")","v":26.253020041465103},3.4545859903049182E-2,0.17341682370550404,0.93516207057845435,0.90693315238439587,65.61661357501103,4.5527153482678182,329.38895544717661,24.550828580914164,1776.2524478291396]
["V200","Vandforsyningen Brovst og Omegn","Region Nordjylland","Jammerbugt Kommune",286807,750,12.66,{"$f":"IFERROR(F143+G143*Nøgletal!$C$9,\"-\")","v":1665.951},{"$f":"IFERROR(H143/Nøgletal!$C$9,\"-\")","v":23.026275051831377},1.0815814416342312E-3,1.1271294780000935E-2,0.22414694552533745,2.4904791766026113E-2,1.8018616842719892,0.25953593379457274,18.777424810037338,5.1612692196942849,373.41782804488145]
["V205","Vejen Forsyning A/S","Region Syddanmark","Vejen Kommune",879859,750,16.71,{"$f":"IFERROR(F144+G144*Nøgletal!$C$9,\"-\")","v":1958.9684999999999},{"$f":"IFERROR(H144/Nøgletal!$C$9,\"-\")","v":27.076275051831377},3.3180472082440559E-3,1.665627109510194E-2,0.7661327259016999,8.9840358845377277E-2,6.4999499624630452,0.45098977750884878,32.629110402765207,20.744020412723764,1500.8298768605641]
["V206","Verdo Vand A/S","Region Midtjylland","Randers Kommune",2402276,693.75,13.49,{"$f":"IFERROR(F145+G145*Nøgletal!$C$9,\"-\")","v":1669.7514999999999},{"$f":"IFERROR(H145/Nøgletal!$C$9,\"-\")","v":23.078804422944021},9.0592528748716528E-3,4.8034869458962237E-2,0.8182194701598785,0.20907672531715624,15.126701076696254,1.1085873577250362,80.20629533140638,18.883527126864717,1366.2231876286623]
["V207","Vestforsyning Vand A/S","Region Midtjylland","Holstebro Kommune",3507364.26,928.75,15.190000000000001,{"$f":"IFERROR(F146+G146*Nøgletal!$C$9,\"-\")","v":2027.7465},{"$f":"IFERROR(H146/Nøgletal!$C$9,\"-\")","v":28.026903939184521},1.3226664944255817E-2,7.0131735226980449E-2,0.92266589889474837,0.37070246782843719,26.820323547387428,1.9655754062949042,142.20938064543631,25.859468516284451,1870.9325471531799]
["V208","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",48612,925,15.71,{"$f":"IFERROR(F147+G147*Nøgletal!$C$9,\"-\")","v":2061.6185},{"$f":"IFERROR(H147/Nøgletal!$C$9,\"-\")","v":28.495072563925365},1.8332131726465269E-4,1.9104142571325158E-3,4.1354246951515183E-2,5.223754237970662E-3,0.37793861911717741,5.443739288414861E-2,3.9385453751681516,1.1783922677099146,85.2566805688123]
["V209","Videbæk Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",379121,625,13.21,{"$f":"IFERROR(F148+G148*Nøgletal!$C$9,\"-\")","v":1580.7435},{"$f":"IFERROR(H148/Nøgletal!$C$9,\"-\")","v":21.848562543192816},1.4297079141506704E-3,7.5807391590938028E-3,9.7977779322639166E-2,3.123706278081867E-2,2.2600014921922305,0.16562825364109188,11.983204150932995,2.1406736393738259,154.87773780869628]
["V210","Vildbjerg Vandværk","Region Midtjylland","Herning Kommune",577921,937.5,11.087500000000002,{"$f":"IFERROR(F149+G149*Nøgletal!$C$9,\"-\")","v":1739.680625},{"$f":"IFERROR(H149/Nøgletal!$C$9,\"-\")","v":24.04534381478922},2.179405064488302E-3,1.155585777512364E-2,0.14494654302892404,5.2404544087314091E-2,3.7914687647171745,0.27786457327765313,20.103501876638202,3.4852894618956181,252.16069256814797]
["V212","Vordingborg Vand A/S","Region Sjælland","Vordingborg Kommune",962700,687.5,20.56,{"$f":"IFERROR(F150+G150*Nøgletal!$C$9,\"-\")","v":2175.0159999999996},{"$f":"IFERROR(H150/Nøgletal!$C$9,\"-\")","v":30.062418797512091},3.6304499327466703E-3,3.1333773987245683E-2,1,0.10914010630163001,7.8962866909229303,0.94196903611117,68.151459762643142,30.062418797512091,2175.0159999999996]
["V214","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",145122,2028,11.87,{"$f":"IFERROR(F151+G151*Nøgletal!$C$9,\"-\")","v":2886.7945},{"$f":"IFERROR(H151/Nøgletal!$C$9,\"-\")","v":39.900407740152041},5.4727137752161867E-4,2.7472485635350479E-3,1,2.1836351107627262E-2,1.5798600026368324,0.1096163378485954,7.9307420433458766,39.900407740152041,2886.7945]
["V217","Aabybro Vand a.m.b.a.","Region Nordjylland","Jammerbugt Kommune",475660,735,13.585000000000001,{"$f":"IFERROR(F152+G152*Nøgletal!$C$9,\"-\")","v":1717.8747499999999},{"$f":"IFERROR(H152/Nøgletal!$C$9,\"-\")","v":23.743949550794749},1.7937673366679974E-3,1.8693072606509761E-2,0.37174035539084477,4.259112114770839E-2,3.081467615036702,0.44384737291831106,32.112357430639804,8.8265842443947289,638.60337008195859]
["V218","Aalborg Vand A/S","Region Nordjylland","Aalborg Kommune",6837292,1250,14.5875,{"$f":"IFERROR(F153+G153*Nøgletal!$C$9,\"-\")","v":2305.4056249999999},{"$f":"IFERROR(H153/Nøgletal!$C$9,\"-\")","v":31.864625086385626},2.5784196823069854E-2,0.26870032331478017,0.86240753669364023,0.8216037649206962,59.44303239201237,8.5620350630160722,619.46323680921284,27.4802928284162,1988.199186135912]
["V219","Aalestrup Vand a.m.b.a.","Region Nordjylland","Vesthimmerlands Kommune",221487,1000,10.46,{"$f":"IFERROR(F154+G154*Nøgletal!$C$9,\"-\")","v":1756.7809999999999},{"$f":"IFERROR(H154/Nøgletal!$C$9,\"-\")","v":24.281700069108503},8.352523779518664E-4,8.7042689576546841E-3,0.18841907542479724,2.0281347723436875E-2,1.4673555077906577,0.21135444815062274,15.291494323697552,4.5751354767636592,331.01105174385071]
["V220","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",13780365,687.5,18.14,{"$f":"IFERROR(F155+G155*Nøgletal!$C$9,\"-\")","v":1999.9289999999999},{"$f":"IFERROR(H155/Nøgletal!$C$9,\"-\")","v":27.642418797512093},5.1967305689700392E-2,0.27554620446270628,1,1.4365020276530314,103.93092170069681,7.6167635818230224,551.07284514489572,27.642418797512093,1999.9289999999999]
["V221","Aars Vand","Region Nordjylland","Vesthimmerlands Kommune",460666,975,14.02,{"$f":"IFERROR(F156+G156*Nøgletal!$C$9,\"-\")","v":1989.3469999999998},{"$f":"IFERROR(H156/Nøgletal!$C$9,\"-\")","v":27.496157567380788},1.7372232769488705E-3,1.8103819924631934E-2,0.39188874200128965,4.7766964952707734E-2,3.4559399143284044,0.49778548521916743,36.014779855606761,10.775434598950097,779.60269323403941]
["V016","Asnæs Vandværk Amba","Region Sjælland","Odsherred Kommune",208935,500,12.97,{"$f":"IFERROR(F157+G157*Nøgletal!$C$9,\"-\")","v":1438.3795},{"$f":"IFERROR(H157/Nøgletal!$C$9,\"-\")","v":19.880850034554253},7.879173747776312E-4,6.8003760964217069E-3,0.37078807217177268,1.5664467167573765E-2,1.1333241995739618,0.13519725735152741,9.7815215693830062,7.3715820574484914,533.33396185639833]
["V038","Christiansfeld Vandforsyning A/S","Region Syddanmark","Kolding Kommune",284925,479.39,17.96,{"$f":"IFERROR(F158+G158*Nøgletal!$C$9,\"-\")","v":1778.7959999999998},{"$f":"IFERROR(H158/Nøgletal!$C$9,\"-\")","v":24.585984796129924},1.0744842080480368E-3,5.3938051912544175E-3,4.8191973275505805E-2,2.6417252402750734E-2,1.9112882113390155,0.13261201242546777,9.5944790989825925,1.1848471222470853,85.723689294576616]
["V039","Dianalund Vandværk","Region Sjælland","Sorø Kommune",296975,281.25,11.87,{"$f":"IFERROR(F159+G159*Nøgletal!$C$9,\"-\")","v":1140.0445},{"$f":"IFERROR(H159/Nøgletal!$C$9,\"-\")","v":15.757353144436767},1.1199261127842967E-3,9.6658850419261318E-3,0.30588638814585312,1.7647071254818483E-2,1.2767656052861172,0.15230876405915905,11.019539079680156,4.8199598400904637,348.72409443054505]
["V040","Dronninglund Vandværk I/S","Region Nordjylland","Brønderslev Kommune",402019,750,11.46,{"$f":"IFERROR(F160+G160*Nøgletal!$C$9,\"-\")","v":1579.1309999999999},{"$f":"IFERROR(H160/Nøgletal!$C$9,\"-\")","v":21.826275051831374},1.5160588464868429E-3,1.5799037876206633E-2,0.3131825713566786,3.3089917378184029E-2,2.3940555223116147,0.34483414624038777,24.948750480492055,6.8356089438706729,494.55630708904317]
["V096","Hornslet Vandværk","Region Midtjylland","Syddjurs Kommune",262766,500,14.52,{"$f":"IFERROR(F161+G161*Nøgletal!$C$9,\"-\")","v":1550.5219999999999},{"$f":"IFERROR(H161/Nøgletal!$C$9,\"-\")","v":21.430850034554251},9.9092012779485993E-4,5.2541550214270432E-3,0.41506888697229039,2.1236260654992976E-2,1.5364434583887419,0.11260100832250314,8.1466829521331015,8.8952790707125029,643.57344076604966]
["V175","Strømmen Vandværk","Region Midtjylland","Randers Kommune",233059,687.5,14.21,{"$f":"IFERROR(F162+G162*Nøgletal!$C$9,\"-\")","v":1715.5934999999999},{"$f":"IFERROR(H162/Nøgletal!$C$9,\"-\")","v":23.712418797512097},8.7889169094838089E-4,4.6601467280346972E-3,7.9380309130171189E-2,2.084064785342158E-2,1.507820872195051,0.11050335087301445,7.9949174356625941,1.8822991343705924,136.18434237171235]
["V186","Tistrup Vandværk","Region Syddanmark","Varde Kommune",241055,700,12.647500000000001,{"$f":"IFERROR(F163+G163*Nøgletal!$C$9,\"-\")","v":1615.0466249999999},{"$f":"IFERROR(H163/Nøgletal!$C$9,\"-\")","v":22.32269004837595},9.0904550590864097E-4,4.563319155489457E-3,5.5439962522902161E-2,2.0292341068267699E-2,1.4681508762891682,0.10186555909980785,7.3699732008710974,1.2375690996923236,89.538124362739623]
["V201","Vandforsyningen Østlolland a.m.b.a.","Region Sjælland","Guldborgsund Kommune",222554,1331.25,18.100000000000001,{"$f":"IFERROR(F164+G164*Nøgletal!$C$9,\"-\")","v":2640.7849999999999},{"$f":"IFERROR(H164/Nøgletal!$C$9,\"-\")","v":36.500138217000689},8.3927615491067047E-4,7.2436446826191717E-3,0.12795482364629335,3.0633695656472355E-2,2.2163478807457748,0.26439403211044188,19.128908223190468,4.6703687486216552,337.90117896277678]
["Selskaber der ikke er blevet reguleret igennem hele perioden fra 2011-2021. "]
["V037","Børkop Vandværk a.m.b.a.","Region Syddanmark","Vejle Kommune",224234,843.75,15.39,{"$f":"F166+G166*Nøgletal!$C$9","v":1957.2165},{"$f":"H166/Nøgletal!$C$9","v":27.052059433310298}]
["V078","Hedensted Vandværk","Region Midtjylland","Hedensted Kommune",428032,"-","-","-","-"]
["V104","I/S Almtoft-Kjellerup Vandværk","Region Midtjylland","Silkeborg Kommune",307256,568.75,12.46,{"$f":"F168+G168*Nøgletal!$C$9","v":1470.231},{"$f":"H168/Nøgletal!$C$9","v":20.321091914305462}]
["V223","Vester Skerninge Vandværk","Region Syddanmark","Svendborg Kommune",275721,1000,11.71,{"$f":"F169+G169*Nøgletal!$C$9","v":1847.2184999999999},{"$f":"H169/Nøgletal!$C$9","v":25.531700069108503}]
["V224","Kruså Vandværk","Region Syddanmark","Aabenraa Kommune",365500,"-","-","-","-"]
["V001","Andelsselskabet Ejby Vandværk","Region Sjælland","Køge Kommune",263371,656.25,14.21,{"$f":"F171+G171*Nøgletal!$C$9","v":1684.3434999999999},{"$f":"H171/Nøgletal!$C$9","v":23.280490670352453}]
["V004","Andelsselskabet Hammerum Vandværk","Region Midtjylland","Herning Kommune",223435,758.81,13.27,{"$f":"F172+G172*Nøgletal!$C$9","v":1718.8944999999999},{"$f":"H172/Nøgletal!$C$9","v":23.75804422944022}]
["V005","Andelsselskabet Haarlev Vandværk","Region Sjælland","Stevns Kommune",213359,500,14.53,{"$f":"F173+G173*Nøgletal!$C$9","v":1551.2454999999998},{"$f":"H173/Nøgletal!$C$9","v":21.440850034554249}]
["V009","Andelsselskabet Strandhuse Nr. Bjert Vandværk","Region Syddanmark","Kolding Kommune",245065,450,11.22,{"$f":"F174+G174*Nøgletal!$C$9","v":1261.7669999999998},{"$f":"H174/Nøgletal!$C$9","v":17.439765031098823}]
["V011","Vrå Vandværk Amba","Region Nordjylland","Hjørring Kommune",294795,718.75,13.09,{"$f":"F175+G175*Nøgletal!$C$9","v":1665.8114999999998},{"$f":"H175/Nøgletal!$C$9","v":23.024346924671732}]
["V029","Bramdrupdam Vandværk I/S","Region Syddanmark","Kolding Kommune",362934,500,14.96,{"$f":"F176+G176*Nøgletal!$C$9","v":1582.356},{"$f":"H176/Nøgletal!$C$9","v":21.870850034554252}]
["V031","Branderup Vandværk","Region Syddanmark","Tønder Kommune",416333,875,12.962499999999999,{"$f":"F177+G177*Nøgletal!$C$9","v":1812.836875},{"$f":"H177/Nøgletal!$C$9","v":25.05648756046994}]
["V032","Bredebro Andelsvandværk","Region Syddanmark","Tønder Kommune",291161,562.5,11.0875,{"$f":"F178+G178*Nøgletal!$C$9","v":1364.680625},{"$f":"H178/Nøgletal!$C$9","v":18.862206288873534}]
["V033","Broager Vandværk a.m.b.a.","Region Syddanmark","Sønderborg Kommune",213742.56,526.64,16.720000000000002,{"$f":"F179+G179*Nøgletal!$C$9","v":1736.3319999999999},{"$f":"H179/Nøgletal!$C$9","v":23.999060124395299}]
["V034","Brædstrup Vandværk Amba","Region Midtjylland","Horsens Kommune",300097,593.75,12.34,{"$f":"F180+G180*Nøgletal!$C$9","v":1486.549},{"$f":"H180/Nøgletal!$C$9","v":20.546634416033175}]
["V036","Brørup Vandværk a.m.b.a.","Region Syddanmark","Vejen Kommune",540947,625,12.34,{"$f":"F181+G181*Nøgletal!$C$9","v":1517.799},{"$f":"H181/Nøgletal!$C$9","v":20.978562543192815}]
["V042","Egå Vandværk a.m.b.a","Region Midtjylland","Aarhus Kommune",248900,958.75,19.84,{"$f":"F182+G182*Nøgletal!$C$9","v":2394.174},{"$f":"H182/Nøgletal!$C$9","v":33.091554941257776}]
["V046","Farsø Vandværk I/S","Region Nordjylland","Vesthimmerlands Kommune",182411,318.75,12.335000000000001,{"$f":"F183+G183*Nøgletal!$C$9","v":1211.1872499999999},{"$f":"H183/Nøgletal!$C$9","v":16.740666897028333}]
["V048","Faxe Vandværk Smba","Region Sjælland","Faxe Kommune",301196,625,12.97,{"$f":"F184+G184*Nøgletal!$C$9","v":1563.3795},{"$f":"H184/Nøgletal!$C$9","v":21.608562543192814}]
["V064","Gl. Hørning Vandværk","Region Midtjylland","Skanderborg Kommune",246007,531.25,13.585000000000001,{"$f":"F185+G185*Nøgletal!$C$9","v":1514.1247499999999},{"$f":"H185/Nøgletal!$C$9","v":20.927778161713892}]
["V066","Glamsbjerg Vandværk","Region Syddanmark","Assens Kommune",224676,312.5,12.335000000000001,{"$f":"F186+G186*Nøgletal!$C$9","v":1204.9372499999999},{"$f":"H186/Nøgletal!$C$9","v":16.654281271596407}]
["V075","Halsnæs Vandforsyning a.m.b.a.","Region Hovedstaden","Halsnæs Kommune",453609,762.5,22.46,{"$f":"F187+G187*Nøgletal!$C$9","v":2387.4809999999998},{"$f":"H187/Nøgletal!$C$9","v":32.999046302695234}]
["V076","Hammel Vandværk Amba","Region Midtjylland","Favrskov Kommune",432379,563,14.22,{"$f":"F188+G188*Nøgletal!$C$9","v":1591.817},{"$f":"H188/Nøgletal!$C$9","v":22.001617138908088}]
["V077","Hasselager-Kolt Vandværk a.m.b.a.","Region Midtjylland","Aarhus Kommune",370027,525,15.46,{"$f":"F189+G189*Nøgletal!$C$9","v":1643.5309999999999},{"$f":"H189/Nøgletal!$C$9","v":22.716392536281965}]
["V082","Hinnerup Vandværk I/S","Region Midtjylland","Favrskov Kommune",331187,0,17.96,{"$f":"F190+G190*Nøgletal!$C$9","v":1299.4059999999999},{"$f":"H190/Nøgletal!$C$9","v":17.96}]
["V083","Hjallerup Vandforsyning","Region Nordjylland","Brønderslev Kommune",274291,585.94000000000005,9.3699999999999992,{"$f":"F191+G191*Nøgletal!$C$9","v":1263.8595},{"$f":"H191/Nøgletal!$C$9","v":17.468686938493438}]
["V084","Hjerting Vandværk Amba","Region Syddanmark","Esbjerg Kommune",329867,825,14.21,{"$f":"F192+G192*Nøgletal!$C$9","v":1853.0934999999999},{"$f":"H192/Nøgletal!$C$9","v":25.612902557014515}]
["V095","Hornbæk Vandværk a.m.b.a.","Region Hovedstaden","Helsingør Kommune",198173,812.5,15.34,{"$f":"F193+G193*Nøgletal!$C$9","v":1922.3489999999999},{"$f":"H193/Nøgletal!$C$9","v":26.570131306150657}]
["V099","Hurup Vandværk","Region Nordjylland","Thisted Kommune",424628,812.5,14.219999999999999,{"$f":"F194+G194*Nøgletal!$C$9","v":1841.3169999999998},{"$f":"H194/Nøgletal!$C$9","v":25.450131306150656}]
["V100","Hæstrup Vandværk I/S","Region Nordjylland","Hjørring Kommune",269061,862.5,10.46,{"$f":"F195+G195*Nøgletal!$C$9","v":1619.2809999999999},{"$f":"H195/Nøgletal!$C$9","v":22.381216309606081}]
["V105","I/S Ørslev Vandværk","Region Sjælland","Vordingborg Kommune",377176,1100,18.899999999999999,{"$f":"F196+G196*Nøgletal!$C$9","v":2467.415},{"$f":"H196/Nøgletal!$C$9","v":34.103870076019355}]
["V109","Juelsminde Grundejerforening","Region Midtjylland","Hedensted Kommune",219959,725,14.212500000000002,{"$f":"F197+G197*Nøgletal!$C$9","v":1753.274375},{"$f":"H197/Nøgletal!$C$9","v":24.233232550103665}]
["V121","Lille Næstved Vandværk","Region Sjælland","Næstved Kommune",204030,312.5,13.21,{"$f":"F198+G198*Nøgletal!$C$9","v":1268.2435},{"$f":"H198/Nøgletal!$C$9","v":17.529281271596407}]
["V129","Løgten Skødstrup Vandværk a.m.b.a.","Region Midtjylland","Aarhus Kommune",378634,643.75,16.84,{"$f":"F199+G199*Nøgletal!$C$9","v":1862.1239999999998},{"$f":"H199/Nøgletal!$C$9","v":25.737719419488595}]
["V130","Løkken Vandværk","Region Nordjylland","Hjørring Kommune",259234,750,11.397500000000001,{"$f":"F200+G200*Nøgletal!$C$9","v":1574.6091249999999},{"$f":"H200/Nøgletal!$C$9","v":21.763775051831377}]
["V139","Nr. Uttrup Vandværk Amba","Region Nordjylland","Aalborg Kommune",242162,1726.25,13.3475,{"$f":"F201+G201*Nøgletal!$C$9","v":2691.9416249999999},{"$f":"H201/Nøgletal!$C$9","v":37.207209744298552}]
["V143","Nørre Alslev Vandværk","Region Sjælland","Guldborgsund Kommune",225241,1000,15.46,{"$f":"F202+G202*Nøgletal!$C$9","v":2118.5309999999999},{"$f":"H202/Nøgletal!$C$9","v":29.281700069108503}]
["V147","Outrup Vandværk I/S","Region Syddanmark","Varde Kommune",321068,750,11.9625,{"$f":"F203+G203*Nøgletal!$C$9","v":1615.4868750000001},{"$f":"H203/Nøgletal!$C$9","v":22.328775051831379}]
["V148","Oksby Og Ho Vandværk a.m.b.a.","Region Syddanmark","Varde Kommune",330984,625,12.65,{"$f":"F204+G204*Nøgletal!$C$9","v":1540.2275},{"$f":"H204/Nøgletal!$C$9","v":21.288562543192814}]
["V157","Ry Vandværk","Region Midtjylland","Skanderborg Kommune",299811,812.5,14.7,{"$f":"F205+G205*Nøgletal!$C$9","v":1876.0449999999998},{"$f":"H205/Nøgletal!$C$9","v":25.930131306150656}]
["V161","Sdr. Felding Vandværk","Region Midtjylland","Herning Kommune",200368,0,0,{"$f":"F206+G206*Nøgletal!$C$9","v":0},{"$f":"H206/Nøgletal!$C$9","v":0}]
["V163","Sindal Vandværk Amba","Region Nordjylland","Hjørring Kommune",384480,962.5,13.772500000000001,{"$f":"F207+G207*Nøgletal!$C$9","v":1958.9403750000001},{"$f":"H207/Nøgletal!$C$9","v":27.075886316516936}]
["V168","Skovlund/Ansager Vandværk","Region Syddanmark","Varde Kommune",298225,600,11.72,{"$f":"F208+G208*Nøgletal!$C$9","v":1447.942},{"$f":"H208/Nøgletal!$C$9","v":20.013020041465101}]
["V169","Skærbæk Vandværk","Region Syddanmark","Tønder Kommune",679563,510.81,12.110000000000001,{"$f":"F209+G209*Nøgletal!$C$9","v":1386.9684999999999},{"$f":"H209/Nøgletal!$C$9","v":19.170262612301315}]
["V170","Snejbjerg Vandværk I/S","Region Midtjylland","Herning Kommune",276779,750,12.34,{"$f":"F210+G210*Nøgletal!$C$9","v":1642.799},{"$f":"H210/Nøgletal!$C$9","v":22.706275051831376}]
["V177","Sunds Vand- og Varmeværk","Region Midtjylland","Herning Kommune",265596,218.75,12.96,{"$f":"F211+G211*Nøgletal!$C$9","v":1156.4059999999999},{"$f":"H211/Nøgletal!$C$9","v":15.983496890117484}]
["V182","Søndersø Vandværk","Region Syddanmark","Nordfyns Kommune",242309,375,15.46,{"$f":"F212+G212*Nøgletal!$C$9","v":1493.5309999999999},{"$f":"H212/Nøgletal!$C$9","v":20.643137525915687}]
["V187","Toftlund Vand Amba","Region Syddanmark","Tønder Kommune",464823,956.25,12.34,{"$f":"F213+G213*Nøgletal!$C$9","v":1849.049},{"$f":"H213/Nøgletal!$C$9","v":25.557000691085005}]
["V189","Tune Vandværk a.m.b.a.","Region Sjælland","Greve Kommune",253232,618.75,19.38,{"$f":"F214+G214*Nøgletal!$C$9","v":2020.8929999999998},{"$f":"H214/Nøgletal!$C$9","v":27.932176917760884}]
["V192","Tårs Vandværk Amba","Region Nordjylland","Hjørring Kommune",279629,750,11.712500000000002,{"$f":"F215+G215*Nøgletal!$C$9","v":1597.399375},{"$f":"H215/Nøgletal!$C$9","v":22.078775051831375}]
["V195","Ulsted-Aalebæk Vandværk","Region Nordjylland","Aalborg Kommune",256249,1312.5,14.649999999999999,{"$f":"F216+G216*Nøgletal!$C$9","v":2372.4274999999998},{"$f":"H216/Nøgletal!$C$9","v":32.790981340704903}]
["V196","Vamdrup Vandværk","Region Syddanmark","Kolding Kommune",313229,750,12.96,{"$f":"F217+G217*Nøgletal!$C$9","v":1687.6559999999999},{"$f":"H217/Nøgletal!$C$9","v":23.326275051831377}]
["V203","Vandværket Lyngen","Region Sjælland","Køge Kommune",287599,562.5,16.09,{"$f":"F218+G218*Nøgletal!$C$9","v":1726.6115},{"$f":"H218/Nøgletal!$C$9","v":23.864706288873531}]
["V211","Vodskov Vandværk","Region Nordjylland","Aalborg Kommune",216690,412,15.762499999999999,{"$f":"F219+G219*Nøgletal!$C$9","v":1552.4168749999999},{"$f":"H219/Nøgletal!$C$9","v":21.457040428472702}]
["V215","Ølgod Vandværk Amba","Region Syddanmark","Varde Kommune",406104,825,11.51,{"$f":"F220+G220*Nøgletal!$C$9","v":1657.7484999999999},{"$f":"H220/Nøgletal!$C$9","v":22.912902557014512}]
["V222","Them Vandværk","Region Midtjylland","Silkeborg Kommune",230123,1150,14.84,{"$f":"F221+G221*Nøgletal!$C$9","v":2223.674},{"$f":"H221/Nøgletal!$C$9","v":30.734955079474776}]
["V049","Fensmark Vandværk A.m.b.a","Region Sjælland","Næstved Kommune",{"$error":"#N/A"},875,14.22,{"$f":"F222+G222*Nøgletal!$C$9","v":1903.817},{"$f":"H222/Nøgletal!$C$9","v":26.31398756046994}]
["V173","Stenlien Vandværk Amba","Region Hovedstaden","Egedal Kommune",{"$error":"#N/A"},0,20.6,{"$f":"F223+G223*Nøgletal!$C$9","v":1490.41},{"$f":"H223/Nøgletal!$C$9","v":20.6}]

{"sheet":"S 2019","index":19,"n_rows":102,"n_cols":18,"rows_kept":102,"cut":false,"hidden":false,"merged":[[0,5,0,6],[0,9,0,11],[0,12,0,13],[0,14,0,15],[0,16,0,17],[0,7,0,8]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Landsplan",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region","Kommune","Debiteret vandmængde (2019)","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["S001","Afløb Ballerup A/S","Region Hovedstaden","Ballerup Kommune",2687585,0,31.89,{"$f":"F3+G3*Nøgletal!$C$9","v":2307.2415000000001},{"$f":"H3/Nøgletal!$C$9","v":31.890000000000004},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":9.7201246814874239E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$C$3:$C$99,C3,$H$3:$H$99,\">0\")),\"-\")","v":3.0550655795834818E-2},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$D$3:$D$99,D3,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H3>0,J3*I3,\"-\")","v":0.30997477609263396},{"$f":"IF(H3>0,J3*H3,\"-\")","v":22.426675050302066},{"$f":"IF(H3>0,K3*I3,\"-\")","v":0.97426041332917246},{"$f":"IF(H3>0,K3*H3,\"-\")","v":70.487740904365623},{"$f":"IF(H3>0,L3*I3,\"-\")","v":31.890000000000004},{"$f":"IF(H3>0,L3*H3,\"-\")","v":2307.2415000000001}]
["S002","Allerød Spildevand A/S","Region Hovedstaden","Allerød Kommune",1181700,0,51.85,{"$f":"F4+G4*Nøgletal!$C$9","v":3751.3474999999999},{"$f":"H4/Nøgletal!$C$9","v":51.85},4.273826255211906E-3,1.3432769551079502E-2,1,{"$f":"IF(H4>0,J4*I4,\"-\")","v":0.22159789133273733},{"$f":"IF(H4>0,J4*H4,\"-\")","v":16.032607437923545},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.69648910122347218},{"$f":"IF(H4>0,K4*H4,\"-\")","v":50.390986473518211},{"$f":"IF(H4>0,L4*I4,\"-\")","v":51.85},{"$f":"IF(H4>0,L4*H4,\"-\")","v":3751.3474999999999}]
["S003","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",2006797,778.44,32.5,{"$f":"F5+G5*Nøgletal!$C$9","v":3129.8150000000001},{"$f":"H5/Nøgletal!$C$9","v":43.259364201796828},7.2579349305919331E-3,3.3903259275967192E-2,1,0.31397365051541942,22.715993614790591,1.4666334406470114,106.11092943081125,43.259364201796828,3129.8150000000001]
["S004","Arwos Spildevand A/S","Region Syddanmark","Aabenraa Kommune",2520874,762.5,53.06,{"$f":"F6+G6*Nøgletal!$C$9","v":4601.3909999999996},{"$f":"H6/Nøgletal!$C$9","v":63.599046302695228},9.1171849769662843E-3,4.179651147984223E-2,1,0.57984426950031609,41.951732898347863,2.6582182688976186,192.3220917547427,63.599046302695228,4601.3909999999996]
["S006","Assens Spildevand A/S","Region Syddanmark","Assens Kommune",1752301,762.5,68.75,{"$f":"F7+G7*Nøgletal!$C$9","v":5736.5625},{"$f":"H7/Nøgletal!$C$9","v":79.28904630269524},6.3375053066210352E-3,2.9053442918066916E-2,1,0.50249475170025204,36.355495285513236,2.303619780783321,166.66689113967325,79.28904630269524,5736.5625]
["S007","Billund Spildevand A/S","Region Syddanmark","Billund Kommune",1603522,778.44,43.75,{"$f":"F8+G8*Nøgletal!$C$9","v":3943.7524999999996},{"$f":"H8/Nøgletal!$C$9","v":54.509364201796821},5.7994198395615688E-3,2.6586662277122766E-2,1,0.31612268819378764,22.871476490820534,1.4492220569738576,104.85121582205859,54.509364201796821,3943.7524999999996]
["S010","Bornholms Spildevand A/S","Region Hovedstaden","Bornholms Regionskommune",1966242,685,39.630000000000003,{"$f":"F9+G9*Nøgletal!$C$9","v":3552.2305000000001},{"$f":"H9/Nøgletal!$C$9","v":49.097864547339327},7.1112606276553846E-3,2.2350914502541813E-2,1,0.34914771105745129,25.260836895006602,1.0973821727549602,79.395600198821356,49.097864547339327,3552.2305000000001]
["S011","Brøndby Kloakforsyning A/S","Region Hovedstaden","Brøndby Kommune",1800750,0,33.68,{"$f":"F10+G10*Nøgletal!$C$9","v":2436.7479999999996},{"$f":"H10/Nøgletal!$C$9","v":33.68},6.5127296514113902E-3,2.0469712929767632E-2,1,0.21934873465953561,15.8698809526174,0.68941993147457381,49.87953204218541,33.68,2436.7479999999996]
["S012","Brønderslev Spildevand A/S","Region Nordjylland","Brønderslev Kommune",1352268,0,42.95,{"$f":"F11+G11*Nøgletal!$C$9","v":3107.4324999999999},{"$f":"H11/Nøgletal!$C$9","v":42.95},4.8907154798027361E-3,4.6259936089785604E-2,1,0.21005622985752753,15.197568230192115,1.9868642550562918,143.74962885332269,42.95,3107.4324999999999]
["S013","Egedal Spildevand A/S","Region Hovedstaden","Egedal Kommune",1532811,0,45.98,{"$f":"F12+G12*Nøgletal!$C$9","v":3326.6529999999993},{"$f":"H12/Nøgletal!$C$9","v":45.98},5.5436810494013848E-3,1.7423962874130255E-2,1,0.25489845465147565,18.441903194034261,0.80115381295250909,57.963478367114028,45.98,3326.6529999999993]
["S014","Energi Viborg Spildevand A/S","Region Midtjylland","Viborg Kommune",4004612,0,50.44,{"$f":"F13+G13*Nøgletal!$C$9","v":3649.3339999999994},{"$f":"H13/Nøgletal!$C$9","v":50.44},1.4483384875633968E-2,6.765477471595259E-2,1,0.73054193312697735,52.854708861736803,3.4125068366726485,246.8948696332661,50.44,3649.3339999999994]
["S015","Din Forsyning A/S","Region Syddanmark","Esbjerg Kommune",6076887.6751650106,775,32.46,{"$f":"F14+G14*Nøgletal!$C$9","v":3123.4809999999998},{"$f":"H14/Nøgletal!$C$9","v":43.171817553559087},2.1978134971730439E-2,0.10075581146727132,1,0.94883603316704301,68.648286999635559,4.3498115101258339,314.70886275760404,43.171817553559087,3123.4809999999998]
["S015","Din Forsyning A/S","Region Syddanmark","Varde Kommune",2629022.3248349894,775,32.46,{"$f":"F15+G15*Nøgletal!$C$9","v":3123.4809999999998},{"$f":"H15/Nøgletal!$C$9","v":43.171817553559087},9.5083224485216396E-3,4.3589628748095757E-2,1,0.41049156198798642,29.699064509830816,1.8818434995401643,136.15137719173089,43.171817553559087,3123.4809999999998]
["S016","Fanø Vand A/S","Region Syddanmark","Fanø Kommune",171924,794.71249999999998,57.5,{"$f":"F16+G16*Nøgletal!$C$9","v":4954.8374999999996},{"$f":"H16/Nøgletal!$C$9","v":68.484277816171385},6.2179343750617901E-4,2.8505286022468381E-3,1,4.2583074518445362E-2,3.0808854414095221,0.19521639271921515,14.123906013235217,68.484277816171385,4954.8374999999996]
["S017","Favrskov Spildevand A/S","Region Midtjylland","Favrskov Kommune",1794881,714,43.59,{"$f":"F17+G17*Nøgletal!$C$9","v":3867.7365},{"$f":"H17/Nøgletal!$C$9","v":53.458693849343476},6.4915033788448852E-3,3.0323104884304324E-2,1,0.34702729175164748,25.107424558231688,1.6210335805715568,117.28177955435211,53.458693849343476,3867.7365]
["S018","Faxe Spildevand A/S","Region Sjælland","Faxe Kommune",2121653,667.54,45.63,{"$f":"F18+G18*Nøgletal!$C$9","v":3968.8705},{"$f":"H18/Nøgletal!$C$9","v":54.856537664132695},7.6733318912152876E-3,5.3323001087092509E-2,1,0.42093241989984198,30.454460579753565,2.925115217498679,211.63208598602938,54.856537664132695,3968.8705]
["S020","FFV Spildevand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",2256506,778.44,49.25,{"$f":"F19+G19*Nøgletal!$C$9","v":4341.6774999999998},{"$f":"H19/Nøgletal!$C$9","v":60.009364201796821},8.1610515256352687E-3,3.7413245935073655E-2,1,0.48973951327147641,35.43265378519132,2.2451451012892294,162.43624807827575,60.009364201796821,4341.6774999999998]
["S021","Forsyning Helsingør Spildevand A/S","Region Hovedstaden","Helsingør Kommune",2832310,684.8,35.49,{"$f":"F20+G20*Nøgletal!$C$9","v":3252.5015000000003},{"$f":"H20/Nøgletal!$C$9","v":44.955100207325508},1.0243548143267524E-2,3.2195792102240828E-2,1,0.46049973325915472,33.317155701299839,1.4473650602104555,104.71686210622646,44.955100207325508,3252.5015000000003]
["S022","Fredensborg Spildevand A/S","Region Hovedstaden","Fredensborg Kommune",1731882,0,39.93,{"$f":"F21+G21*Nøgletal!$C$9","v":2888.9354999999996},{"$f":"H21/Nøgletal!$C$9","v":39.93},6.2636563954716982E-3,1.9686867898504417E-2,1,0.25010779987118492,18.095299320680226,0.78609663518728135,56.874091555799801,39.93,2888.9354999999996]
["S023","Fredericia Spildevand A/S","Region Syddanmark","Fredericia Kommune",5217000,437.5,35.94,{"$f":"F22+G22*Nøgletal!$C$9","v":3037.7589999999996},{"$f":"H22/Nøgletal!$C$9","v":41.986993780234968},1.8868199689803262E-2,8.6498730357144754E-2,1,0.79221898302000093,57.317043421497061,3.6318216535036583,262.76229663098968,41.986993780234968,3037.7589999999996]
["S024","Frederiksberg Kloak A/S","Region Hovedstaden","Frederiksberg Kommune",4926476,0,15.149999999999999,{"$f":"F23+G23*Nøgletal!$C$9","v":1096.1024999999997},{"$f":"H23/Nøgletal!$C$9","v":15.149999999999997},1.781746845601365E-2,5.6000860461135601E-2,1,0.26993464710860676,19.529771718307696,0.84841303598620421,61.382683153601867,15.149999999999997,1096.1024999999997]
["S025","Frederikshavn Spildevand A/S","Region Nordjylland","Frederikshavn Kommune",3747815,778.75,47.44,{"$f":"F24+G24*Nøgletal!$C$9","v":4211.0339999999997},{"$f":"H24/Nøgletal!$C$9","v":58.203648928818247},1.3554633279746982E-2,0.12820955785120985,1,0.7889291167732696,57.079021598546049,7.4622640944908314,539.89480723641157,58.203648928818247,4211.0339999999997]
["S026","Frederikssund Spildevand A/S","Region Hovedstaden","Frederikssund Kommune",1894707,745,46.18,{"$f":"F25+G25*Nøgletal!$C$9","v":4086.1229999999996},{"$f":"H25/Nøgletal!$C$9","v":56.47716655148583},6.8525416963136025E-3,2.1537752811895735E-2,1,0.38701213868370454,28.000328233766023,1.2163912527021676,88.005907133001827,56.47716655148583,4086.1229999999996]
["S027","Furesø Spildevand A/S","Region Hovedstaden","Furesø Kommune",1719084,0,46.95,{"$f":"F26+G26*Nøgletal!$C$9","v":3396.8325},{"$f":"H26/Nøgletal!$C$9","v":46.95},6.2173701735759529E-3,1.9541388855841547E-2,1,0.29190552964939098,21.119365070133437,0.91746820678176066,66.378824760660379,46.95,3396.8325]
["S028","Gentofte Spildevand A/S","Region Hovedstaden","Gentofte Kommune",3616575,0,33.5,{"$f":"F27+G27*Nøgletal!$C$9","v":2423.7249999999999},{"$f":"H27/Nøgletal!$C$9","v":33.5},1.3079980696406023E-2,4.1110788304303418E-2,1,0.43817935332960178,31.702276213396686,1.3772114081941644,99.641245382847799,33.5,2423.7249999999999]
["S029","Gladsaxe Spildevand A/S","Region Hovedstaden","Gladsaxe Kommune",3273828,0,30.05,{"$f":"F28+G28*Nøgletal!$C$9","v":2174.1174999999998},{"$f":"H28/Nøgletal!$C$9","v":30.05},1.1840375781880243E-2,3.7214671298867311E-2,1,0.35580329224550133,25.742368193962019,1.1183008725309627,80.909068127615143,30.05,2174.1174999999998]
["S030","Glostrup Spildevand A/S","Region Hovedstaden","Glostrup Kommune",1326349,0,27.25,{"$f":"F29+G29*Nøgletal!$C$9","v":1971.5374999999999},{"$f":"H29/Nøgletal!$C$9","v":27.25},4.7969748496014689E-3,1.5077041940682699E-2,1,0.13071756465164003,9.457415802546155,0.41084939288360356,29.724953575128715,27.25,1971.5374999999999]
["S031","Greve Spildevand A/S","Region Sjælland","Greve Kommune",2138513,0,27.5,{"$f":"F30+G30*Nøgletal!$C$9","v":1989.6249999999998},{"$f":"H30/Nøgletal!$C$9","v":27.5},7.7343090517999306E-3,5.3746739463880977E-2,1,0.2126934989244981,15.388374647187435,1.4780353352567268,106.93585650582418,27.5,1989.6249999999998]
["S032","Gribvand Spildevand A/S","Region Hovedstaden","Gribskov Kommune",1818997,778.44,58.28,{"$f":"F31+G31*Nøgletal!$C$9","v":4994.9979999999996},{"$f":"H31/Nøgletal!$C$9","v":69.039364201796815},6.5787231418733107E-3,2.06771325337268E-2,1,0.4541908629745805,32.860708936210898,1.4275360836447863,103.28223565170029,69.039364201796815,4994.9979999999996]
["S033","Guldborgsund Spildevand A/S","Region Sjælland","Guldborgsund Kommune",2642602,732.5,53.74,{"$f":"F32+G32*Nøgletal!$C$9","v":4620.5889999999999},{"$f":"H32/Nøgletal!$C$9","v":63.864395300621979},9.5574357363759771E-3,6.6415888610792076E-2,1,0.61037985392820648,44.16098243170574,4.2416105644817019,306.88052434025116,63.864395300621979,4620.5889999999999]
["S034","Haderslev Spildevand A/S","Region Syddanmark","Haderslev Kommune",2410279,750.51,51.09,{"$f":"F33+G33*Nøgletal!$C$9","v":4446.8715000000002},{"$f":"H33/Nøgletal!$C$9","v":61.46332411886663},8.7171986735938879E-3,3.9962827929171649E-2,1,0.5357880074836554,38.764262341442468,2.4562482457171728,177.70956057763743,61.46332411886663,4446.8715000000002]
["S035","Halsnaes Forsyning A/S","Region Hovedstaden","Halsnæs Kommune",1319284,738.75,50,{"$f":"F34+G34*Nøgletal!$C$9","v":4356.25},{"$f":"H34/Nøgletal!$C$9","v":60.210780926053907},4.7714230323102173E-3,1.4996731780000312E-2,1,0.28729110690395832,20.785511584501386,0.90296493181238924,65.329512816626362,60.210780926053907,4356.25]
["S036","Hedensted Spildevand","Region Midtjylland","Hedensted Kommune",1758438,778.75,46.25,{"$f":"F35+G35*Nøgletal!$C$9","v":4124.9375},{"$f":"H35/Nøgletal!$C$9","v":57.013648928818249},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":6.3597008484067982E-3},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$C$3:$C$99,C35,$H$3:$H$99,\">0\")),\"-\")","v":2.9707429019832695E-2},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$D$3:$D$99,D35,$H$3:$H$99,\">0\")),\"-\")","v":1},0.36258975146337274,26.233368518375016,1.6937289287145285,122.54128799249612,57.013648928818249,4124.9375]
["S038","Herning Vand A/S","Region Midtjylland","Herning Kommune",3999763.33,778.44,34.380000000000003,{"$f":"F36+G36*Nøgletal!$C$9","v":3265.8330000000001},{"$f":"H36/Nøgletal!$C$9","v":45.139364201796823},1.4465848806285693E-2,6.7572860244208013E-2,1,0.65297921775505774,47.243046404578422,3.0501959487204231,220.68167688992258,45.139364201796823,3265.8330000000001]
["S039","Hillerød Spildevand A/S","Region Hovedstaden","Hillerød Kommune",2522876,287.5,44.88,{"$f":"F37+G37*Nøgletal!$C$9","v":3534.5679999999998},{"$f":"H37/Nøgletal!$C$9","v":48.853738769868691},9.1244255627011862E-3,2.8678354839594862E-2,1,0.44576230286531587,32.250902612305602,1.4010448556831669,101.36559530867713,48.853738769868691,3534.5679999999998]
["S040","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3147425,775,50.8,{"$f":"F38+G38*Nøgletal!$C$9","v":4450.3799999999992},{"$f":"H38/Nøgletal!$C$9","v":61.511817553559084},1.1383217061276409E-2,0.10767072750918712,1,0.70020237104579541,50.659641545163296,6.623022146404093,479.17565229233605,61.511817553559084,4450.3799999999992]
["S041","HOFOR Spildevand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1215194,0,40.159999999999997,{"$f":"F39+G39*Nøgletal!$C$9","v":2905.5759999999996},{"$f":"H39/Nøgletal!$C$9","v":40.159999999999997},4.3949632075619676E-3,1.3813506779939496E-2,1,0.17650172241568859,12.769899616775069,0.55475043228237009,40.136193775629479,40.159999999999997,2905.5759999999996]
["S042","HOFOR Spildevand Dragør A/S","Region Hovedstaden","Dragør Kommune",633932,0,39.99,{"$f":"F40+G40*Nøgletal!$C$9","v":2893.2764999999999},{"$f":"H40/Nøgletal!$C$9","v":39.99},2.2927267712778148E-3,7.2061119294701955E-3,1,9.1686143583399812E-2,6.6334924882589759,0.28817241605951316,20.849274301905773,39.99,2893.2764999999999]
["S043","HOFOR Spildevand Herlev A/S","Region Hovedstaden","Herlev Kommune",1442950,0,30.25,{"$f":"F41+G41*Nøgletal!$C$9","v":2188.5874999999996},{"$f":"H41/Nøgletal!$C$9","v":30.249999999999996},5.2186829101785728E-3,1.6402483560743138E-2,1,0.1578651580329018,11.421544183680446,0.4961751277124799,35.89827048999792,30.249999999999996,2188.5874999999996]
["S044","HOFOR Spildevand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",3023371,0,34.130000000000003,{"$f":"F42+G42*Nøgletal!$C$9","v":2469.3054999999999},{"$f":"H42/Nøgletal!$C$9","v":34.130000000000003},1.0934553913045845E-2,3.4367644842529223E-2,1,0.3731963250522547,27.000754117530626,1.1729677184755225,84.864214431704042,34.130000000000003,2469.3054999999999]
["S045","HOFOR Spildevand København A/S","Region Hovedstaden","Københavns Kommune",30874792,0,21.31,{"$f":"F43+G43*Nøgletal!$C$9","v":1541.7784999999999},{"$f":"H43/Nøgletal!$C$9","v":21.31},0.11166412513650377,0.35096383673818482,1,2.3795625066588952,172.16134735677107,7.4790393608907184,541.10849776044347,21.31,1541.7784999999999]
["S046","HOFOR Spildevand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1735221,0,23.1,{"$f":"F44+G44*Nøgletal!$C$9","v":1671.2850000000001},{"$f":"H44/Nøgletal!$C$9","v":23.1},6.2757324772743156E-3,1.9724823401196346E-2,1,0.1449694202250367,10.488537553281406,0.45564342056763563,32.965801478068435,23.1,1671.2850000000001]
["S047","Holbæk Spildevand A/S","Region Sjælland","Holbæk Kommune",3092579,625,42.16,{"$f":"F45+G45*Nøgletal!$C$9","v":3675.2759999999994},{"$f":"H45/Nøgletal!$C$9","v":50.798562543192809},1.1184856838890565E-2,7.7725053709970238E-2,1,0.56817464966704012,41.107435903410355,3.9483210020589432,285.66102449896454,50.798562543192809,3675.2759999999994]
["S048","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",4965867,778.75,34.65,{"$f":"F46+G46*Nøgletal!$C$9","v":3285.6774999999998},{"$f":"H46/Nøgletal!$C$9","v":45.413648928818247},1.795993294786357E-2,8.3894423018855094E-2,1,0.81562608967939199,59.010547588304,3.8099518740640534,275.65001808853424,45.413648928818247,3285.6774999999998]
["S049","HTK Kloak A/S","Region Hovedstaden","Høje-Taastrup Kommune",2333546,0,21.56,{"$f":"F47+G47*Nøgletal!$C$9","v":1559.8659999999998},{"$f":"H47/Nøgletal!$C$9","v":21.56},8.439680259409936E-3,2.6526178941223125E-2,1,0.18195950639287822,13.164770287524737,0.57190441797277058,41.377284640329947,21.56,1559.8659999999998]
["S051","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1170801,0,35,{"$f":"F48+G48*Nøgletal!$C$9","v":2532.25},{"$f":"H48/Nøgletal!$C$9","v":35},4.2344081014033634E-3,1.3308877061160558E-2,1,0.14820428354911772,10.722579914778667,0.46581069714061951,33.701403938123825,35,2532.25]
["S052","Ikast-Brande Spildevand A/S","Region Midtjylland","Ikast-Brande Kommune",1853522,778.44,40.630000000000003,{"$f":"F49+G49*Nøgletal!$C$9","v":3718.0205000000001},{"$f":"H49/Nøgletal!$C$9","v":51.389364201796823},6.703588887376561E-3,3.1313798525565491E-2,1,0.34449317079251202,24.924080906838245,1.6091961969719735,116.42534485092227,51.389364201796823,3718.0205000000001]
["S053","Ishøj Spildevand A/S","Region Hovedstaden","Ishøj Kommune",1065134,0,39.520000000000003,{"$f":"F50+G50*Nøgletal!$C$9","v":2859.2719999999999},{"$f":"H50/Nøgletal!$C$9","v":39.520000000000003},3.8522447783014961E-3,1.210772578744141E-2,1,0.15224071363847513,11.014615631743675,0.47849732311968457,34.619281327709174,39.520000000000003,2859.2719999999999]
["S054","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",1813708,778,27.5,{"$f":"F51+G51*Nøgletal!$C$9","v":2767.625},{"$f":"H51/Nøgletal!$C$9","v":38.253282653766419},6.5595945414977366E-3,6.2045405323155521E-2,1,0.25092602409001624,18.154497842912672,2.3734404271941716,171.7184149074983,38.253282653766419,2767.625]
["S056","Kalundborg Spildevandsanlæg A/S","Region Sjælland","Kalundborg Kommune",5540299,0,53.71,{"$f":"F52+G52*Nøgletal!$C$9","v":3885.9184999999998},{"$f":"H52/Nøgletal!$C$9","v":53.71},2.0037467485761417E-2,0.13924301928723384,1,1.0762123786602458,77.863965596068766,7.4787425659173294,541.08702464411874,53.71,3885.9184999999998]
["S057","Kerteminde Forsyning - Spildevand A/S","Region Syddanmark","Kerteminde Kommune",1047488,778.5,32.5,{"$f":"F53+G53*Nøgletal!$C$9","v":3129.875},{"$f":"H53/Nøgletal!$C$9","v":43.26019350380097},3.7884249102305228E-3,1.7367525793433935E-2,1,0.16388799469119222,11.857296415907758,0.75132252650620646,54.358184792724039,43.26019350380097,3129.875]
["S058","Kolding Spildevand A/S","Region Syddanmark","Kolding Kommune",4584302,593,43.06,{"$f":"F54+G54*Nøgletal!$C$9","v":3708.3910000000001},{"$f":"H54/Nøgletal!$C$9","v":51.256268140981348},1.6579935896945459E-2,7.6008491963526811E-2,1,0.84982564009411854,61.484885060809468,3.8959116450741562,281.86920752111519,51.256268140981348,3708.3910000000001]
["S059","Køge Afløb A/S","Region Sjælland","Køge Kommune",2500659,0,51.75,{"$f":"F55+G55*Nøgletal!$C$9","v":3744.1124999999997},{"$f":"H55/Nøgletal!$C$9","v":51.75},9.0440738677599643E-3,6.2848468894511816E-2,1,0.46803082265657814,33.862030019203424,3.2524082652909865,235.31173799380286,51.75,3744.1124999999997]
["S060","Langeland Spildevand ApS","Region Syddanmark","Langeland Kommune",552093,778.44,51.33,{"$f":"F56+G56*Nøgletal!$C$9","v":4492.1654999999992},{"$f":"H56/Nøgletal!$C$9","v":62.089364201796812},1.9967416084612903E-3,9.1537940462079973E-3,1,0.12397641694463463,8.9696937659443137,0.56835325236324763,41.120357808480961,62.089364201796812,4492.1654999999992]
["S061","Lejre Spildevand A/S","Region Sjælland","Lejre Kommune",1070957,717.71,41.48,{"$f":"F57+G57*Nøgletal!$C$9","v":3718.7879999999996},{"$f":"H57/Nøgletal!$C$9","v":51.399972356599861},3.8733046837632029E-3,2.6916107994676478E-2,1,0.19908775367411741,14.403998978322392,1.3834872068736275,100.09529941730693,51.399972356599861,3718.7879999999996]
["S062","Lemvig Vand og Spildevand A/S","Region Midtjylland","Lemvig Kommune",1273909,778.44,34.380000000000003,{"$f":"F58+G58*Nøgletal!$C$9","v":3265.8330000000001},{"$f":"H58/Nøgletal!$C$9","v":45.139364201796823},4.6073163501317961E-3,2.1521692089926426E-2,1,0.2079713307214924,15.046725777699974,0.97147549748611872,70.286252243120686,45.139364201796823,3265.8330000000001]
["S063","Lolland Spildevand A/S","Region Sjælland","Lolland Kommune",2972930,778.44,62.19,{"$f":"F59+G59*Nøgletal!$C$9","v":5277.8864999999987},{"$f":"H59/Nøgletal!$C$9","v":72.949364201796811},1.0752125149282501E-2,7.4717943802238132E-2,1,0.78436069345830806,56.748496171708581,5.4506264948388568,394.35282690159119,72.949364201796811,5277.8864999999987]
["S064","Lyngby-Taarbæk Spildevand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2780964,0,34.090000000000003,{"$f":"F60+G60*Nøgletal!$C$9","v":2466.4115000000002},{"$f":"H60/Nøgletal!$C$9","v":34.090000000000003},1.0057846287551089E-2,3.1612125363331009E-2,1,0.34287197994261664,24.806787748848315,1.0776573536359542,77.968509535561282,34.090000000000003,2466.4115000000002]
["S065","Læsø Vand A/S","Region Nordjylland","Læsø Kommune",69960,777.5,39,{"$f":"F61+G61*Nøgletal!$C$9","v":3599.1499999999996},{"$f":"H61/Nøgletal!$C$9","v":49.746371803731861},2.5302266634054745E-4,2.3932719910856434E-3,1,1.2586959634548464E-2,0.91066652955958127,0.11905659829600407,8.6137448867158923,49.746371803731861,3599.1499999999996]
["S066","Mariagerfjord Vand A/S","Region Nordjylland","Mariagerfjord Kommune",2089998,654.70000000000005,42.58,{"$f":"F62+G62*Nøgletal!$C$9","v":3735.3629999999994},{"$f":"H62/Nøgletal!$C$9","v":51.629067035245328},7.5588460063809532E-3,7.1497050812250038E-2,1,0.39025616717253864,28.235033694933172,3.6913260292079988,267.06743821319867,51.629067035245328,3735.3629999999994]
["S067","Middelfart Spildevand A/S","Region Syddanmark","Middelfart Kommune",1610236,0,60.31,{"$f":"F63+G63*Nøgletal!$C$9","v":4363.4285},{"$f":"H63/Nøgletal!$C$9","v":60.31},5.8237022035096883E-3,2.6697981517225865E-2,1,0.35122747989366931,25.411308170306974,1.610155265303892,116.49473344473658,60.31,4363.4285]
["S068","Morsø Forsyning A/S","Region Nordjylland","Morsø Kommune",848163,778.4,52.5,{"$f":"F64+G64*Nøgletal!$C$9","v":4576.7749999999996},{"$f":"H64/Nøgletal!$C$9","v":63.258811333794057},3.0675309284076296E-3,2.9014933558821791E-2,1,0.19404836026071637,14.039398864862827,1.8354502078600774,132.79482253867658,63.258811333794057,4576.7749999999996]
["S071","NFS Spildevand A/S","Region Syddanmark","Nyborg Kommune",1543048,625,45.44,{"$f":"F65+G65*Nøgletal!$C$9","v":3912.5839999999994},{"$f":"H65/Nøgletal!$C$9","v":54.07856254319281},5.5807049635713136E-3,2.5583993268186982E-2,1,0.30179650240759781,21.834976949189702,1.3835455800582734,100.09952271721608,54.07856254319281,3912.5839999999994]
["S072","NK-Spildevand A/S","Region Sjælland","Næstved Kommune",3031874,778.44,55.25,{"$f":"F66+G66*Nøgletal!$C$9","v":4775.7775000000001},{"$f":"H66/Nøgletal!$C$9","v":66.009364201796828},1.0965306510700129E-2,7.6199369358668695E-2,1,0.72381291104913881,52.367864114405187,5.0298719239435998,363.9112336973194,66.009364201796828,4775.7775000000001]
["S073","Odder Spildevand A/S","Region Midtjylland","Odder Kommune",912555,778.75,37,{"$f":"F67+G67*Nøgletal!$C$9","v":3455.7},{"$f":"H67/Nøgletal!$C$9","v":47.763648928818249},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":3.3004159417152415E-3},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$C$3:$C$99,C67,$H$3:$H$99,\">0\")),\"-\")","v":1.5416900049471988E-2},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$D$3:$D$99,D67,$H$3:$H$99,\">0\")),\"-\")","v":1},0.15763990835916186,11.405247369785359,0.73636740153366076,53.276181500960348,47.763648928818249,3455.7]
["S074","Odsherred Spildevand A/S","Region Sjælland","Odsherred Kommune",1179710,778,53.42,{"$f":"F68+G68*Nøgletal!$C$9","v":4642.9369999999999},{"$f":"H68/Nøgletal!$C$9","v":64.173282653766421},4.2666290695912981E-3,2.9649371321537457E-2,1,{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.27380359326165882},{"$f":"IF(H68>0,J68*H68,\"-\")","v":19.809689972481014},{"$f":"IF(H68>0,K68*I68,\"-\")","v":1.9026974863234993},{"$f":"IF(H68>0,K68*H68,\"-\")","v":137.66016313550514},{"$f":"IF(H68>0,L68*I68,\"-\")","v":64.173282653766421},{"$f":"IF(H68>0,L68*H68,\"-\")","v":4642.9369999999999}]
["S075","Randers Spildevand A/S","Region Midtjylland","Randers Kommune",5010130,574,29.18,{"$f":"F69+G69*Nøgletal!$C$9","v":2685.1729999999998},{"$f":"H69/Nøgletal!$C$9","v":37.113655839668276},1.812001788611731E-2,8.4642211641885789E-2,1,0.67250010763399126,48.655382787319269,3.1413819123853126,227.27898136107737,37.113655839668276,2685.1729999999998]
["S076","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",1177699,752.06,33.729999999999997,{"$f":"F70+G70*Nøgletal!$C$9","v":3192.4254999999994},{"$f":"H70/Nøgletal!$C$9","v":44.124747753973736},4.2593559337706748E-3,4.028807934004533E-2,1,0.18794300617202228,13.597676496545811,1.7777013383715807,128.61669183118386,44.124747753973736,3192.4254999999994]
["S077","Ringkøbing-Skjern Spildevand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",2600341,776.25,50.75,{"$f":"F71+G71*Nøgletal!$C$9","v":4448.0124999999998},{"$f":"H71/Nøgletal!$C$9","v":61.479094678645474},9.4045913838571391E-3,4.3930719015888402E-2,1,0.57818576410212652,41.831740032788851,2.7008208336787742,195.4043873166593,61.479094678645474,4448.0124999999998]
["S079","Ringsted Spildevand A/S","Region Sjælland","Ringsted Kommune",1844642,0,50.699999999999996,{"$f":"F72+G72*Nøgletal!$C$9","v":3668.1449999999995},{"$f":"H72/Nøgletal!$C$9","v":50.699999999999996},6.671472802798172E-3,4.6360949397142935E-2,1,0.33824367110186732,24.471929604220097,2.3505001344351468,170.05868472638284,50.699999999999996,3668.1449999999995]
["S080","Roskilde Spildevand A/S","Region Sjælland","Roskilde Kommune",3878420,0,39.14,{"$f":"F73+G73*Nøgletal!$C$9","v":2831.779},{"$f":"H73/Nøgletal!$C$9","v":39.14},1.402698927370649E-2,9.7475408974135425E-2,1,0.54901636017287203,39.721333658507291,3.8151875072476606,276.02881614936825,39.14,2831.779]
["S081","Rudersdal Forsyning A/S","Region Hovedstaden","Rudersdal Kommune",2707734,0,34.880000000000003,{"$f":"F74+G74*Nøgletal!$C$9","v":2523.5680000000002},{"$f":"H74/Nøgletal!$C$9","v":34.880000000000003},9.7929970900651215E-3,3.077969605451697E-2,1,0.34157973850147144,24.713294080581459,1.0735957983815521,77.674656012905288,34.880000000000003,2523.5680000000002]
["S083","Silkeborg Spildevand A/S","Region Midtjylland","Silkeborg Kommune",3825172,656.25,30,{"$f":"F75+G75*Nøgletal!$C$9","v":2826.75},{"$f":"H75/Nøgletal!$C$9","v":39.070490670352456},1.383440849987428E-2,6.4623276839246804E-2,1,0.54051712822418274,39.10641422701962,2.524863134835396,182.6738478053409,39.070490670352456,2826.75]
["S084","SK Spildevand A/S","Region Sjælland","Slagelse Kommune",3228185,751.25,46.25,{"$f":"F76+G76*Nøgletal!$C$9","v":4097.4375},{"$f":"H76/Nøgletal!$C$9","v":56.633552176917767},1.1675299830482565E-2,8.1133207109897673E-2,1,0.66121370213079345,47.838811349162903,4.5948617181390654,332.43824530736134,56.633552176917767,4097.4375]
["S085","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",2425473,687.5,38.130000000000003,{"$f":"F77+G77*Nøgletal!$C$9","v":3446.2055},{"$f":"H77/Nøgletal!$C$9","v":47.632418797512095},8.7721504516438918E-3,4.0976461488560108E-2,1,0.41783874406748672,30.230633133282666,1.9518079744632209,141.21330695241403,47.632418797512095,3446.2055]
["S086","Skive Vand A/S","Region Midtjylland","Skive Kommune",1826760,750,42.25,{"$f":"F78+G78*Nøgletal!$C$9","v":3806.7874999999999},{"$f":"H78/Nøgletal!$C$9","v":52.61627505183138},6.6067993991460617E-3,3.0861675553115649E-2,1,0.34762517439774349,25.150681367676739,1.6238264094631134,117.48384072465623,52.61627505183138,3806.7874999999999]
["S087","Solrød Spildevand A/S","Region Sjælland","Solrød Kommune",914303,0,42,{"$f":"F79+G79*Nøgletal!$C$9","v":3038.7},{"$f":"H79/Nøgletal!$C$9","v":42},3.3067378916975636E-3,2.2978960208352613E-2,1,0.13888299145129768,10.048184431501387,0.96511632875080977,69.826166385121084,42,3038.7]
["S088","Sorø Spildevand A/S","Region Sjælland","Sorø Kommune",1024990,638.29999999999995,54.95,{"$f":"F80+G80*Nøgletal!$C$9","v":4613.9324999999999},{"$f":"H80/Nøgletal!$C$9","v":63.772391154111958},3.7070569292795559E-3,2.5760830298007711E-2,1,0.23640788452457698,17.104110445353143,1.6428297462192463,118.85873213896245,63.772391154111958,4613.9324999999999]
["S089","Stevns Spildevand A/S","Region Sjælland","Stevns Kommune",808150,753.75,56.38,{"$f":"F81+G81*Nøgletal!$C$9","v":4832.8429999999998},{"$f":"H81/Nøgletal!$C$9","v":66.798106427090531},2.922816863966744E-3,2.0311042064151779E-2,1,0.19523863194614555,14.125515021303631,1.356739149446323,98.160077462441478,66.798106427090531,4832.8429999999998]
["S090","Struer Forsyning Spildevand A/S","Region Midtjylland","Struer Kommune",884958,0,32.5,{"$f":"F82+G82*Nøgletal!$C$9","v":2351.375},{"$f":"H82/Nøgletal!$C$9","v":32.5},3.2006065288650398E-3,1.4950670407789812E-2,1,0.10401971218811379,7.5258261768100327,0.4858967882531689,35.154632630116765,32.5,2351.375]
["S091","Svendborg Spildevand A/S","Region Syddanmark","Svendborg Kommune",2625056,780,40,{"$f":"F83+G83*Nøgletal!$C$9","v":3674},{"$f":"H83/Nøgletal!$C$9","v":50.780926053904636},9.4939775359241304E-3,4.3523866420625834E-2,1,0.482112971209195,34.880873466985257,2.2101822422858235,159.90668522937932,50.780926053904636,3674]
["S092","Syddjurs Spildevand A/S","Region Midtjylland","Syddjurs Kommune",1565064,778.48,47.92,{"$f":"F84+G84*Nøgletal!$C$9","v":4245.4920000000002},{"$f":"H84/Nøgletal!$C$9","v":58.679917069799593},5.6603297065980929E-3,2.6440527156200808E-2,1,0.33214767777089915,24.030884486724553,1.5515279408076474,112.25304651743329,58.679917069799593,4245.4920000000002]
["S093","Sønderborg Spildevandsforsyning A/S","Region Syddanmark","Sønderborg Kommune",3132153,0,46,{"$f":"F85+G85*Nøgletal!$C$9","v":3328.1},{"$f":"H85/Nøgletal!$C$9","v":46},1.1327983182483486E-2,5.1931619280107727E-2,1,0.52108722639424032,37.700660829623288,2.3888544868849553,172.83362212612653,46,3328.1]
["S095","Thisted Spildevand Transport A/S","Region Nordjylland","Thisted Kommune",2423376,778.4375,38.174999999999997,{"$f":"F86+G86*Nøgletal!$C$9","v":3540.3987499999994},{"$f":"H86/Nøgletal!$C$9","v":48.93432964754664},8.76456628167082E-3,8.2901628139925132E-2,1,0.42888817564505205,31.030059507919514,4.0567355997174248,293.5048206395557,48.93432964754664,3540.3987499999994]
["S096","Tønder Spildevand A/S","Region Syddanmark","Tønder Kommune",2009750,605,44.5,{"$f":"F87+G87*Nøgletal!$C$9","v":3824.5749999999998},{"$f":"H87/Nøgletal!$C$9","v":52.862128541810641},7.2686149753847231E-3,3.3321990288532041E-2,1,0.38423445914971704,27.799363119482027,1.7614713339013466,127.44245100776243,52.862128541810641,3824.5749999999998]
["S097","TÅRNBYFORSYNING Spildevand","Region Hovedstaden","Tårnby Kommune",2212660,0,31.98,{"$f":"F88+G88*Nøgletal!$C$9","v":2313.7529999999997},{"$f":"H88/Nøgletal!$C$9","v":31.979999999999997},8.0024747413532833E-3,2.5152028327741025E-2,1,0.255919142228478,18.515749940230382,0.80436186592115788,58.195580999395773,31.979999999999997,2313.7529999999997]
["S098","Vallensbæk Kloakforsyning A/S","Region Hovedstaden","Vallensbæk Kommune",623679,0,35.29,{"$f":"F89+G89*Nøgletal!$C$9","v":2553.2314999999999},{"$f":"H89/Nøgletal!$C$9","v":35.29},2.2556449902888264E-3,7.0895627323751481E-3,1,7.9601711707292688E-2,5.7591838420226251,0.25019066882551899,18.101294889526297,35.29,2553.2314999999999]
["S099","Vandcenter Syd A/S 1","Region Syddanmark","Nordfyns Kommune",1405446.1516030014,750,37.5,{"$f":"F90+G90*Nøgletal!$C$9","v":3463.125},{"$f":"H90/Nøgletal!$C$9","v":47.86627505183138},5.0830436346005247E-3,2.3302531665515585E-2,1,0.24330636471424941,17.603215487075943,1.1154053901055794,80.699579974138658,47.86627505183138,3463.125]
["S099","Vandcenter Syd A/S 2","Region Syddanmark","Odense kommune",9707361.8483969979,750,37.5,{"$f":"F91+G91*Nøgletal!$C$9","v":3463.125},{"$f":"H91/Nøgletal!$C$9","v":47.86627505183138},3.5108384477042794E-2,0.16094967893496764,1,1.6805075880035776,121.58472399205883,7.7040616014051126,557.38885686165986,47.86627505183138,3463.125]
["S102","Vejen Spildevand A/S","Region Syddanmark","Vejen Kommune",2032163,700,38.44,{"$f":"F92+G92*Nøgletal!$C$9","v":3481.1339999999996},{"$f":"H92/Nøgletal!$C$9","v":48.11519004837595},7.3496755388594327E-3,3.3693601567714462E-2,1,0.3536310353461215,25.585205407291888,1.6211740428448391,117.2919419998241,48.11519004837595,3481.1339999999996]
["S103","Vejle Spildevand A/S","Region Syddanmark","Vejle Kommune",5186413,784.4,40,{"$f":"F93+G93*Nøgletal!$C$9","v":3678.4},{"$f":"H93/Nøgletal!$C$9","v":50.841741534208715},1.875757641514119E-2,8.5991592794286018E-2,1,0.95366785190677772,68.997869085455349,4.3719623349620145,316.31147493450169,50.841741534208715,3678.4]
["S104","Vestforsyning Spildevand A/S","Region Midtjylland","Holstebro Kommune",3511216.36,773.61,34.630000000000003,{"$f":"F94+G94*Nøgletal!$C$9","v":3279.0905000000002},{"$f":"H94/Nøgletal!$C$9","v":45.322605390463032},1.2698932611574494E-2,5.9319242866666504E-2,1,0.57554871163447296,41.640949286754115,2.6885026365069651,194.5131657512789,45.322605390463032,3279.0905000000002]
["S105","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",2003290,718.75,45.93,{"$f":"F95+G95*Nøgletal!$C$9","v":4041.7854999999995},{"$f":"H95/Nøgletal!$C$9","v":55.864346924671729},7.2452512471891843E-3,6.8530844011177219E-2,1,0.40475122922938711,29.283751434746158,3.8284308448809661,276.9869716271379,55.864346924671729,4041.7854999999995]
["S107","Vordingborg Spildevand A/S","Region Sjælland","Vordingborg Kommune",1798236,250,42.38,{"$f":"F96+G96*Nøgletal!$C$9","v":3316.1929999999998},{"$f":"H96/Nøgletal!$C$9","v":45.835425017277124},6.5036373274665622E-3,4.5194638417709633E-2,1,0.2980969810626582,21.567316579883318,2.0715154603778818,149.87414355833974,45.835425017277124,3316.1929999999998]
["S108","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",239198,758.75,72.28,{"$f":"F97+G97*Nøgletal!$C$9","v":5988.2079999999996},{"$f":"H97/Nøgletal!$C$9","v":82.767214927436072},8.651017115970022E-4,3.965942745633182E-3,1,7.16020592978419E-2,5.1804089901988606,0.32825003561772748,23.748890076942583,82.767214927436072,5988.2079999999996]
["S109","Aalborg Forsyning, Kloak A/S","Region Nordjylland","Aalborg Kommune",10558245,778.44,29.36,{"$f":"F98+G98*Nøgletal!$C$9","v":2902.636},{"$f":"H98/Nøgletal!$C$9","v":40.11936420179682},3.8185753312989616E-2,0.36118856537335675,1,1.5319881444837999,110.83934225340293,14.490655599738199,1048.3989326410588,40.11936420179682,2902.636]
["S110","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",14972402,625,28.28,{"$f":"F99+G99*Nøgletal!$C$9","v":2671.058},{"$f":"H99/Nøgletal!$C$9","v":36.918562543192813},5.4150329839373144E-2,0.25294697320656234,1,1.9991523389094175,144.63867172009634,9.338438650437789,675.636036359174,36.918562543192813,2671.058]
["S094","Thisted Renseanlæg A/S","Region Nordjylland","Thisted Kommune",2423376,"-","-"]
["S111","Ringkøbing-Skjern Renseanlæg A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",2600341,"-","-"]
["S082","Samsø Spildevand A/S","Region Midtjylland","Samsø Kommune",174062,860.03,65]

{"sheet":"V 2020","index":20,"n_rows":227,"n_cols":16384,"rows_kept":227,"cut":false,"hidden":false,"merged":[[164,0,164,6],[0,16,0,17],[0,5,0,6],[0,7,0,8],[0,9,0,11],[0,12,0,13],[0,14,0,15]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Land",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region ","Kommune","Debiteret vandmængde (2020)","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["V002","GRAM VANDVÆRK","Region Syddanmark","Haderslev Kommune",244196,562.5,12.6,{"$f":"IFERROR(F3+G3*Nøgletal!$C$9,\"-\")","v":1474.11},{"$f":"IFERROR(H3/Nøgletal!$C$9,\"-\")","v":20.374706288873533},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$164,$I$3:$I$164,\">0\")),\"-\")","v":9.0478587384694767E-4},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$164,$C$3:$C$164,C3,$I$3:$I$164,\">0\")),\"-\")","v":4.5614842767525863E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$164,$D$3:$D$164,D3,$I$3:$I$164,\">0\")),\"-\")","v":0.13697614321140836},{"$f":"IF(H3>0,J3*I3,\"-\")","v":1.843474643395334E-2},{"$f":"IF(H3>0,J3*H3,\"-\")","v":1.3337539044965239},{"$f":"IF(H3>0,K3*I3,\"-\")","v":9.2938902380148652E-2},{"$f":"IF(H3>0,K3*H3,\"-\")","v":6.7241295872037545},{"$f":"IF(H3>0,L3*I3,\"-\")","v":2.7908486865151234},{"$f":"IF(H3>0,L3*H3,\"-\")","v":201.91790246936915}]
["V003","Andelsselskabet Gørlev Vandforsyning","Region Sjælland","Kalundborg Kommune",755594,312.5,15.28,{"$f":"IFERROR(F4+G4*Nøgletal!$C$9,\"-\")","v":1418.0079999999998},{"$f":"IFERROR(H4/Nøgletal!$C$9,\"-\")","v":19.599281271596404},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$164,$I$3:$I$164,\">0\")),\"-\")","v":2.7995985911460899E-3},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$164,$C$3:$C$164,C4,$I$3:$I$164,\">0\")),\"-\")","v":2.3944420110405061E-2},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$164,$D$3:$D$164,D4,$I$3:$I$164,\">0\")),\"-\")","v":0.1828050147423399},{"$f":"IF(H4>0,J4*I4,\"-\")","v":5.4870120235437234E-2},{"$f":"IF(H4>0,J4*H4,\"-\")","v":3.9698531990338841},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.46929342462909818},{"$f":"IF(H4>0,K4*H4,\"-\")","v":33.953379271915253},{"$f":"IF(H4>0,L4*I4,\"-\")","v":3.582846901793447},{"$f":"IF(H4>0,L4*H4,\"-\")","v":259.21897334475591}]
["V006","KLINTING VANDVÆRK","Region Syddanmark","Varde Kommune",771744,750,10.15,{"$f":"IFERROR(F5+G5*Nøgletal!$C$9,\"-\")","v":1484.3525},{"$f":"IFERROR(H5/Nøgletal!$C$9,\"-\")","v":20.516275051831375},2.8594369663145127E-3,1.4415871356116185E-2,0.17763530820962883,5.8664995294282832E-2,4.2444124095413622,0.29575998185389701,21.398234687129449,3.6444148421455851,263.67341382923308]
["V007","MARIELYST VANDVÆRK","Region Sjælland","Guldborgsund Kommune",261387,585.75,19.77,{"$f":"IFERROR(F6+G6*Nøgletal!$C$9,\"-\")","v":2016.1094999999998},{"$f":"IFERROR(H6/Nøgletal!$C$9,\"-\")","v":27.866060815480303},9.684813232290132E-4,8.2832316553578342E-3,0.14486595353307061,2.6987759451756518E-2,1.952564396334584,0.23082103705691298,16.699902031067655,4.0368434712450894,292.06562514458221]
["V008","Andelsselskabet Stenløse Vandværk","Region Hovedstaden","Egedal Kommune",303705,0,20.6,{"$f":"IFERROR(F7+G7*Nøgletal!$C$9,\"-\")","v":1490.41},{"$f":"IFERROR(H7/Nøgletal!$C$9,\"-\")","v":20.6},1.1252763919830269E-3,2.8198119156066194E-3,0.32149560213536466,2.3180693674850355E-2,1.6771231873754233,5.8088125461496366E-2,4.2026758771392618,6.6228094039885121,479.16026037856886]
["V010","Andelsselskabet Vejgaard Vandværk","Region Nordjylland","Aalborg Kommune",530111,687.5,10.3,{"$f":"IFERROR(F8+G8*Nøgletal!$C$9,\"-\")","v":1432.7049999999999},{"$f":"IFERROR(H8/Nøgletal!$C$9,\"-\")","v":19.802418797512093},1.9641474240809811E-3,2.0764432886276423E-2,6.8665564707176135E-2,3.8894869871706178E-2,2.8140438352179418,0.4111859961068785,29.749306818332663,1.3597442692991677,98.377497883794774]
["V012","Andelsselskabet Ørbæk Vandværk","Region Syddanmark","Nyborg Kommune",270500,987.5,11.72,{"$f":"IFERROR(F9+G9*Nøgletal!$C$9,\"-\")","v":1835.442},{"$f":"IFERROR(H9/Nøgletal!$C$9,\"-\")","v":25.368928818244648},1.0022464695392198E-3,5.0528325478778301E-3,0.19079190985875755,2.542591934407747E-2,1.8395652645440048,0.12818494923762241,9.2741810773419804,4.840186380303769,350.18748461497768]
["V013","Andelsvandværket Helle Vest A.M.B.A","Region Syddanmark","Varde Kommune",517193,1231.25,{"$f":"3.44+7.96","v":11.4},{"$f":"IFERROR(F10+G10*Nøgletal!$C$9,\"-\")","v":2056.04},{"$f":"IFERROR(H10/Nøgletal!$C$9,\"-\")","v":28.417968210089843},1.9162841342713411E-3,9.6609597927341164E-3,0.11904431775156343,5.4456901609222508E-2,3.939956831427248,0.27454484826887426,19.863319772253053,3.3829976374557638,244.75987906992447]
["V014","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",391836,650,16.72,{"$f":"IFERROR(F11+G11*Nøgletal!$C$9,\"-\")","v":1859.6919999999998},{"$f":"IFERROR(H11/Nøgletal!$C$9,\"-\")","v":25.704105044920524},1.4518160726002579E-3,7.5982197139057364E-3,0.21709243642540668,3.7317632836020992E-2,2.6999307356861184,0.19530543768061903,14.130348416192785,5.5801667903363841,403.72506728083738]
["V015","Arwos Vand A/S","Region Syddanmark","Aabenraa Kommune",1209123,1406.25,12.97,{"$f":"IFERROR(F12+G12*Nøgletal!$C$9,\"-\")","v":2344.6295},{"$f":"IFERROR(H12/Nøgletal!$C$9,\"-\")","v":32.406765722183835},4.4799972568897234E-3,2.2585937333780722E-2,0.43507013847784121,0.1451822215400515,10.503933728422723,0.73193717979175721,52.955654957933625,14.099216050369479,1020.0782812442316]
["V017","Assens Vandværk A/S","Region Syddanmark","Assens Kommune",602902,642.5,19.62,{"$f":"IFERROR(F13+G13*Nøgletal!$C$9,\"-\")","v":2062.0070000000001},{"$f":"IFERROR(H13/Nøgletal!$C$9,\"-\")","v":28.500442294402216},2.2338499111945833E-3,1.126196986610218E-2,0.66139004440699978,6.366571048835673E-2,4.6062141538326093,0.3209711222901418,23.222260697691759,18.849908794713816,1363.7909012975445]
["V018","Aulum Vandværk Amba","Region Midtjylland","Herning Kommune",299188,462.5,13.37,{"$f":"IFERROR(F14+G14*Nøgletal!$C$9,\"-\")","v":1429.8194999999998},{"$f":"IFERROR(H14/Nøgletal!$C$9,\"-\")","v":19.762536281962682},1.1085401727486141E-3,5.8016521191621732E-3,7.434224846613266E-2,2.1907565383957665E-2,1.5850123555293369,0.11465536050026813,8.2953153321943986,1.4691913825946312,106.29599653072155]
["V019","Baunehøj Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",289853,800,17.21,{"$f":"IFERROR(F15+G15*Nøgletal!$C$9,\"-\")","v":2045.1434999999999},{"$f":"IFERROR(H15/Nøgletal!$C$9,\"-\")","v":28.267360055286801},1.073952480352501E-3,2.6912001553294328E-3,0.18139949970930069,3.0357801444392471E-2,2.196386934501795,7.6073123771540838E-2,5.5038905048709799,5.1276849721316964,370.98800773372818]
["V020","Billund Drikkevand A/S","Region Syddanmark","Billund Kommune",596085,756.25,13.79,{"$f":"IFERROR(F16+G16*Nøgletal!$C$9,\"-\")","v":1753.9564999999998},{"$f":"IFERROR(H16/Nøgletal!$C$9,\"-\")","v":24.242660677263302},2.2085918180971753E-3,1.1134631014054552E-2,0.34295069290900965,5.3542142020709858E-2,3.8737739751983575,0.26993308144025668,19.529658442202571,8.3140372772254505,601.52059700726136]
["V021","Birkerød Vandforsyning Amba","Region Hovedstaden","Rudersdal Kommune",1134647,0,16.71,{"$f":"IFERROR(F17+G17*Nøgletal!$C$9,\"-\")","v":1208.9684999999999},{"$f":"IFERROR(H17/Nøgletal!$C$9,\"-\")","v":16.71},4.2040515708808403E-3,1.0534864854405768E-2,0.39939069570160635,7.0249701749418844E-2,5.0825659215704526,0.17603759171712038,12.736319760733659,6.673818525173842,482.85077029632743]
["V022","Bjerringbro Fællesvandværk A.m.b.A","Region Midtjylland","Viborg Kommune",498932,{"$f":"400*1.25","v":500},{"$f":"(2.6+6.37)*1.25","v":11.2125},{"$f":"IFERROR(F18+G18*Nøgletal!$C$9,\"-\")","v":1311.224375},{"$f":"IFERROR(H18/Nøgletal!$C$9,\"-\")","v":18.123350034554253},1.8486241609617083E-3,9.674953190361317E-3,0.17340965324812047,3.3503262751443205E-2,2.4239610600669153,0.17534256323684555,12.686034450185774,3.1427638451863649,227.37896419923348]
["V024","Bogense Forsyningsselskab","Region Syddanmark","Nordfyns Kommune",248025,965,14.16,{"$f":"IFERROR(F19+G19*Nøgletal!$C$9,\"-\")","v":1989.4759999999999},{"$f":"IFERROR(H19/Nøgletal!$C$9,\"-\")","v":27.497940566689703},9.1897294124756014E-4,4.6330084757389969E-3,0.47223068428468068,2.5269863320821435E-2,1.8282746112614308,0.1273981917108406,9.2172591702793163,12.985371290227359,939.49161284794934]
["V025","Bolderslev Vandværk","Region Syddanmark","Aabenraa Kommune",273740,668.75,10.46,{"$f":"IFERROR(F20+G20*Nøgletal!$C$9,\"-\")","v":1425.5309999999999},{"$f":"IFERROR(H20/Nøgletal!$C$9,\"-\")","v":19.70326192121631},1.0142511961983957E-3,5.1133544608357754E-3,9.8497919324108674E-2,1.9984056972603942E-2,1.4458465219678951,0.10074976223786709,7.2892452979096838,1.9407303031377465,140.41183743201594]
["V026","Bording Vandværk a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",286798,375,11.09,{"$f":"IFERROR(F21+G21*Nøgletal!$C$9,\"-\")","v":1177.3615},{"$f":"IFERROR(H21/Nøgletal!$C$9,\"-\")","v":16.27313752591569},1.0626332087649139E-3,5.5613935868800658E-3,0.1405039856281253,1.7292376345836521E-2,1.2511034286212721,9.0501322675044862E-2,6.5477706955394943,2.2864406810657645,165.42398327510804]
["V027","Bornholms Vand A/S","Region Hovedstaden","Bornholms Regionskommune",1251201,1248.75,16.5,{"$f":"IFERROR(F22+G22*Nøgletal!$C$9,\"-\")","v":2442.5249999999996},{"$f":"IFERROR(H22/Nøgletal!$C$9,\"-\")","v":33.759847961299236},4.6359030866319467E-3,1.1617034584939061E-2,0.49948223470217118,0.15650738336801237,11.323309186675694,0.39218932134869766,28.374897399578277,16.862444302915279,1219.9978453159206]
["V028","Borup Vandværk","Region Sjælland","Køge Kommune",287614,{"$f":"400*1.25","v":500},{"$f":"11.37*1.25","v":14.212499999999999},{"$f":"IFERROR(F23+G23*Nøgletal!$C$9,\"-\")","v":1528.2743749999997},{"$f":"IFERROR(H23/Nøgletal!$C$9,\"-\")","v":21.12335003455425},1.0656566214050024E-3,9.1143530065538395E-3,0.14510489069481983,2.2510237830578324E-2,1.6286157070423415,0.19252566889592868,13.929232144620437,3.0651013978724131,221.76008613606905]
["V030","BRANDE VANDVÆRK A.M.B.A","Region Midtjylland","Ikast-Brande Kommune",889746,500,14.22,{"$f":"IFERROR(F24+G24*Nøgletal!$C$9,\"-\")","v":1528.817},{"$f":"IFERROR(H24/Nøgletal!$C$9,\"-\")","v":21.130850034554253},3.296653557436757E-3,1.7253354968835875E-2,0.43589167008375918,6.9661091938075903E-2,5.0399800017197904,0.36457805643940233,26.377222383390755,9.2107615118513131,666.39859538244241]
["V035","Brønderslev Vand A/S","Region Nordjylland","Brønderslev Kommune",921416,775,16.649999999999999,{"$f":"IFERROR(F25+G25*Nøgletal!$C$9,\"-\")","v":1979.6274999999998},{"$f":"IFERROR(H25/Nøgletal!$C$9,\"-\")","v":27.361817553559089},3.4139960553676517E-3,3.609183867594009E-2,0.68901682580679902,9.3413137195540105E-2,6.7584404760973253,0.98753830502356033,71.448396368454581,18.852752679058039,1363.996656329849]
["V041","Egedal Vandforsyning A/S","Region Hovedstaden","Egedal Kommune",640958,0,28.35,{"$f":"IFERROR(F26+G26*Nøgletal!$C$9,\"-\")","v":2051.1224999999999},{"$f":"IFERROR(H26/Nøgletal!$C$9,\"-\")","v":28.35},2.3748535771642119E-3,5.9511071790170969E-3,0.67850439786463534,6.732709891260541E-2,4.8711156063270016,0.16871388852513469,12.206449834793496,19.235599679462414,1391.6956368091055]
["V043","Energi Viborg Vand A/S","Region Midtjylland","Viborg Kommune",2378255,850,13.96,{"$f":"IFERROR(F27+G27*Nøgletal!$C$9,\"-\")","v":1860.0059999999999},{"$f":"IFERROR(H27/Nøgletal!$C$9,\"-\")","v":25.708445058742225},8.8118213582772543E-3,4.611751861925624E-2,0.82659034675187948,0.22653822525672207,16.390040597323843,1.1856096936686706,85.778861336928315,21.250352515557378,1537.4630045005763]
["V044","DIN Forsyning Vand A/S","Region Syddanmark","Esbjerg Kommune",6105266.3220062377,992.5,14.59,{"$f":"IFERROR(F28+G28*Nøgletal!$C$9,\"-\")","v":2048.0864999999999},{"$f":"IFERROR(H28/Nøgletal!$C$9,\"-\")","v":28.308037318590188},2.2621004128752124E-2,0.11404394966837518,1,0.64035622906069778,46.329773172541486,3.2283603831717858,233.57187372247867,28.308037318590188,2048.0864999999999]
["V044","DIN Forsyning Vand A/S","Region Syddanmark","Varde Kommune",2641299.6779937623,992.5,14.59,{"$f":"IFERROR(F29+G29*Nøgletal!$C$9,\"-\")","v":2048.0864999999999},{"$f":"IFERROR(H29/Nøgletal!$C$9,\"-\")","v":28.308037318590188},9.7864446479272709E-3,4.9338428767712064E-2,0.60795818610111041,0.27703504030984238,20.043485166417096,1.3966740827969968,101.04936989036271,17.210103020292632,1245.1509535181717]
["V045","Fanø Vand A/S","Region Syddanmark","Fanø Kommune",294561,1026,19.21,{"$f":"IFERROR(F30+G30*Nøgletal!$C$9,\"-\")","v":2415.8434999999999},{"$f":"IFERROR(H30/Nøgletal!$C$9,\"-\")","v":33.391064270905325},1.0913963856337972E-3,5.5022824700016321E-3,1,3.6442886857731893E-2,2.6366428641569022,0.18372706759250021,13.292653340317388,33.391064270905325,2415.8434999999999]
["V047","Faxe Vandforsyning A/S","Region Sjælland","Faxe Kommune",1763938,142.5,21.21,{"$f":"IFERROR(F31+G31*Nøgletal!$C$9,\"-\")","v":1677.0435},{"$f":"IFERROR(H31/Nøgletal!$C$9,\"-\")","v":23.179592259847961},6.5356770165843712E-3,5.5898369389788274E-2,1,0.1514943283864853,10.960614658762212,1.2957014104456586,93.743997045743399,23.179592259847961,1677.0435]
["V050","FFV Vand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",596074,875,18.22,{"$f":"IFERROR(F32+G32*Nøgletal!$C$9,\"-\")","v":2193.2169999999996},{"$f":"IFERROR(H32/Nøgletal!$C$9,\"-\")","v":30.313987560469936},2.2085510613091349E-3,1.1134425538424138E-2,0.24191845113488689,6.6949989399187795E-2,4.8438317330312364,0.33752883726476812,24.420211376105971,7.333512918351115,530.57965964270318]
["V051","Fjerritslev Vand Amba","Region Nordjylland","Jammerbugt Kommune",203775,418.75,{"$f":"3.75+7.96","v":11.71},{"$f":"IFERROR(F33+G33*Nøgletal!$C$9,\"-\")","v":1265.9684999999999},{"$f":"IFERROR(H33/Nøgletal!$C$9,\"-\")","v":17.497836903939184},7.5501949844863046E-4,7.9818609902472838E-3,0.15799487810494536,1.32112080431481E-2,0.95583090192176501,0.1396653017972615,10.104784585031869,2.7645686087380859,200.0165388422005]
["V052","Fonden Djurs Vand","Region Midtjylland","Syddjurs Kommune",395764,1031.25,15.46,{"$f":"IFERROR(F34+G34*Nøgletal!$C$9,\"-\")","v":2149.7809999999999},{"$f":"IFERROR(H34/Nøgletal!$C$9,\"-\")","v":29.713628196268143},1.466369951093234E-3,7.6743888434298788E-3,0.58212830051025433,4.3571171524964258E-2,3.1523742598311637,0.22803393672726371,16.498255322217528,17.297143883887149,1251.448359999235]
["V053","Forsyning Helsingør Vand A/S","Region Hovedstaden","Helsingør Kommune",2767116,619.55999999999995,21.07,{"$f":"IFERROR(F35+G35*Nøgletal!$C$9,\"-\")","v":2143.9744999999998},{"$f":"IFERROR(H35/Nøgletal!$C$9,\"-\")","v":29.633372494816861},1.0252614572293855E-2,2.5691861077906934E-2,1,0.30381954666657124,21.981344201326429,0.76133648940670318,55.082695008574973,29.633372494816861,2143.9744999999998]
["V054","Fredensborg Vand A/S","Region Hovedstaden","Fredensborg Kommune",1796640,254.01,17.510000000000002,{"$f":"IFERROR(F36+G36*Nøgletal!$C$9,\"-\")","v":1520.8585},{"$f":"IFERROR(H36/Nøgletal!$C$9,\"-\")","v":21.020850034554254},6.6568432422659668E-3,1.668127584351748E-2,1,0.1399325034992088,10.124116628167755,0.35065459789161346,25.369860157458231,21.020850034554254,1520.8585]
["V055","Frederiksberg Vand A/S","Region Hovedstaden","Frederiksberg Kommune",4927018,370,23.54,{"$f":"IFERROR(F37+G37*Nøgletal!$C$9,\"-\")","v":2073.1189999999997},{"$f":"IFERROR(H37/Nøgletal!$C$9,\"-\")","v":28.654029025570143},1.8255402572481285E-2,4.5745918127157253E-2,1,0.5230908351853466,37.84562192565982,1.3108048658169194,94.836732041854106,28.654029025570143,2073.1189999999997]
["V056","Frederiksberg Vandværk","Region Sjælland","Sorø Kommune",215932,656.25,19.95,{"$f":"IFERROR(F38+G38*Nøgletal!$C$9,\"-\")","v":2099.6324999999997},{"$f":"IFERROR(H38/Nøgletal!$C$9,\"-\")","v":29.020490670352451},8.0006315955838381E-4,6.8427839862147998E-3,0.21104462849335098,2.3218225457656783E-2,1.6798386118614681,0.19858094883118377,14.367331647936144,6.1246186722192917,443.11616093506569]
["V057","Frederikshavn Vand A/S","Region Nordjylland","Frederikshavn Kommune",4408400,1312.5,18.010000000000002,{"$f":"IFERROR(F39+G39*Nøgletal!$C$9,\"-\")","v":2615.5235000000002},{"$f":"IFERROR(H39/Nøgletal!$C$9,\"-\")","v":36.150981340704909},1.6333838581577439E-2,0.17267690339544167,1,0.59048429378469192,42.721538655322462,6.242439512619316,451.64049873800752,36.150981340704909,2615.5235000000002]
["V058","Frederikssund Vand A/S","Region Hovedstaden","Frederikssund Kommune",1321234,850,20,{"$f":"IFERROR(F40+G40*Nøgletal!$C$9,\"-\")","v":2297},{"$f":"IFERROR(H40/Nøgletal!$C$9,\"-\")","v":31.748445058742227},4.8953867354350521E-3,1.2267270464775345E-2,0.80522198494422337,0.15542091681125522,11.244703331294314,0.38946676237165129,28.177920257588969,25.564545949093038,1849.5948994168812]
["V059","Furesø Vandforsyning a.m.b.a.","Region Hovedstaden","Furesø Kommune",1803950,375,15.46,{"$f":"IFERROR(F41+G41*Nøgletal!$C$9,\"-\")","v":1493.5309999999999},{"$f":"IFERROR(H41/Nøgletal!$C$9,\"-\")","v":20.643137525915687},6.6839279805000953E-3,1.6749147051113945E-2,1,0.13797724451477938,9.982653640644287,0.34575494601793039,25.015370344397262,20.643137525915687,1493.5309999999999]
["V060","Galten Vandværk","Region Midtjylland","Skanderborg Kommune",326614,625,14.44,{"$f":"IFERROR(F42+G42*Nøgletal!$C$9,\"-\")","v":1669.7339999999999},{"$f":"IFERROR(H42/Nøgletal!$C$9,\"-\")","v":23.078562543192813},1.2101579608210084E-3,6.3334786329934164E-3,0.23223572408791301,2.7928706185950319E-2,2.0206418925535057,0.14616758274751387,10.575224611782629,5.3596666831265702,387.77188452420734]
["V061","Gentofte Vand A/S","Region Hovedstaden","Gentofte Kommune",3675011,0,20.05,{"$f":"IFERROR(F43+G43*Nøgletal!$C$9,\"-\")","v":1450.6174999999998},{"$f":"IFERROR(H43/Nøgletal!$C$9,\"-\")","v":20.05},1.3616513124834743E-2,3.4121400068439431E-2,1,0.27301108815293662,19.752352227864961,0.68413407137221061,49.497100063779428,20.05,1450.6174999999998]
["V062","Gilleleje Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",542587,1000,17.34,{"$f":"IFERROR(F44+G44*Nøgletal!$C$9,\"-\")","v":2254.549},{"$f":"IFERROR(H44/Nøgletal!$C$9,\"-\")","v":31.161700069108502},2.0103730320439064E-3,5.037761274438184E-3,0.33956871361956004,6.264664145157646E-2,4.5324845090215566,0.15698520585381248,11.357879643523333,10.581538406665729,765.57430372226543]
["V063","Give Vandværk A.m.b.a","Region Syddanmark","Vejle Kommune",298983,691.25,14.21,{"$f":"IFERROR(F45+G45*Nøgletal!$C$9,\"-\")","v":1719.3434999999999},{"$f":"IFERROR(H45/Nøgletal!$C$9,\"-\")","v":23.764250172771252},1.1077806144260429E-3,5.5848836734275686E-3,1,2.6325575657766734E-2,1.904655398839423,0.13272057280115845,9.6023334421638129,23.764250172771252,1719.3434999999999]
["V065","Gladsaxe Vand A/S","Region Hovedstaden","Gladsaxe Kommune",3439045,0,23.7,{"$f":"IFERROR(F46+G46*Nøgletal!$C$9,\"-\")","v":1714.6949999999997},{"$f":"IFERROR(H46/Nøgletal!$C$9,\"-\")","v":23.7},1.2742220738767122E-2,3.1930524914991078E-2,1,0.3019906315087808,21.849022189660289,0.75675344048528848,54.751111419110615,23.7,1714.6949999999997]
["V067","Glostrup Vand A/S","Region Hovedstaden","Glostrup Kommune",1298214,282.75,23,{"$f":"IFERROR(F47+G47*Nøgletal!$C$9,\"-\")","v":1946.8},{"$f":"IFERROR(H47/Nøgletal!$C$9,\"-\")","v":26.908085694540429},4.8100938935541175E-3,1.2053536511441471E-2,1,0.12943041868653982,9.3642907919711558,0.32433759337213897,23.465824880474255,26.908085694540429,1946.8]
["V068","Greve Vandværk a.m.b.a.","Region Sjælland","Greve Kommune",1973300,500,20.05,{"$f":"IFERROR(F48+G48*Nøgletal!$C$9,\"-\")","v":1950.6174999999998},{"$f":"IFERROR(H48/Nøgletal!$C$9,\"-\")","v":26.960850034554252},7.3113972581949817E-3,6.2532953151907378E-2,1,0.19712148502124605,14.261739441287149,1.6859415721463815,121.97787274479067,26.960850034554252,1950.6174999999998]
["V069","Grindsted Vandværk a.m.b.a.","Region Syddanmark","Billund Kommune",1142022,747.63,14.35,{"$f":"IFERROR(F49+G49*Nøgletal!$C$9,\"-\")","v":1785.8525},{"$f":"IFERROR(H49/Nøgletal!$C$9,\"-\")","v":24.683517622667591},4.2313771446806613E-3,2.133251730866002E-2,0.65704930709099041,0.10444527231887797,7.5566154522708207,0.526561566924171,38.096729366963764,16.218288150541991,1173.393147691713]
["V070","Guldborgsund Vand A/S","Region Sjælland","Guldborgsund Kommune",1311951,971,16.72,{"$f":"IFERROR(F50+G50*Nøgletal!$C$9,\"-\")","v":2180.692},{"$f":"IFERROR(H50/Nøgletal!$C$9,\"-\")","v":30.140870767104357},4.8609917114914936E-3,4.157511296842753E-2,0.72710973615239283,0.14651452297603054,10.600325737315808,1.2531101071091386,90.662516249346169,21.915720590872617,1585.6023847496338]
["V071","Haderslev Vand A/S","Region Syddanmark","Haderslev Kommune",1538567,922.92,16.75,{"$f":"IFERROR(F51+G51*Nøgletal!$C$9,\"-\")","v":2134.7824999999998},{"$f":"IFERROR(H51/Nøgletal!$C$9,\"-\")","v":29.506323427781616},5.7006408277247653E-3,2.8739820387026799E-2,0.86302385678859161,0.16820495200846364,12.169628277812343,0.84800643559596456,61.353265615368031,25.464661044295667,1842.3682265547914]
["V072","Hadsten Vandværk A.M.B.A","Region Midtjylland","Favrskov Kommune",571689,437.5,16.21,{"$f":"IFERROR(F52+G52*Nøgletal!$C$9,\"-\")","v":1610.2935},{"$f":"IFERROR(H52/Nøgletal!$C$9,\"-\")","v":22.256993780234971},2.1182006725486398E-3,1.1085807914594516E-2,1,4.7144779194204608E-2,3.4109247747007032,0.24673675780400975,17.851404427120105,22.256993780234971,1610.2935]
["V073","Hadsund Vandværk a.m.b.a.","Region Nordjylland","Mariagerfjord Kommune",311120,{"$f":"365*1.25","v":456.25},{"$f":"(2.77+0.19+6.18)*1.25","v":11.425000000000001},{"$f":"IFERROR(F53+G53*Nøgletal!$C$9,\"-\")","v":1282.8487500000001},{"$f":"IFERROR(H53/Nøgletal!$C$9,\"-\")","v":17.731150656530755},1.1527501722848137E-3,1.2186561606113287E-2,0.1515344863695918,2.0439586974123816E-2,1.4788041175778581,0.21608175982308808,15.633515323200424,2.6868808074792381,194.39582642112291]
["V074","HALSNÆS VAND A/S","Region Hovedstaden","Halsnæs Kommune",618861,980,20,{"$f":"IFERROR(F54+G54*Nøgletal!$C$9,\"-\")","v":2427},{"$f":"IFERROR(H54/Nøgletal!$C$9,\"-\")","v":33.545266067726331},2.2929806003161228E-3,5.7459430101718051E-3,1,7.691864432573918E-2,5.5650639169672296,0.19274918708620556,13.945403685686971,33.545266067726331,2427]
["V079","HELSINGE VANDVÆRK S M B A","Region Hovedstaden","Gribskov Kommune",446321,862.5,22.97,{"$f":"IFERROR(F55+G55*Nøgletal!$C$9,\"-\")","v":2524.3795},{"$f":"IFERROR(H55/Nøgletal!$C$9,\"-\")","v":34.891216309606087},1.6536918540895162E-3,4.1439596779291156E-3,0.27932229823308641,5.769932019047086E-2,4.1745458157805659,0.14458779350091033,10.460926859790861,9.7458947277469203,705.11548355248954]
["V080","Herning Vand A/S","Region Midtjylland","Herning Kommune",3140907,783.86,12.16,{"$f":"IFERROR(F56+G56*Nøgletal!$C$9,\"-\")","v":1663.636},{"$f":"IFERROR(H56/Nøgletal!$C$9,\"-\")","v":22.99427781617139},1.1637570986695092E-2,6.0906352369217029E-2,0.78045272070743266,0.26759754037348277,19.360682046021477,1.400497587147405,101.32600043011475,17.945946682333524,1298.3892424668304]
["V081","Hillerød Vand A/S","Region Hovedstaden","Hillerød Kommune",1719266,726.51,18.36,{"$f":"IFERROR(F57+G57*Nøgletal!$C$9,\"-\")","v":2054.8559999999998},{"$f":"IFERROR(H57/Nøgletal!$C$9,\"-\")","v":28.401603317208014},6.3701599951897095E-3,1.5962880930170165E-2,0.87595020033178039,0.18092275725052584,13.089761487075544,0.45337141197851755,32.801421656645743,24.87839011545212,1799.9515248529608]
["V085","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3116464,1370,15.35,{"$f":"IFERROR(F58+G58*Nøgletal!$C$9,\"-\")","v":2480.5725000000002},{"$f":"IFERROR(H58/Nøgletal!$C$9,\"-\")","v":34.285729094678651},1.1547005698506748E-2,0.12207180679234456,1,0.39589750923371297,28.643184793059131,4.1853208977802785,302.80796695440313,34.285729094678651,2480.5725000000002]
["V086","HOFOR Vand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1241168,100,22.96,{"$f":"IFERROR(F59+G59*Nøgletal!$C$9,\"-\")","v":1761.1559999999999},{"$f":"IFERROR(H59/Nøgletal!$C$9,\"-\")","v":24.342170006910852},4.5987291907765415E-3,1.152388112039524E-2,1,0.11194304777762613,8.0990795067112504,0.28051627337209123,20.295352378470799,24.342170006910852,1761.1559999999999]
["V087","HOFOR Vand Brøndby A/S","Region Hovedstaden","Brøndby Kommune",1841182,125,27.96,{"$f":"IFERROR(F60+G60*Nøgletal!$C$9,\"-\")","v":2147.9059999999999},{"$f":"IFERROR(H60/Nøgletal!$C$9,\"-\")","v":29.687712508638565},6.8218785925292418E-3,1.7094835259216762E-2,1,0.20252597042384402,14.652753960165112,0.50750655455816507,36.718099222283236,29.687712508638565,2147.9059999999999]
["V088","HOFOR Vand Dragør A/S","Region Hovedstaden","Dragør Kommune",665975,441.15,23.28,{"$f":"IFERROR(F61+G61*Nøgletal!$C$9,\"-\")","v":2125.4580000000001},{"$f":"IFERROR(H61/Nøgletal!$C$9,\"-\")","v":29.377442985487217},2.4675456286557557E-3,6.1833826920732896E-3,1,7.2490181019922675E-2,5.2446645967914058,0.18165197249383153,13.14252020992871,29.377442985487217,2125.4580000000001]
["V089","HOFOR Vand Herlev A/S","Region Hovedstaden","Herlev Kommune",1553438,0,26.15,{"$f":"IFERROR(F62+G62*Nøgletal!$C$9,\"-\")","v":1891.9524999999996},{"$f":"IFERROR(H62/Nøgletal!$C$9,\"-\")","v":26.15},5.7557402999928531E-3,1.4423216550784858E-2,1,0.1505126088448131,10.889587249922226,0.37716711280302401,27.288040611298783,26.15,1891.9524999999996]
["V090","HOFOR Vand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",3097832,0,23.25,{"$f":"IFERROR(F63+G63*Nøgletal!$C$9,\"-\")","v":1682.1374999999998},{"$f":"IFERROR(H63/Nøgletal!$C$9,\"-\")","v":23.25},1.1477971109891389E-2,2.87624622121713E-2,1,0.26686282830497482,19.307525627864926,0.66872724643298276,48.382416279426295,23.25,1682.1374999999998]
["V091","HOFOR Vand København A/S","Region Hovedstaden","Københavns Kommune",51478730,480,18.239999999999998,{"$f":"IFERROR(F64+G64*Nøgletal!$C$9,\"-\")","v":1799.6639999999998},{"$f":"IFERROR(H64/Nøgletal!$C$9,\"-\")","v":24.874416033172078},0.19073706247269029,0.47796492074314201,1,4.7444730448908317,343.26262479785163,11.889098287827034,860.17626112428582,24.874416033172078,1799.6639999999998]
["V092","HOFOR Vand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1831452,0,24.98,{"$f":"IFERROR(F65+G65*Nøgletal!$C$9,\"-\")","v":1807.3029999999999},{"$f":"IFERROR(H65/Nøgletal!$C$9,\"-\")","v":24.98},6.7858273609262233E-3,1.7004495060870168E-2,1,0.16950996747593705,12.264046146884045,0.42477228662053679,30.732274936995836,24.98,1807.3029999999999]
["V093","HOFOR Vand Vallensbæk A/S","Region Hovedstaden","Vallensbæk Kommune",456785,125,25.2,{"$f":"IFERROR(F66+G66*Nøgletal!$C$9,\"-\")","v":1948.2199999999998},{"$f":"IFERROR(H66/Nøgletal!$C$9,\"-\")","v":26.92771250863856},1.6924626750035954E-3,4.2411148511561202E-3,1,4.5574148344098196E-2,3.2972896326955041,0.11420352142804942,8.2626247753193756,26.92771250863856,1948.2199999999998]
["V094","Fors Vand Holbæk A/S","Region Sjælland","Holbæk Kommune",2213384,625,13.83,{"$f":"IFERROR(F67+G67*Nøgletal!$C$9,\"-\")","v":1625.6005},{"$f":"IFERROR(H67/Nøgletal!$C$9,\"-\")","v":22.468562543192814},8.2009475036399129E-3,7.0141102710779599E-2,0.65858392423522449,0.18426350189897436,13.331464362390795,1.5759697531056625,114.02141163719467,14.797434091620499,1070.594356528743]
["V097","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",4039714,962.5,12.97,{"$f":"IFERROR(F68+G68*Nøgletal!$C$9,\"-\")","v":1900.8795},{"$f":"IFERROR(H68/Nøgletal!$C$9,\"-\")","v":26.273386316516934},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$164,$I$3:$I$164,\">0\")),\"-\")","v":1.4967797021989502E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$164,$C$3:$C$164,C68,$I$3:$I$164,\">0\")),\"-\")","v":7.8335412145236774E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$164,$D$3:$D$164,D68,$I$3:$I$164,\">0\")),\"-\")","v":1},{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.39325471346594187},{"$f":"IF(H68>0,J68*H68,\"-\")","v":28.451978519260894},{"$f":"IF(H68>0,K68*I68,\"-\")","v":2.0581365455553784},{"$f":"IF(H68>0,K68*H68,\"-\")","v":148.90617907093161},{"$f":"IF(H68>0,L68*I68,\"-\")","v":26.273386316516934},{"$f":"IF(H68>0,L68*H68,\"-\")","v":1900.8795}]
["V098","HTK Vand A/S","Region Hovedstaden","Høje-Taastrup Kommune",2048553,0,20.85,{"$f":"IFERROR(F69+G69*Nøgletal!$C$9,\"-\")","v":1508.4974999999999},{"$f":"IFERROR(H69/Nøgletal!$C$9,\"-\")","v":20.85},7.5902218555045382E-3,1.9020214218243646E-2,1,0.15825612568726963,11.449830693473956,0.39657146645038005,28.691945597684992,20.85,1508.4974999999999]
["V101","Høng Vandværk a.m.b.a.","Region Sjælland","Kalundborg Kommune",246790,712.5,{"$f":"7.5+7.96","v":15.46},{"$f":"IFERROR(F70+G70*Nøgletal!$C$9,\"-\")","v":1831.0309999999999},{"$f":"IFERROR(H70/Nøgletal!$C$9,\"-\")","v":25.307961299239807},9.1439706549938657E-4,7.8206595592962159E-3,5.9707262879617973E-2,2.3141525545796921E-2,1.6742893732384072,0.19792494946119848,14.319870093517709,1.5110690982409092,109.32584925772977]
["V102","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1268944,0,24.95,{"$f":"IFERROR(F71+G71*Nøgletal!$C$9,\"-\")","v":1805.1324999999997},{"$f":"IFERROR(H71/Nøgletal!$C$9,\"-\")","v":24.95},4.7016437857411303E-3,1.1781773139847964E-2,1,0.1173060124542412,8.4870900010643489,0.29395523983920668,21.267661602366601,24.95,1805.1324999999997]
["V103","ANDELSSELSKABET HAARBY VANDVÆRK","Region Syddanmark","Assens Kommune",308666,1250,{"$f":"(4.75+6.37)*1.25","v":13.900000000000002},{"$f":"IFERROR(F72+G72*Nøgletal!$C$9,\"-\")","v":2255.665},{"$f":"IFERROR(H72/Nøgletal!$C$9,\"-\")","v":31.177125086385626},1.1436577033892526E-3,5.7657582669991062E-3,0.33860995559300017,3.5655959274575239E-2,2.5797086535155183,0.17975976670809315,13.005619121330538,10.556884941018449,763.79062548268473]
["V106","Ikast Vandforsyning A.m.b.A","Region Midtjylland","Ikast-Brande Kommune",864665,625,14.84,{"$f":"IFERROR(F73+G73*Nøgletal!$C$9,\"-\")","v":1698.674},{"$f":"IFERROR(H73/Nøgletal!$C$9,\"-\")","v":23.478562543192815},3.2037243755420686E-3,1.6767001115069322E-2,0.4236043442881155,7.5218843122315804E-2,5.4420832998995481,0.39366508434193875,28.481668852139265,9.9456210909367027,719.56568592927033]
["V107","Ishøj Vand A/S","Region Hovedstaden","Ishøj Kommune",1068151,0,23.06,{"$f":"IFERROR(F74+G74*Nøgletal!$C$9,\"-\")","v":1668.3909999999998},{"$f":"IFERROR(H74/Nøgletal!$C$9,\"-\")","v":23.06},3.9576730820140007E-3,9.9174689829509763E-3,1,9.1263941271242849E-2,6.6029461509744198,0.22869683474684949,16.54621599393456,23.06,1668.3909999999998]
["V108","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",100115,813,14.22,{"$f":"IFERROR(F75+G75*Nøgletal!$C$9,\"-\")","v":1841.817},{"$f":"IFERROR(H75/Nøgletal!$C$9,\"-\")","v":25.457042156185214},3.709423486059852E-4,3.9215017202238103E-3,7.7623149166858557E-2,9.4430950059769172E-3,0.68320792368242989,9.9829834607290377E-2,7.2226885338374576,1.9760557806365715,142.96763572905593]
["V110","JYLLINGE VANDVÆRK A.M.B.A","Region Sjælland","Roskilde Kommune",227733,875,16.72,{"$f":"IFERROR(F76+G76*Nøgletal!$C$9,\"-\")","v":2084.692},{"$f":"IFERROR(H76/Nøgletal!$C$9,\"-\")","v":28.81398756046994},8.4378778280064758E-4,7.216752151291402E-3,6.5183678563087058E-2,2.431289067729437E-2,1.7590376405022476,0.20794340671430514,15.044705475779976,1.8782017032624616,135.88789323103907]
["V112","Kalundborg Vandforsyning A/S","Region Sjælland","Kalundborg Kommune",3130949,0,23.46,{"$f":"IFERROR(F77+G77*Nøgletal!$C$9,\"-\")","v":1697.3309999999999},{"$f":"IFERROR(H77/Nøgletal!$C$9,\"-\")","v":23.46},1.1600674978030872E-2,9.9218307980545928E-2,0.75748772237804207,0.27215183498460427,19.690185261136115,2.3276615052236074,168.406309902928,17.770661966988868,1285.7073933116444]
["V113","Kerteminde Forsyning - Vand A/S","Region Syddanmark","Kerteminde Kommune",923270,780,18.600000000000001,{"$f":"IFERROR(F78+G78*Nøgletal!$C$9,\"-\")","v":2125.71},{"$f":"IFERROR(H78/Nøgletal!$C$9,\"-\")","v":29.380926053904634},3.420865426733736E-3,1.7246316844654951E-2,0.73482079754484042,0.10050819414322282,7.2717678462621702,0.50671275991501707,36.660668179851477,21.589715515536184,1562.0159175490428]
["V114","Klemensker Vandværk","Region Hovedstaden","Bornholms Regionskommune",351093,1125,14.59,{"$f":"IFERROR(F79+G79*Nøgletal!$C$9,\"-\")","v":2180.5864999999999},{"$f":"IFERROR(H79/Nøgletal!$C$9,\"-\")","v":30.139412577747063},1.3008566348611213E-3,3.2597956072046058E-3,0.14015711003131343,3.9207054822578996E-2,2.8366304164135903,9.8248324724667116E-2,7.1082662938296659,4.2242529649384473,305.6247020132966]
["V115","Kvarmløse-Tølløse Vandværk","Region Sjælland","Holbæk Kommune",218233,0,20.420000000000002,{"$f":"IFERROR(F80+G80*Nøgletal!$C$9,\"-\")","v":1477.3869999999999},{"$f":"IFERROR(H80/Nøgletal!$C$9,\"-\")","v":20.420000000000002},8.0858873858392823E-4,6.9157015989460315E-3,6.4934392558013324E-2,1.6511382041883817E-2,1.194598490730294,0.14121862665047796,10.21716763816208,1.3259602960346322,95.933227418105631]
["V116","Køge Vand A/S","Region Sjælland","Køge Kommune",1694497,212.26,27.37,{"$f":"IFERROR(F81+G81*Nøgletal!$C$9,\"-\")","v":2192.4794999999999},{"$f":"IFERROR(H81/Nøgletal!$C$9,\"-\")","v":30.30379405666897},6.2783868240103491E-3,5.369781661027092E-2,0.8548951093051802,0.19025894132291357,13.765234404712798,1.6272475758504281,117.73136211277847,25.90656533243769,1874.3400018018667]
["V117","Langeland Vand ApS","Region Syddanmark","Langeland Kommune",762047,995,14.98,{"$f":"IFERROR(F82+G82*Nøgletal!$C$9,\"-\")","v":2078.8029999999999},{"$f":"IFERROR(H82/Nøgletal!$C$9,\"-\")","v":28.73259156876296},2.823508005075615E-3,1.423473524810594E-2,1,8.1126702300970341E-2,5.8695169114752037,0.40900083397330167,29.59121033796837,28.73259156876296,2078.8029999999999]
["V118","Langeskov Vandværk","Region Syddanmark","Kerteminde Kommune",333186,575,14.84,{"$f":"IFERROR(F83+G83*Nøgletal!$C$9,\"-\")","v":1648.674},{"$f":"IFERROR(H83/Nøgletal!$C$9,\"-\")","v":22.787477539737388},1.23450828909388E-3,6.2237821267919508E-3,0.26517920245515958,2.813132991034642E-2,2.0353017190135634,0.14182429542649058,10.260987774106592,6.0427651199524224,437.19405642855776]
["V119","Fors Vand Lejre A/S","Region Sjælland","Lejre Kommune",236273,625,18.809999999999999,{"$f":"IFERROR(F84+G84*Nøgletal!$C$9,\"-\")","v":1985.9034999999999},{"$f":"IFERROR(H84/Nøgletal!$C$9,\"-\")","v":27.448562543192814},8.7542987097020367E-4,7.4873807530839781E-3,1,2.4029291565504853E-2,1.7385192447642757,0.2055178388857237,14.869215643382107,27.448562543192814,1985.9034999999999]
["V120","Lemvig Vand & Spildevand A/S","Region Midtjylland","Lemvig Kommune",2066252,909.62,16.5,{"$f":"IFERROR(F85+G85*Nøgletal!$C$9,\"-\")","v":2103.395},{"$f":"IFERROR(H85/Nøgletal!$C$9,\"-\")","v":29.072494816862477},7.655799527461561E-3,4.0067366654154175E-2,1,0.22257319208106444,16.103170447065011,1.1648583093782257,84.277498683514622,29.072494816862477,2103.395]
["V122","Lille Skensved Vandværk Amba","Region Sjælland","Næstved Kommune",544292,{"$f":"200*1.25","v":250},{"$f":"10.37*1.25","v":12.962499999999999},{"$f":"IFERROR(F86+G86*Nøgletal!$C$9,\"-\")","v":1187.836875},{"$f":"IFERROR(H86/Nøgletal!$C$9,\"-\")","v":16.417925017277128},2.0166903341901701E-3,1.7248358656543845E-2,0.20106886127891724,3.3109870689801764E-2,2.3954991444071574,0.28318225909423972,20.488236445468239,3.3011334877865597,238.83700784135755]
["V123","Lillerød Andelsvandværk a.m.b.a.","Region Hovedstaden","Allerød Kommune",628341,375,14.09,{"$f":"IFERROR(F87+G87*Nøgletal!$C$9,\"-\")","v":1394.4114999999999},{"$f":"IFERROR(H87/Nøgletal!$C$9,\"-\")","v":19.27313752591569},2.3281055412818592E-3,5.8339620317880139E-3,1,4.4869898271971659E-2,3.246337139977149,0.11243875255962091,8.1349437476885722,19.27313752591569,1394.4114999999999]
["V124","Lindholm Vandværk a.m.b.a","Region Nordjylland","Aalborg Kommune",508915,{"$f":"500*1.25","v":625},{"$f":"(3.19+6.37)*1.25","v":11.950000000000001},{"$f":"IFERROR(F88+G88*Nøgletal!$C$9,\"-\")","v":1489.5825},{"$f":"IFERROR(H88/Nøgletal!$C$9,\"-\")","v":20.588562543192815},1.8856127986896566E-3,1.9934186165386808E-2,6.5920035356656512E-2,3.8822057038066835E-2,2.8087758267041352,0.41041623861371523,29.693614863702294,1.3571987707900042,98.193331066656796]
["V125","Lolland Vand A/S","Region Sjælland","Lolland Kommune",1538474,942.5,24.17,{"$f":"IFERROR(F89+G89*Nøgletal!$C$9,\"-\")","v":2691.1994999999997},{"$f":"IFERROR(H89/Nøgletal!$C$9,\"-\")","v":37.196952315134759},5.7002962476076962E-3,4.8753520786209682E-2,1,0.21203364770440508,15.340634411413706,1.8134823878795727,131.2054507630871,37.196952315134759,2691.1994999999997]
["V126","Lyngby-Taarbæk Vand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2853446,0,24.81,{"$f":"IFERROR(F90+G90*Nøgletal!$C$9,\"-\")","v":1795.0034999999998},{"$f":"IFERROR(H90/Nøgletal!$C$9,\"-\")","v":24.81},1.0572481255160106E-2,2.6493409826443572E-2,1,0.26230325994052223,18.977640856696784,0.65730149779406499,47.555763365400601,24.81,1795.0034999999998]
["V127","Læsø Vand A/S","Region Nordjylland","Læsø Kommune",165142,1125,16.25,{"$f":"IFERROR(F91+G91*Nøgletal!$C$9,\"-\")","v":2300.6875},{"$f":"IFERROR(H91/Nøgletal!$C$9,\"-\")","v":31.799412577747066},6.1187795368815474E-4,6.4686074722189527E-3,1,1.9457359496557244E-2,1.4077399595759166,0.20569791781258803,14.882244353740742,31.799412577747066,2300.6875]
["V128","Løgstør Vand Amba","Region Nordjylland","Vesthimmerlands Kommune",492607,750,12.97,{"$f":"IFERROR(F92+G92*Nøgletal!$C$9,\"-\")","v":1688.3795},{"$f":"IFERROR(H92/Nøgletal!$C$9,\"-\")","v":23.336275051831379},1.8251890078384713E-3,1.9295402266336616E-2,0.39931581555150264,4.2593112708497784E-2,3.0816117044598141,0.45028281452296182,32.577961630736283,9.318543704256232,674.19663700293825]
["V131","Mariager Vand Amba","Region Nordjylland","Mariagerfjord Kommune",214591,750,11.71,{"$f":"IFERROR(F93+G93*Nøgletal!$C$9,\"-\")","v":1597.2184999999999},{"$f":"IFERROR(H93/Nøgletal!$C$9,\"-\")","v":22.076275051831377},7.9509453658000275E-4,8.4055234045302667E-3,0.10451895398732666,1.7552725681748545E-2,1.269939703074507,0.18556264663301628,13.425457483898725,2.3073891763539311,166.9396069092069]
["V132","Mariagerfjord Vand A/S","Region Nordjylland","Mariagerfjord Kommune",1527419,671.66,13.17,{"$f":"IFERROR(F94+G94*Nøgletal!$C$9,\"-\")","v":1624.5094999999999},{"$f":"IFERROR(H94/Nøgletal!$C$9,\"-\")","v":22.453483068417416},5.6593356756270818E-3,5.9828959057109637E-2,0.74394655964308154,0.12707179777118333,9.1936445687451123,1.3433685191898501,97.192712363385638,16.70419148075332,1208.5482536325026]
["V133","Midtfyns Vandforsyning a.m.b.a.","Region Syddanmark","Faaborg-Midtfyn Kommune",1867872,800,13.59,{"$f":"IFERROR(F95+G95*Nøgletal!$C$9,\"-\")","v":1783.2365},{"$f":"IFERROR(H95/Nøgletal!$C$9,\"-\")","v":24.647360055286804},6.9207693809654781E-3,3.489110697548857E-2,0.75808154886511314,0.17057869479226051,12.341368568220046,0.85997367635239574,62.219095484095824,18.684708886147941,1351.8386879128034]
["V134","Morsø Forsyning A/S","Region Nordjylland","Morsø Kommune",506049,741,13.95,{"$f":"IFERROR(F96+G96*Nøgletal!$C$9,\"-\")","v":1750.2824999999998},{"$f":"IFERROR(H96/Nøgletal!$C$9,\"-\")","v":24.191879751209399},1.8749938028238546E-3,1.9821925026395033E-2,1,4.5359624612177518E-2,3.281768840691043,0.47952962667603682,34.693968490011258,24.191879751209399,1750.2824999999998]
["V135","Mørkøv Vandværk","Region Sjælland","Holbæk Kommune",330000,437.5,10.78,{"$f":"IFERROR(F97+G97*Nøgletal!$C$9,\"-\")","v":1217.433},{"$f":"IFERROR(H97/Nøgletal!$C$9,\"-\")","v":16.826993780234972},1.222703641212357E-3,1.0457545502523405E-2,9.8190234951379463E-2,2.0574426565750984E-2,1.4885597620320834,0.17596905312748554,12.731360993773576,1.6522464728066728,119.54003230756275]
["V136","NFS Vand A/S","Region Syddanmark","Nyborg Kommune",1147275,625,15.65,{"$f":"IFERROR(F98+G98*Nøgletal!$C$9,\"-\")","v":1757.2774999999999},{"$f":"IFERROR(H98/Nøgletal!$C$9,\"-\")","v":24.288562543192814},4.250840363551233E-3,2.1430641261983501E-2,0.8092080901412424,0.1032468020312426,7.4699061269604012,0.52051947063241488,37.659583700255212,19.654501307853174,1422.003169623177]
["V137","NK-Vand A/S","Region Sjælland","Næstved Kommune",2162701,882.54,17.32,{"$f":"IFERROR(F99+G99*Nøgletal!$C$9,\"-\")","v":2135.6419999999998},{"$f":"IFERROR(H99/Nøgletal!$C$9,\"-\")","v":29.518203178991016},8.013158750162442E-3,6.8534982169251121E-2,0.79893113872108279,0.23653404809280468,17.113238379514417,2.0230295285404809,146.36618638990379,23.583011678791578,1706.2308949605706]
["V138","Nordenskov Vandværk","Region Syddanmark","Varde Kommune",214357,1187.5,11.09,{"$f":"IFERROR(F100+G100*Nøgletal!$C$9,\"-\")","v":1989.8615},{"$f":"IFERROR(H100/Nøgletal!$C$9,\"-\")","v":27.503268832066347},7.942275285435067E-4,4.0041036098537822E-3,4.9339381662690487E-2,2.1843853231359713E-2,1.580402781288875,0.11012593801325588,7.9676116152590621,1.3569942778769011,98.178536004393791]
["V140","Slangerup Vandværk A.m.b.A.","Region Hovedstaden","Frederikssund Kommune",319598,462.5,14.21,{"$f":"IFERROR(F101+G101*Nøgletal!$C$9,\"-\")","v":1490.5934999999999},{"$f":"IFERROR(H101/Nøgletal!$C$9,\"-\")","v":20.602536281962681},1.1841625403763239E-3,2.9673737627106708E-3,0.19477801505577658,2.439675170184431E-2,1.7651049856284358,6.1135425608390713E-2,4.4231480427670684,4.0129211221153103,290.3348431850427]
["V141","Nyhuse Vandværk a.m.b.a.","Region Hovedstaden","Hillerød Kommune",243478,406.25,15.6,{"$f":"IFERROR(F102+G102*Nøgletal!$C$9,\"-\")","v":1534.9099999999999},{"$f":"IFERROR(H102/Nøgletal!$C$9,\"-\")","v":21.215065653075328},9.0212556713667349E-4,2.2606218718429676E-3,0.12404979966821959,1.9138653134122344E-2,1.3846815542537514,4.7959241427926597E-2,3.4698511173104891,2.6317246442121207,190.4052780087469]
["V142","Næsby Vandværk","Region Syddanmark","Odense Kommune",402666,750,16.71,{"$f":"IFERROR(F103+G103*Nøgletal!$C$9,\"-\")","v":1958.9684999999999},{"$f":"IFERROR(H103/Nøgletal!$C$9,\"-\")","v":27.076275051831377},1.4919429830073179E-3,7.5216409268901085E-3,3.9921755872771005E-2,4.0396258569555928E-2,2.9226693075073711,0.20365801857758847,14.734657644088525,1.0809324425632123,78.205462219448407]
["V144","Odder Vandværk a.m.b.a.","Region Midtjylland","Odder Kommune",940707,725,17.03,{"$f":"IFERROR(F104+G104*Nøgletal!$C$9,\"-\")","v":1957.1205},{"$f":"IFERROR(H104/Nøgletal!$C$9,\"-\")","v":27.050732550103664},3.4854723461028871E-3,1.8241556346045601E-2,1,9.4284580245211552E-2,6.8214893807410553,0.49344746201452577,35.700923876750942,27.050732550103664,1957.1205]
["V145","Odsherred Vand A/S","Region Sjælland","Odsherred Kommune",354307,1425,14.46,{"$f":"IFERROR(F105+G105*Nøgletal!$C$9,\"-\")","v":2471.181},{"$f":"IFERROR(H105/Nøgletal!$C$9,\"-\")","v":34.155922598479613},1.3127650272940199E-3,1.122782295261382E-2,0.62598409893992935,4.4838700662245524E-2,3.2440799929134636,0.38349665171891045,27.745982751863171,21.381064431271231,1546.9200116024736]
["V146","Otterup Vandværk","Region Syddanmark","Nordfyns Kommune",277195,700,15.46,{"$f":"IFERROR(F106+G106*Nøgletal!$C$9,\"-\")","v":1818.5309999999999},{"$f":"IFERROR(H106/Nøgletal!$C$9,\"-\")","v":25.13519004837595},1.0270525328056341E-3,5.1778924883881519E-3,0.52776931571531926,2.5815160601735488E-2,1.8677268695355627,0.13014731174569447,9.4161580048009945,13.265582052205877,959.76486147709522]
["V149","Padborg Vandværk AMBA","Region Syddanmark","Aabenraa Kommune",554462,500,{"$f":"4+7.96","v":11.96},{"$f":"IFERROR(F107+G107*Nøgletal!$C$9,\"-\")","v":1365.306},{"$f":"IFERROR(H107/Nøgletal!$C$9,\"-\")","v":18.870850034554252},2.0543718373148057E-3,1.035712990817537E-2,0.19950812210230126,3.8767742857179384E-2,2.8048461957169284,0.19544784528557405,14.140651606411282,3.7648878528680658,272.38963615500455]
["V150","Pandrup Vandværk","Region Nordjylland","Jammerbugt Kommune",184742,375,11.71,{"$f":"IFERROR(F108+G108*Nøgletal!$C$9,\"-\")","v":1222.2184999999999},{"$f":"IFERROR(H108/Nøgletal!$C$9,\"-\")","v":16.893137525915687},6.8449913965107042E-4,7.2363389182199178E-3,0.14323783472390536,1.15633381024965E-2,0.83660751171562175,0.12224446852962502,8.8443872981183702,2.4197364409053148,175.06793149949951]
["V151","Vandmiljø Randers A/S","Region Midtjylland","Randers Kommune",337868,559.63,16.57,{"$f":"IFERROR(F109+G109*Nøgletal!$C$9,\"-\")","v":1758.4694999999997},{"$f":"IFERROR(H109/Nøgletal!$C$9,\"-\")","v":24.305038009675187},1.2518558601488988E-3,6.5517086186514337E-3,0.11220373532022605,3.042640426355361E-2,2.2013503484681034,0.15923952700463961,11.520979778785675,2.7271160517856283,197.30684634669021]
["V152","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",2645,1060,21.1,{"$f":"IFERROR(F110+G110*Nøgletal!$C$9,\"-\")","v":2586.585},{"$f":"IFERROR(H110/Nøgletal!$C$9,\"-\")","v":35.751002073255016},9.8001549424444975E-6,1.0360457523839562E-4,5.5769802496884692E-3,3.5036535966555363E-4,2.5348933771802799E-2,3.7039673841465872E-3,0.26798204024300554,0.19938263246911475,14.425333459140449]
["V153","Ringkøbing-Skjern Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",3585596,1383.75,14.66,{"$f":"IFERROR(F111+G111*Nøgletal!$C$9,\"-\")","v":2444.4009999999998},{"$f":"IFERROR(H111/Nøgletal!$C$9,\"-\")","v":33.785777470628886},1.3285216015504432E-2,6.9529461849604304E-2,0.9037289193324759,0.44885135194906772,32.474395313515046,2.3491069257033117,169.95788607463459,30.533184162338955,2209.0758741452232]
["V154","Ringsted Vand A/S","Region Sjælland","Ringsted Kommune",1660853,185.55,19.91,{"$f":"IFERROR(F112+G112*Nøgletal!$C$9,\"-\")","v":1626.0384999999999},{"$f":"IFERROR(H112/Nøgletal!$C$9,\"-\")","v":22.474616447823081},6.1537303352074751E-3,5.2631654001522747E-2,1,0.13830272900712176,10.006202443665259,1.1828762366987566,85.581095725155038,22.474616447823081,1626.0384999999999]
["V155","Fors Vand Roskilde A/S","Region Sjælland","Roskilde Kommune",3265979,625,18.2,{"$f":"IFERROR(F113+G113*Nøgletal!$C$9,\"-\")","v":1941.7699999999998},{"$f":"IFERROR(H113/Nøgletal!$C$9,\"-\")","v":26.838562543192811},1.2100983077039674E-2,0.10349734546298754,0.93481632143691296,0.32477299114724711,23.497325909503324,2.777719979262824,200.96804049966531,25.089126309282022,1815.1982884765544]
["V156","Rudersdal Forsyning A/S","Region Hovedstaden","Rudersdal Kommune",1706298,0,22.35,{"$f":"IFERROR(F114+G114*Nøgletal!$C$9,\"-\")","v":1617.0225},{"$f":"IFERROR(H114/Nøgletal!$C$9,\"-\")","v":22.35},6.3221114472526126E-3,1.584247685081162E-2,0.60060930429839365,0.14129919084609591,10.222996457715038,0.35407935761563974,25.617641523491535,13.423617951069099,971.19875875984928]
["V158","Rødding Vandværk A.M.B.A","Region Syddanmark","Vejen Kommune",274480,625,12.72,{"$f":"IFERROR(F115+G115*Nøgletal!$C$9,\"-\")","v":1545.2919999999999},{"$f":"IFERROR(H115/Nøgletal!$C$9,\"-\")","v":21.358562543192814},1.0169930164847507E-3,5.1271773668817256E-3,0.2294323371872973,2.1721508948579868E-2,1.5715511724297533,0.10950913846058599,7.922986167623395,4.9003449232457923,354.53995519683298]
["V159","Rødekro Vandværk","Region Syddanmark","Aabenraa Kommune",309805,1000,10.96,{"$f":"IFERROR(F116+G116*Nøgletal!$C$9,\"-\")","v":1792.9560000000001},{"$f":"IFERROR(H116/Nøgletal!$C$9,\"-\")","v":24.781700069108503},1.1478778835327099E-3,5.7870343345482111E-3,0.11147493203845067,2.844636542567068E-2,2.0580945385472735,0.14341254916840668,10.375897932334222,2.7625383310011387,199.86964824793239]
["V160","Rønne Vand A/S","Region Hovedstaden","Bornholms Regionskommune",902702,806.25,14.53,{"$f":"IFERROR(F117+G117*Nøgletal!$C$9,\"-\")","v":1857.4954999999998},{"$f":"IFERROR(H117/Nøgletal!$C$9,\"-\")","v":25.673745680718728},3.3446576434232639E-3,8.3813235074889324E-3,0.3603606552665154,8.5869889726320897E-2,6.2126865216993163,0.21517996819910032,15.568270699204906,9.25180781664967,669.36829553460359]
["V162","Silkeborg Vand a/s","Region Midtjylland","Silkeborg Kommune",2671075,787.5,12.96,{"$f":"IFERROR(F118+G118*Nøgletal!$C$9,\"-\")","v":1725.1559999999999},{"$f":"IFERROR(H118/Nøgletal!$C$9,\"-\")","v":23.844588804422944},9.8967670559130198E-3,5.1795686772835484E-2,1,0.23598434094140541,17.073467067110681,1.2350468529409506,89.355639810277765,23.844588804422944,1725.1559999999999]
["V165","SK Vand A/S","Region Sjælland","Slagelse Kommune",3455185,1298.75,16.23,{"$f":"IFERROR(F119+G119*Nøgletal!$C$9,\"-\")","v":2472.9904999999999},{"$f":"IFERROR(H119/Nøgletal!$C$9,\"-\")","v":34.180932964754668},1.2802022062310053E-2,0.10949319502162526,1,0.43758505792513019,31.659278940883166,3.7425795591309825,270.77563110312656,34.180932964754668,2472.9904999999999]
["V166","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",1079776,737.5,15.47,{"$f":"IFERROR(F120+G120*Nøgletal!$C$9,\"-\")","v":1856.7545},{"$f":"IFERROR(H120/Nøgletal!$C$9,\"-\")","v":25.663503800967522},4.0007455966476185E-3,2.0938288696807542E-2,0.76776427591208696,0.10267314982627024,7.4284023899306506,0.53734985155627568,38.877261760096538,19.703521413116921,1425.5497742390091]
["V167","Skive Vand A/S","Region Midtjylland","Skive Kommune",2528411,750,16.22,{"$f":"IFERROR(F121+G121*Nøgletal!$C$9,\"-\")","v":1923.5169999999998},{"$f":"IFERROR(H121/Nøgletal!$C$9,\"-\")","v":26.586275051831375},9.3681737460041721E-3,4.902924260419185E-2,1,0.2490648439446124,18.019841459392705,1.3035049294580137,94.30858164628728,26.586275051831375,1923.5169999999998]
["V171","Solrød Vandværk a.m.b.a.","Region Sjælland","Solrød Kommune",759628,356.25,21.51,{"$f":"IFERROR(F122+G122*Nøgletal!$C$9,\"-\")","v":1912.4984999999999},{"$f":"IFERROR(H122/Nøgletal!$C$9,\"-\")","v":26.433980649619905},2.8145452168692737E-3,2.4072255681790455E-2,1,7.4399633800202633E-2,5.3828135054446609,0.6363255408851517,46.038152883040723,26.433980649619905,1912.4984999999999]
["V172","Sorø Vand A/S","Region Sjælland","Sorø Kommune",508436,576.25,19.75,{"$f":"IFERROR(F123+G123*Nøgletal!$C$9,\"-\")","v":2005.1624999999999},{"$f":"IFERROR(H123/Nøgletal!$C$9,\"-\")","v":27.714754664823776},1.8838380258286241E-3,1.6112098803396941E-2,0.49692813817611747,5.2210108714106272E-2,3.7774013654655882,0.44654286547154692,32.307376316866417,13.772241435598746,996.42166786556913]
["V174","Struer Forsyning Vand A/S","Region Midtjylland","Struer Kommune",927391,672.5,13.6,{"$f":"IFERROR(F124+G124*Nøgletal!$C$9,\"-\")","v":1656.46},{"$f":"IFERROR(H124/Nøgletal!$C$9,\"-\")","v":22.895093296475469},3.4361344015986939E-3,1.7983341445652657E-2,1,7.8670617703831006E-2,5.6918191908721729,0.4117302801805916,29.788685771065801,22.895093296475469,1656.46]
["V176","Støvring Vandværk a.m.b.a.","Region Nordjylland","Rebild Kommune",471626,550,13.47,{"$f":"IFERROR(F125+G125*Nøgletal!$C$9,\"-\")","v":1524.5545},{"$f":"IFERROR(H125/Nøgletal!$C$9,\"-\")","v":21.071935038009677},1.7474509923952092E-3,1.8473577089369971E-2,0.99442301975031155,3.6822173793857389E-2,2.6640842739855817,0.38927401634686792,28.163975082695892,20.954417272479979,1516.0520896639264]
["V178","Svendborg Vand A/S","Region Syddanmark","Svendborg Kommune",2016842,850,19.22,{"$f":"IFERROR(F126+G126*Nøgletal!$C$9,\"-\")","v":2240.567},{"$f":"IFERROR(H126/Nøgletal!$C$9,\"-\")","v":30.968445058742226},7.4727274459091284E-3,3.7673807399360514E-2,1,0.23141874934759196,16.743146515298278,1.1666992346007323,84.410689623362984,30.968445058742226,2240.567]
["V179","Svinninge Vandværk","Region Sjælland","Holbæk Kommune",599206,375,11.4,{"$f":"IFERROR(F127+G127*Nøgletal!$C$9,\"-\")","v":1199.79},{"$f":"IFERROR(H127/Nøgletal!$C$9,\"-\")","v":16.583137525915689},2.2201556304130049E-3,1.8988557607227393E-2,0.17829144825538268,3.6817146148074902E-2,2.6637205238132191,0.31488986221942439,22.782281531575354,2.9566316061136919,213.91229670232559]
["V180","Sydals Øst Vandforsyning","Region Syddanmark","Sønderborg Kommune",311868,1200,12.03,{"$f":"IFERROR(F128+G128*Nøgletal!$C$9,\"-\")","v":2070.3705},{"$f":"IFERROR(H128/Nøgletal!$C$9,\"-\")","v":28.616040082930201},1.1555216338715616E-3,5.8255703550519891E-3,0.12513075077728253,3.3066453391561605E-2,2.3923579028794819,0.16670475478609764,12.061089008774164,3.5807465798498663,259.06701505213783]
["V181","Sønderborg Vandforsyning A/S","Region Syddanmark","Sønderborg Kommune",2180469,555,16.54,{"$f":"IFERROR(F129+G129*Nøgletal!$C$9,\"-\")","v":1751.6689999999999},{"$f":"IFERROR(H129/Nøgletal!$C$9,\"-\")","v":24.211043538355216},8.0789920783353539E-3,4.0730294760956097E-2,0.87486924922271747,0.19560082895460415,14.15171997486561,0.98612293978754939,71.345994693629194,21.181497483299353,1532.4813429167082]
["V183","Tarup Vandværk","Region Syddanmark","Odense Kommune",274460,{"$f":"594*1.25","v":742.5},{"$f":"(6.75+6.37)*1.25","v":16.400000000000002},{"$f":"IFERROR(F130+G130*Nøgletal!$C$9,\"-\")","v":1929.04},{"$f":"IFERROR(H130/Nøgletal!$C$9,\"-\")","v":26.662612301313064},1.0169189132337682E-3,5.1268037748264297E-3,2.7210951798365718E-2,2.7113714725424582E-2,1.9616772603844683,0.13669398139310543,9.8898095537911761,0.72551505814954265,52.491014457119405]
["V184","Thisted Drikkevand A/S","Region Nordjylland","Thisted Kommune",3225442,778.75,16.43,{"$f":"IFERROR(F131+G131*Nøgletal!$C$9,\"-\")","v":1967.4604999999999},{"$f":"IFERROR(H131/Nøgletal!$C$9,\"-\")","v":27.193648928818245},1.1950786902785658E-2,0.12634047197205339,1,0.32498550345747235,23.512701175148123,3.4356584403092212,248.56988815637214,27.193648928818245,1967.4604999999999]
["V185","Tinglev Vandværk","Region Syddanmark","Aabenraa Kommune",432015,732.5,12.96,{"$f":"IFERROR(F132+G132*Nøgletal!$C$9,\"-\")","v":1670.1559999999999},{"$f":"IFERROR(H132/Nøgletal!$C$9,\"-\")","v":23.084395300621978},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$164,$I$3:$I$164,\">0\")),\"-\")","v":1.600685798661686E-3},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$164,$C$3:$C$164,C132,$I$3:$I$164,\">0\")),\"-\")","v":8.0698685884341616E-3},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$164,$D$3:$D$164,D132,$I$3:$I$164,\">0\")),\"-\")","v":0.1554488880572982},{"$f":"IF(H132>0,J132*I132,\"-\")","v":3.6950863728398162E-2},{"$f":"IF(H132>0,J132*H132,\"-\")","v":2.6733949907496068},{"$f":"IF(H132>0,K132*I132,\"-\")","v":0.18628803651948647},{"$f":"IF(H132>0,K132*H132,\"-\")","v":13.477939442184844},{"$f":"IF(H132>0,L132*I132,\"-\")","v":3.5884435809568065},{"$f":"IF(H132>0,L132*H132,\"-\")","v":259.62389308222492}]
["V188","TREFOR Vand A/S","Region Syddanmark","Fredericia Kommune",3105735.3780376762,1250,17.21,{"$f":"IFERROR(F133+G133*Nøgletal!$C$9,\"-\")","v":2495.1435000000001},{"$f":"IFERROR(H133/Nøgletal!$C$9,\"-\")","v":34.487125086385632},1.150725441020819E-2,5.8013903154323206E-2,1,0.39685212224571259,28.712251044477302,2.0007327348326065,144.75301336513905,34.487125086385632,2495.1435000000001]
["V188","TREFOR Vand A/S","Region Syddanmark","Kolding Kommune",5632421.0025626346,1250,17.21,{"$f":"IFERROR(F134+G134*Nøgletal!$C$9,\"-\")","v":2495.1435000000001},{"$f":"IFERROR(H134/Nøgletal!$C$9,\"-\")","v":34.487125086385632},2.0869035359619054E-2,0.10521138693197471,0.95904835869830229,0.71971303287938704,52.071237928823649,3.6284382616351305,262.51750822930165,33.074820710321184,2392.9632783917377]
["V188","TREFOR Vand A/S","Region Syddanmark","Middelfart kommune",2348660.6193996891,1250,17.21,{"$f":"IFERROR(F135+G135*Nøgletal!$C$9,\"-\")","v":2495.1435000000001},{"$f":"IFERROR(H135/Nøgletal!$C$9,\"-\")","v":34.487125086385632},8.7021693676123321E-3,4.3872047399710366E-2,1,0.30011280350375985,21.713161333497023,1.513020786469651,109.46705390107923,34.487125086385632,2495.1435000000001]
["V190","Tønder Vand A/S","Region Syddanmark","Tønder Kommune",1588162,1047,18.45,{"$f":"IFERROR(F136+G136*Nøgletal!$C$9,\"-\")","v":2381.8575000000001},{"$f":"IFERROR(H136/Nøgletal!$C$9,\"-\")","v":32.921319972356606},5.8843983643487854E-3,2.9666235286146949E-2,1,0.19372216139753823,14.015798377111887,0.97665162423045981,70.660745013073765,32.921319972356606,2381.8575000000001]
["V191","TÅRNBYFORSYNING Vand A/S","Region Hovedstaden","Tårnby Kommune",2672886,266.25,17.399999999999999,{"$f":"IFERROR(F137+G137*Nøgletal!$C$9,\"-\")","v":1525.1399999999999},{"$f":"IFERROR(H137/Nøgletal!$C$9,\"-\")","v":21.08002764340014},9.9034771052894915E-3,2.4816963144690125E-2,1,0.20876557114528288,15.104189072361214,0.52314226911531025,37.849343170492695,21.08002764340014,1525.1399999999999]
["V193","Udsholt Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",319110,1137.5,14.21,{"$f":"IFERROR(F138+G138*Nøgletal!$C$9,\"-\")","v":2165.5934999999999},{"$f":"IFERROR(H138/Nøgletal!$C$9,\"-\")","v":29.932183828610921},1.1823544210523493E-3,2.9628428257329588E-3,0.19970948843805289,3.5390449881509758E-2,2.5604990489272308,8.8684356115119947E-2,6.416313164928928,5.9777411202456463,432.48957004977245]
["V194","Ulfborg Vandværk Amba","Region Midtjylland","Holstebro Kommune",286503,792.5,13.59,{"$f":"IFERROR(F139+G139*Nøgletal!$C$9,\"-\")","v":1775.7365},{"$f":"IFERROR(H139/Nøgletal!$C$9,\"-\")","v":24.543697304768489},1.061540185812921E-3,5.5556731456352535E-3,7.4457799498482982E-2,2.605412099744003E-2,1.885015654164786,0.13635676001070265,9.8654115867743357,1.8274696928699095,132.21743227913794]
["V197","Vand Ballerup A/S","Region Hovedstaden","Ballerup Kommune",3179203,0,23.05,{"$f":"IFERROR(F140+G140*Nøgletal!$C$9,\"-\")","v":1667.6675},{"$f":"IFERROR(H140/Nøgletal!$C$9,\"-\")","v":23.05},1.1779463891676513E-2,2.9517968099084014E-2,1,0.27151664270314363,19.644229099572442,0.68038916468388655,49.226156064879191,23.05,1667.6675]
["V198","Vandcenter Djurs a.m.b.a.","Region Midtjylland","Norddjurs Kommune",1413091,937.5,12.65,{"$f":"IFERROR(F141+G141*Nøgletal!$C$9,\"-\")","v":1852.7275},{"$f":"IFERROR(H141/Nøgletal!$C$9,\"-\")","v":25.60784381478922},5.2357318517103355E-3,2.7401708607026336E-2,0.78290756357459335,0.13407580351471543,9.7003843842896611,0.70169867426709587,50.767899083224385,20.048574609435349,1450.5143729926474]
["V199","Vandcenter Syd A/S","Region Syddanmark","Odense Kommune",9409254,600,17.96,{"$f":"IFERROR(F142+G142*Nøgletal!$C$9,\"-\")","v":1899.4059999999999},{"$f":"IFERROR(H142/Nøgletal!$C$9,\"-\")","v":26.253020041465103},3.4862815536036165E-2,0.17576112703308563,0.93286729232886323,0.91525419496945837,66.218641006040301,4.6142603905100907,333.84173925340502,24.490583721536932,1771.8937322531967]
["V200","Vandforsyningen Brovst og Omegn","Region Nordjylland","Jammerbugt Kommune",291715,937.5,13.84,{"$f":"IFERROR(F143+G143*Nøgletal!$C$9,\"-\")","v":1938.8240000000001},{"$f":"IFERROR(H143/Nøgletal!$C$9,\"-\")","v":26.797843814789221},1.0808514930189779E-3,1.1426468304600597E-2,0.22617826458782544,2.8964489496904312E-2,2.0955808151010271,0.30620471298132618,22.153910984198948,6.0610898087246179,438.51984766122609]
["V205","Vejen Vand","Region Syddanmark","Vejen Kommune",921864,750,16.72,{"$f":"IFERROR(F144+G144*Nøgletal!$C$9,\"-\")","v":1959.6919999999998},{"$f":"IFERROR(H144/Nøgletal!$C$9,\"-\")","v":27.086275051831375},3.4156559681896613E-3,1.7220053323167644E-2,0.77056766281270273,9.2517397036814567E-2,6.6936336756135333,0.46642710071852173,33.746000736985046,20.87180766099172,1510.0752842727509]
["V206","Verdo Vand A/S","Region Midtjylland","Randers Kommune",2433861,693.75,13.49,{"$f":"IFERROR(F145+G145*Nøgletal!$C$9,\"-\")","v":1669.7514999999999},{"$f":"IFERROR(H145/Nøgletal!$C$9,\"-\")","v":23.078804422944021},9.0178506269840853E-3,4.7195792706913937E-2,0.80826919225916838,0.20812121093548883,15.057569611182615,1.0892224694686745,78.805245666058596,18.653886609240285,1349.6086961785347]
["V207","Vestforsyning Vand A/S","Region Midtjylland","Holstebro Kommune",3561354.47,937.5,15.27,{"$f":"IFERROR(F146+G146*Nøgletal!$C$9,\"-\")","v":2042.2845},{"$f":"IFERROR(H146/Nøgletal!$C$9,\"-\")","v":28.227843814789221},1.319539720641486E-2,6.9059386432487865E-2,0.92554220050151703,0.3724776114167847,26.948755186004369,1.9493975741614413,141.03891449058025,26.126060679753152,1890.2204901801404]
["V208","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",52721,925,15.71,{"$f":"IFERROR(F147+G147*Nøgletal!$C$9,\"-\")","v":2061.6185},{"$f":"IFERROR(H147/Nøgletal!$C$9,\"-\")","v":28.495072563925365},1.9533987475259598E-4,2.0650800798273933E-3,4.2736561014542568E-2,5.5662239057033148E-3,0.40271629957763483,5.8844606724998361E-2,4.2574072965536311,1.2177814072420143,88.106484813959725]
["V209","Videbæk Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",381961,625,13.21,{"$f":"IFERROR(F148+G148*Nøgletal!$C$9,\"-\")","v":1580.7435},{"$f":"IFERROR(H148/Nøgletal!$C$9,\"-\")","v":21.848562543192816},1.4152275924276154E-3,7.4067303671514328E-3,9.6271080667524128E-2,3.0920688566006948E-2,2.2371118177506024,0.16182641166727357,11.708140884127241,2.1033847270651616,152.17988500316443]
["V210","Vildbjerg Vandværk Amba","Region Midtjylland","Herning Kommune",584373,937.5,11.09,{"$f":"IFERROR(F149+G149*Nøgletal!$C$9,\"-\")","v":1739.8615},{"$f":"IFERROR(H149/Nøgletal!$C$9,\"-\")","v":24.047843814789221},2.1651969543217838E-3,1.1331767496795181E-2,0.14520503082643471,5.2068318185787568E-2,3.7671428207417303,0.27250457490843555,19.71570599462531,3.4918679024357564,252.63664274122692]
["V212","Vordingborg Vand A/S","Region Sjælland","Vordingborg Kommune",1098044,1025,16.809999999999999,{"$f":"IFERROR(F150+G150*Nøgletal!$C$9,\"-\")","v":2241.2034999999996},{"$f":"IFERROR(H150/Nøgletal!$C$9,\"-\")","v":30.977242570836211},4.0684315060950946E-3,3.479650028416003E-2,1,0.12602878964714023,9.1181829309705957,1.0778996299185963,77.986038224610439,30.977242570836211,2241.2034999999996]
["V214","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",146562,2028,11.7,{"$f":"IFERROR(F151+G151*Nøgletal!$C$9,\"-\")","v":2874.4949999999999},{"$f":"IFERROR(H151/Nøgletal!$C$9,\"-\")","v":39.730407740152039},5.4303603352534992E-4,2.7377199404143089E-3,1,2.1575043029557026E-2,1.5609543631884506,0.10877072951100523,7.8695622801212286,39.730407740152039,2874.4949999999999]
["V217","Aabybro Vand a.m.b.a.","Region Nordjylland","Jammerbugt Kommune",509410,{"$f":"588*1.25","v":735},{"$f":"(4.5+6.37)*1.25","v":13.587500000000002},{"$f":"IFERROR(F152+G152*Nøgletal!$C$9,\"-\")","v":1718.055625},{"$f":"IFERROR(H152/Nøgletal!$C$9,\"-\")","v":23.74644955079475},1.8874468541514751E-3,1.9953575301395507E-2,0.39496587341646527,4.4820161501914264E-2,3.2427386846634962,0.47382656925257255,34.281352285423623,9.3790371873696774,678.57334050619613]
["V218","AALBORG VAND A/S","Region Nordjylland","Aalborg Kommune",6681161,1250,14.59,{"$f":"IFERROR(F153+G153*Nøgletal!$C$9,\"-\")","v":2305.5864999999999},{"$f":"IFERROR(H153/Nøgletal!$C$9,\"-\")","v":31.867125086385627},2.4754787521896946E-2,0.26170088752526827,0.86541439993616731,0.78886391044718807,57.074303920854049,8.3396549179858592,603.37403331627695,27.578268934325202,1995.2877573984281]
["V219","Aalestrup Vand a.m.b.a.","Region Nordjylland","Vesthimmerlands Kommune",231134.57199999999,1000,10.46,{"$f":"IFERROR(F154+G154*Nøgletal!$C$9,\"-\")","v":1756.7809999999999},{"$f":"IFERROR(H154/Nøgletal!$C$9,\"-\")","v":24.281700069108503},8.5639115998321111E-4,9.0535346521619531E-3,0.18736171049198955,2.0794633288548248E-2,1.5044917184264655,0.21983521298907713,15.905077659759728,4.5494608586016296,329.15349311982789]
["V220","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",14163556,687.5,18.37,{"$f":"IFERROR(F155+G155*Nøgletal!$C$9,\"-\")","v":2016.5695000000001},{"$f":"IFERROR(H155/Nøgletal!$C$9,\"-\")","v":27.872418797512097},5.2478277253682197E-2,0.27465013530713839,1,1.4626965213865832,105.82609332231928,7.6551635940739251,553.85108603124843,27.872418797512097,2016.5695000000001]
["V221","Aars Vand","Region Nordjylland","Vesthimmerlands Kommune",457165,975,15.28,{"$f":"IFERROR(F156+G156*Nøgletal!$C$9,\"-\")","v":2080.5079999999998},{"$f":"IFERROR(H156/Nøgletal!$C$9,\"-\")","v":28.756157567380786},1.6938706367722641E-3,1.7907140128113851E-2,0.3705859129419653,4.8709210929782851E-2,3.5241114107697893,0.51494054310520931,37.255948293661888,10.656626904810812,771.00695656306232]
["V016","Asnæs Vandværk Amba","Region Sjælland","Odsherred Kommune",211693,500,{"$f":"11.37*1.25","v":14.212499999999999},{"$f":"IFERROR(F157+G157*Nøgletal!$C$9,\"-\")","v":1528.2743749999997},{"$f":"IFERROR(H157/Nøgletal!$C$9,\"-\")","v":21.12335003455425},7.8435697551262873E-4,6.7084520608051128E-3,0.37401590106007065,1.6568246945797553E-2,1.1987126665284529,0.14170498107041321,10.252355380444394,7.900468796581082,571.5989174326412]
["V038","BlueKolding Vand A/S","Region Syddanmark","Kolding Kommune",240506,479.39,17.96,{"$f":"IFERROR(F158+G158*Nøgletal!$C$9,\"-\")","v":1778.7959999999998},{"$f":"IFERROR(H158/Nøgletal!$C$9,\"-\")","v":24.585984796129924},8.9111382404066406E-4,4.492556542550482E-3,4.0951641301697754E-2,2.1908910929484965E-2,1.5851097057482368,0.11045392685090016,7.9913416076626262,1.0068364304201072,72.844615740894753]
["V039","Dianalund Vandværk","Region Sjælland","Sorø Kommune",298790,{"$f":"300*1.25","v":375},{"$f":"10.37*1.25","v":12.962499999999999},{"$f":"IFERROR(F159+G159*Nøgletal!$C$9,\"-\")","v":1312.836875},{"$f":"IFERROR(H159/Nøgletal!$C$9,\"-\")","v":18.145637525915689},1.107065518054061E-3,9.4685152142392984E-3,0.29202723333053154,2.0088409608049061E-2,1.4533964351423494,0.17181224498620423,12.430615924751876,5.2990203237118303,383.38412042055086]
["V040","Dronninglund Vandværk a.m.b.a.","Region Nordjylland","Brønderslev Kommune",415875,750,11.46,{"$f":"IFERROR(F160+G160*Nøgletal!$C$9,\"-\")","v":1579.1309999999999},{"$f":"IFERROR(H160/Nøgletal!$C$9,\"-\")","v":21.826275051831374},1.5408844751187544E-3,1.6289811995186306E-2,0.31098317419320104,3.3631768377038754E-2,2.4332584420787535,0.35554591714955835,25.723747105770546,6.7876042964323942,491.08317084688372]
["V096","Hornslet Vandværk A.m.b.a","Region Midtjylland","Syddjurs Kommune",284093,437.5,{"$f":"7.5+7.73+0.24","v":15.47},{"$f":"IFERROR(F161+G161*Nøgletal!$C$9,\"-\")","v":1556.7545},{"$f":"IFERROR(H161/Nøgletal!$C$9,\"-\")","v":21.516993780234969},1.0526107440695215E-3,5.5089400493640766E-3,0.41787169948974562,2.2649018833152398E-2,1.6386565125785759,0.11853582877785417,8.5760672120777492,8.9913427588570727,650.5236486033092]
["V175","Strømmen Vandværk","Region Midtjylland","Randers Kommune",239472,625,14.22,{"$f":"IFERROR(F162+G162*Nøgletal!$C$9,\"-\")","v":1653.817},{"$f":"IFERROR(H162/Nøgletal!$C$9,\"-\")","v":22.858562543192814},8.8728268596486529E-4,4.6436796806021766E-3,7.9527072420605596E-2,2.0282006770619983E-2,1.4674031898543556,0.10614784240959849,7.6797963983344495,1.8178745588034373,131.52322432942867]
["V186","Tistrup Vandværk","Region Syddanmark","Varde Kommune",199948,875,12.96,{"$f":"IFERROR(F163+G163*Nøgletal!$C$9,\"-\")","v":1812.6559999999999},{"$f":"IFERROR(H163/Nøgletal!$C$9,\"-\")","v":25.053987560469938},7.4083984137311622E-4,3.7349492136158091E-3,4.6022806275006822E-2,1.8560992170062577E-2,1.3428877835040274,9.3575371136917454E-2,6.7701781017559775,1.1530548159119387,83.423515931228764]
["V201","Vandforsyningen Østlolland a.m.b.a.","Region Sjælland","Guldborgsund Kommune",230999,1331.25,{"$f":"10.24+7.72","v":17.96},{"$f":"IFERROR(F164+G164*Nøgletal!$C$9,\"-\")","v":2630.6559999999999},{"$f":"IFERROR(H164/Nøgletal!$C$9,\"-\")","v":36.360138217000696},8.5588884368610076E-4,7.3202501622345578E-3,0.12802431031453659,3.1120236654815527E-2,2.251549121975903,0.2661653076818703,19.257060010783313,4.6549816181727381,336.78792007479757]
["Selskaber der ikke er blevet reguleret igennem hele perioden fra 2011-2021. ",null,null,null,null,null,null,{"$f":"IFERROR(F165+G165*Nøgletal!$C$9,\"-\")","v":0},{"$f":"IFERROR(H165/Nøgletal!$C$9,\"-\")","v":0}]
["V023","Bjøvlund Vandværk I/S","Region Syddanmark","Esbjerg Kommune",491506,"-","-",{"$f":"IFERROR(F166+G166*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H166/Nøgletal!$C$9,\"-\")","v":"-"}]
["V037","Børkop Vandværk a.m.b.a.","Region Syddanmark","Vejle Kommune",224234,1250,15.4,{"$f":"IFERROR(F167+G167*Nøgletal!$C$9,\"-\")","v":2364.1899999999996},{"$f":"IFERROR(H167/Nøgletal!$C$9,\"-\")","v":32.677125086385622}]
["V078","Hedensted Vandværk","Region Midtjylland","Hedensted Kommune",428032,500,14.21,{"$f":"IFERROR(F168+G168*Nøgletal!$C$9,\"-\")","v":1528.0934999999999},{"$f":"IFERROR(H168/Nøgletal!$C$9,\"-\")","v":21.120850034554252}]
["V104","Almtoft-Kjellerup Vandværk A.m.b.a","Region Midtjylland","Silkeborg Kommune",307256,568.75,{"$f":"4.5+7.96","v":12.46},{"$f":"IFERROR(F169+G169*Nøgletal!$C$9,\"-\")","v":1470.231},{"$f":"IFERROR(H169/Nøgletal!$C$9,\"-\")","v":20.321091914305462}]
["V164","Sjælsø Vand A/S","Region Hovedstaden","Hørsholm Kommune",6696587,null,null,{"$f":"IFERROR(F170+G170*Nøgletal!$C$9,\"-\")","v":0},{"$f":"IFERROR(H170/Nøgletal!$C$9,\"-\")","v":0}]
["V202","Vandfællesskabet Nordvestsjælland","Region Sjælland","Holbæk Kommune",1329655,"-","-",{"$f":"IFERROR(F171+G171*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H171/Nøgletal!$C$9,\"-\")","v":"-"}]
["V213","VSK A.M.B.A","Region Nordjylland","Aalborg Kommune",356376,462.5,{"$f":"(2.95+0.25+6.37)*1.25","v":11.9625},{"$f":"IFERROR(F172+G172*Nøgletal!$C$9,\"-\")","v":1327.9868750000001},{"$f":"IFERROR(H172/Nøgletal!$C$9,\"-\")","v":18.355036281962683}]
["V223","Vester Skerninge Vandværk","Region Syddanmark","Svendborg Kommune",275721,1000,11.71,{"$f":"IFERROR(F173+G173*Nøgletal!$C$9,\"-\")","v":1847.2184999999999},{"$f":"IFERROR(H173/Nøgletal!$C$9,\"-\")","v":25.531700069108503}]
["V224","Kruså Vandværk","Region Syddanmark","Aabenraa Kommune",365500,437.5,{"$f":"3.13+7.33+0.49","v":10.950000000000001},{"$f":"IFERROR(F174+G174*Nøgletal!$C$9,\"-\")","v":1229.7325000000001},{"$f":"IFERROR(H174/Nøgletal!$C$9,\"-\")","v":16.99699378023497}]
["V225","Vandsam A/S","Region Midtjylland","Norddjurs Kommune",529109,650,{"$f":"7.73+2.03+0.24","v":10},{"$f":"IFERROR(F175+G175*Nøgletal!$C$9,\"-\")","v":1373.5},{"$f":"IFERROR(H175/Nøgletal!$C$9,\"-\")","v":18.984105044920526}]
["V226","Vindeby Vandforsyning","Region Syddanmark","Svendborg Kommune",225374,{"$f":"700*1.25","v":875},{"$f":"15.37*1.25","v":19.212499999999999},{"$f":"IFERROR(F176+G176*Nøgletal!$C$9,\"-\")","v":2265.024375},{"$f":"IFERROR(H176/Nøgletal!$C$9,\"-\")","v":31.30648756046994}]
["V001","Andelsselskabet Ejby Vandværk","Region Sjælland","Køge Kommune",263371,781.25,14.21,{"$f":"IFERROR(F177+G177*Nøgletal!$C$9,\"-\")","v":1809.3434999999999},{"$f":"IFERROR(H177/Nøgletal!$C$9,\"-\")","v":25.008203178991018}]
["V004","HAMMERUM VANDVÆRK","Region Midtjylland","Herning Kommune",223435,625,15.8,{"$f":"IFERROR(F178+G178*Nøgletal!$C$9,\"-\")","v":1768.1299999999999},{"$f":"IFERROR(H178/Nøgletal!$C$9,\"-\")","v":24.438562543192813}]
["V005","Andelsselskabet Haarlev Vandværk","Region Sjælland","Stevns Kommune",213359,562.5,15.78,{"$f":"IFERROR(F179+G179*Nøgletal!$C$9,\"-\")","v":1704.1829999999998},{"$f":"IFERROR(H179/Nøgletal!$C$9,\"-\")","v":23.554706288873529}]
["V009","Andelsselskabet Strandhuse Nr. Bjert Vandværk","Region Syddanmark","Kolding Kommune",245065,562.5,12.23,{"$f":"IFERROR(F180+G180*Nøgletal!$C$9,\"-\")","v":1447.3404999999998},{"$f":"IFERROR(H180/Nøgletal!$C$9,\"-\")","v":20.004706288873532}]
["V011","Andelsselskabet Vrå Vandværk","Region Nordjylland","Hjørring Kommune",294795,843.75,13.1,{"$f":"IFERROR(F181+G181*Nøgletal!$C$9,\"-\")","v":1791.5349999999999},{"$f":"IFERROR(H181/Nøgletal!$C$9,\"-\")","v":24.762059433310299}]
["V029","Bramdrupdam Vandværk A.m.b.a.","Region Syddanmark","Kolding Kommune",362934,500,{"$f":"7.13+7.97","v":15.1},{"$f":"IFERROR(F182+G182*Nøgletal!$C$9,\"-\")","v":1592.4849999999999},{"$f":"IFERROR(H182/Nøgletal!$C$9,\"-\")","v":22.010850034554249}]
["V031","Branderup Vandværk","Region Syddanmark","Tønder Kommune",416333,{"$f":"425*1.25","v":531.25},{"$f":"(1.25+6.37)*1.25","v":9.5250000000000004},{"$f":"IFERROR(F183+G183*Nøgletal!$C$9,\"-\")","v":1220.38375},{"$f":"IFERROR(H183/Nøgletal!$C$9,\"-\")","v":16.867778161713893}]
["V032","ANDELSSELSKABET BREDEBRO VANDVÆRK","Region Syddanmark","Tønder Kommune",291161,562.5,10.9,{"$f":"IFERROR(F184+G184*Nøgletal!$C$9,\"-\")","v":1351.115},{"$f":"IFERROR(H184/Nøgletal!$C$9,\"-\")","v":18.674706288873534}]
["V033","Broager Vandværk AMBA","Region Syddanmark","Sønderborg Kommune",213742.56,639.36,16.72,{"$f":"IFERROR(F185+G185*Nøgletal!$C$9,\"-\")","v":1849.0519999999997},{"$f":"IFERROR(H185/Nøgletal!$C$9,\"-\")","v":25.557042156185208}]
["V034","Brædstrup Vandværk Amba","Region Midtjylland","Horsens Kommune",300097,593.75,12.34,{"$f":"IFERROR(F186+G186*Nøgletal!$C$9,\"-\")","v":1486.549},{"$f":"IFERROR(H186/Nøgletal!$C$9,\"-\")","v":20.546634416033175}]
["V036","Brørup Vandværk a.m.b.a.","Region Syddanmark","Vejen Kommune",540947,625,12.34,{"$f":"IFERROR(F187+G187*Nøgletal!$C$9,\"-\")","v":1517.799},{"$f":"IFERROR(H187/Nøgletal!$C$9,\"-\")","v":20.978562543192815},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A187,'S 2020'!$H$3:$H$99,\">'V 2020'!0\")","v":0}]
["V042","Egå Vandværk a.m.b.a","Region Midtjylland","Aarhus Kommune",248900,687.5,17.96,{"$f":"IFERROR(F188+G188*Nøgletal!$C$9,\"-\")","v":1986.9059999999999},{"$f":"IFERROR(H188/Nøgletal!$C$9,\"-\")","v":27.462418797512097}]
["V046","Farsø Vandværk I/S","Region Nordjylland","Vesthimmerlands Kommune",182411,{"$f":"55*1.25","v":68.75},{"$f":"(3.5+0.19+6.18)*1.25","v":12.337499999999999},{"$f":"IFERROR(F189+G189*Nøgletal!$C$9,\"-\")","v":961.36812499999985},{"$f":"IFERROR(H189/Nøgletal!$C$9,\"-\")","v":13.287741879751209}]
["V048","Faxe Vandværk Smba","Region Sjælland","Faxe Kommune",301196,781.25,17.760000000000002,{"$f":"IFERROR(F190+G190*Nøgletal!$C$9,\"-\")","v":2066.1859999999997},{"$f":"IFERROR(H190/Nøgletal!$C$9,\"-\")","v":28.558203178991015}]
["V064","Gl. Hørning Vandværk","Region Midtjylland","Skanderborg Kommune",246007,531.25,13.59,{"$f":"IFERROR(F191+G191*Nøgletal!$C$9,\"-\")","v":1514.4865},{"$f":"IFERROR(H191/Nøgletal!$C$9,\"-\")","v":20.932778161713891}]
["V066","Glamsbjerg Vandværk","Region Syddanmark","Assens Kommune",224676,{"$f":"165*1.25","v":206.25},{"$f":"(2.5+6.37)*1.25","v":11.087500000000002},{"$f":"IFERROR(F192+G192*Nøgletal!$C$9,\"-\")","v":1008.4306250000001},{"$f":"IFERROR(H192/Nøgletal!$C$9,\"-\")","v":13.938225639253631}]
["V075","Halsnæs Vandforsyning a.m.b.a.","Region Hovedstaden","Halsnæs Kommune",453609,762.5,21.71,{"$f":"IFERROR(F193+G193*Nøgletal!$C$9,\"-\")","v":2333.2184999999999},{"$f":"IFERROR(H193/Nøgletal!$C$9,\"-\")","v":32.249046302695234}]
["V076","Hammel Vandværk a.m.b.a.","Region Midtjylland","Favrskov Kommune",432379,563,{"$f":"(6.25+7.73+0.24+2)","v":16.22},{"$f":"IFERROR(F194+G194*Nøgletal!$C$9,\"-\")","v":1736.5169999999998},{"$f":"IFERROR(H194/Nøgletal!$C$9,\"-\")","v":24.001617138908085}]
["V077","Hasselager-Kolt Vandværk a.m.b.a.","Region Midtjylland","Aarhus Kommune",370027,525,15.46,{"$f":"IFERROR(F195+G195*Nøgletal!$C$9,\"-\")","v":1643.5309999999999},{"$f":"IFERROR(H195/Nøgletal!$C$9,\"-\")","v":22.716392536281965}]
["V082","Hinnerup Vandværk a.m.b.a.","Region Midtjylland","Favrskov Kommune",331187,0,17.96,{"$f":"IFERROR(F196+G196*Nøgletal!$C$9,\"-\")","v":1299.4059999999999},{"$f":"IFERROR(H196/Nøgletal!$C$9,\"-\")","v":17.96}]
["V083","Hjallerup Vandforsyning","Region Nordjylland","Brønderslev Kommune",274291,585.94000000000005,9.3699999999999992,{"$f":"IFERROR(F197+G197*Nøgletal!$C$9,\"-\")","v":1263.8595},{"$f":"IFERROR(H197/Nøgletal!$C$9,\"-\")","v":17.468686938493438}]
["V084","Hjerting Vandværk Amba","Region Syddanmark","Esbjerg Kommune",329867,825,14.21,{"$f":"IFERROR(F198+G198*Nøgletal!$C$9,\"-\")","v":1853.0934999999999},{"$f":"IFERROR(H198/Nøgletal!$C$9,\"-\")","v":25.612902557014515}]
["V095","Hornbæk Vandværk Amba","Region Hovedstaden","Helsingør Kommune",198173,812.5,{"$f":"7.38+7.73+0.24","v":15.35},{"$f":"IFERROR(F199+G199*Nøgletal!$C$9,\"-\")","v":1923.0725},{"$f":"IFERROR(H199/Nøgletal!$C$9,\"-\")","v":26.580131306150658}]
["V099","Hurup Vandværk","Region Nordjylland","Thisted Kommune",424628,812.5,14.22,{"$f":"IFERROR(F200+G200*Nøgletal!$C$9,\"-\")","v":1841.317},{"$f":"IFERROR(H200/Nøgletal!$C$9,\"-\")","v":25.450131306150659}]
["V100","Hæstrup Vandværk A.m.b.A","Region Nordjylland","Hjørring Kommune",269061,{"$f":"640*1.25","v":800},{"$f":"(2.2+6.18+0.19)*1.25","v":10.712499999999999},{"$f":"IFERROR(F201+G201*Nøgletal!$C$9,\"-\")","v":1575.0493749999998},{"$f":"IFERROR(H201/Nøgletal!$C$9,\"-\")","v":21.769860055286799}]
["V105","Ørslev Vandværk a.m.b.a. ","Region Sjælland","Vordingborg Kommune",377176,{"$f":"275*4*1.25","v":1375},{"$f":"(8.75+6.25)*1.25","v":18.75},{"$f":"IFERROR(F202+G202*Nøgletal!$C$9,\"-\")","v":2731.5625},{"$f":"IFERROR(H202/Nøgletal!$C$9,\"-\")","v":37.754837595024192}]
["V109","Juelsminde Vand","Region Midtjylland","Hedensted Kommune",219959,800,15.23,{"$f":"IFERROR(F203+G203*Nøgletal!$C$9,\"-\")","v":1901.8905},{"$f":"IFERROR(H203/Nøgletal!$C$9,\"-\")","v":26.287360055286801}]
["V121","Lille Næstved Vandværk","Region Sjælland","Næstved Kommune",204030,375,13.9,{"$f":"IFERROR(F204+G204*Nøgletal!$C$9,\"-\")","v":1380.665},{"$f":"IFERROR(H204/Nøgletal!$C$9,\"-\")","v":19.083137525915689}]
["V129","Løgten Skødstrup Vandværk a.m.b.a.","Region Midtjylland","Aarhus Kommune",378634,412.5,16.84,{"$f":"IFERROR(F205+G205*Nøgletal!$C$9,\"-\")","v":1630.8739999999998},{"$f":"IFERROR(H205/Nøgletal!$C$9,\"-\")","v":22.541451278507257}]
["V130","Løkken Vandværk","Region Nordjylland","Hjørring Kommune",259234,750,11.4,{"$f":"IFERROR(F206+G206*Nøgletal!$C$9,\"-\")","v":1574.79},{"$f":"IFERROR(H206/Nøgletal!$C$9,\"-\")","v":21.766275051831375}]
["V139","Nr. Uttrup Vandværk Amba","Region Nordjylland","Aalborg Kommune",242162,1726.25,15.23,{"$f":"IFERROR(F207+G207*Nøgletal!$C$9,\"-\")","v":2828.1405},{"$f":"IFERROR(H207/Nøgletal!$C$9,\"-\")","v":39.089709744298553}]
["V143","Nørre Alslev Vandværk","Region Sjælland","Guldborgsund Kommune",225241,937.5,{"$f":"6.88+0.24+7.72","v":14.84},{"$f":"IFERROR(F208+G208*Nøgletal!$C$9,\"-\")","v":2011.174},{"$f":"IFERROR(H208/Nøgletal!$C$9,\"-\")","v":27.797843814789221}]
["V147","Outrup Vandværk amba","Region Syddanmark","Varde Kommune",321068,{"$f":"800*1.25","v":1000},{"$f":"9.57*1.25","v":11.9625},{"$f":"IFERROR(F209+G209*Nøgletal!$C$9,\"-\")","v":1865.4868750000001},{"$f":"IFERROR(H209/Nøgletal!$C$9,\"-\")","v":25.784200069108504}]
["V148","OKSBY OG HO VANDVÆRK AMBA","Region Syddanmark","Varde Kommune",330984,625,13.27,{"$f":"IFERROR(F210+G210*Nøgletal!$C$9,\"-\")","v":1585.0844999999999},{"$f":"IFERROR(H210/Nøgletal!$C$9,\"-\")","v":21.908562543192815}]
["V157","Ry Vandværk","Region Midtjylland","Skanderborg Kommune",299811,812.5,14.7,{"$f":"IFERROR(F211+G211*Nøgletal!$C$9,\"-\")","v":1876.0449999999998},{"$f":"IFERROR(H211/Nøgletal!$C$9,\"-\")","v":25.930131306150656}]
["V161","Sønder-Felding Vandværk  a.m.b.a.","Region Midtjylland","Herning Kommune",200368,937.5,{"$f":"2.5+7.96","v":10.46},{"$f":"IFERROR(F212+G212*Nøgletal!$C$9,\"-\")","v":1694.2809999999999},{"$f":"IFERROR(H212/Nøgletal!$C$9,\"-\")","v":23.417843814789219}]
["V163","Sindal Vandværk A.m.b.a.","Region Nordjylland","Hjørring Kommune",384480,{"$f":"670*1.25","v":837.5},{"$f":"(4.65+6.18+0.19)*1.25","v":13.774999999999999},{"$f":"IFERROR(F213+G213*Nøgletal!$C$9,\"-\")","v":1834.1212499999997},{"$f":"IFERROR(H213/Nøgletal!$C$9,\"-\")","v":25.350673807878366}]
["V168","Skovlund/Ansager Vandværk A.m.b.a","Region Syddanmark","Varde Kommune",298225,600,11.71,{"$f":"IFERROR(F214+G214*Nøgletal!$C$9,\"-\")","v":1447.2184999999999},{"$f":"IFERROR(H214/Nøgletal!$C$9,\"-\")","v":20.003020041465103}]
["V169","SKÆRBÆK VANDVÆRK A M B A","Region Syddanmark","Tønder Kommune",679563,556.25,{"$f":"7.72+0.24+4.16","v":12.120000000000001},{"$f":"IFERROR(F215+G215*Nøgletal!$C$9,\"-\")","v":1433.1320000000001},{"$f":"IFERROR(H215/Nøgletal!$C$9,\"-\")","v":19.808320663441606}]
["V170","Snejbjerg Vandværk a.m.b.a.","Region Midtjylland","Herning Kommune",276779,750,12.34,{"$f":"IFERROR(F216+G216*Nøgletal!$C$9,\"-\")","v":1642.799},{"$f":"IFERROR(H216/Nøgletal!$C$9,\"-\")","v":22.706275051831376}]
["V177","Sunds Vand- og Varmeværk","Region Midtjylland","Herning Kommune",265596,218.75,12.96,{"$f":"IFERROR(F217+G217*Nøgletal!$C$9,\"-\")","v":1156.4059999999999},{"$f":"IFERROR(H217/Nøgletal!$C$9,\"-\")","v":15.983496890117484}]
["V182","Søndersø Vandværk","Region Syddanmark","Nordfyns Kommune",242309,375,15.46,{"$f":"IFERROR(F218+G218*Nøgletal!$C$9,\"-\")","v":1493.5309999999999},{"$f":"IFERROR(H218/Nøgletal!$C$9,\"-\")","v":20.643137525915687}]
["V187","Toftlund Vandværk","Region Syddanmark","Tønder Kommune",464823,956.25,{"$f":"7.76+4.38","v":12.14},{"$f":"IFERROR(F219+G219*Nøgletal!$C$9,\"-\")","v":1834.579},{"$f":"IFERROR(H219/Nøgletal!$C$9,\"-\")","v":25.357000691085005}]
["V189","Tune Vandværk a.m.b.a.","Region Sjælland","Greve Kommune",253232,618.75,19.53,{"$f":"IFERROR(F220+G220*Nøgletal!$C$9,\"-\")","v":2031.7455},{"$f":"IFERROR(H220/Nøgletal!$C$9,\"-\")","v":28.082176917760886}]
["V192","Tårs Vandværk Amba","Region Nordjylland","Hjørring Kommune",279629,750,11.71,{"$f":"IFERROR(F221+G221*Nøgletal!$C$9,\"-\")","v":1597.2184999999999},{"$f":"IFERROR(H221/Nøgletal!$C$9,\"-\")","v":22.076275051831377}]
["V195","Ulsted-Ålebæk Vandværk a.m.b.a.","Region Nordjylland","Aalborg Kommune",256249,1562,14.65,{"$f":"IFERROR(F222+G222*Nøgletal!$C$9,\"-\")","v":2621.9274999999998},{"$f":"IFERROR(H222/Nøgletal!$C$9,\"-\")","v":36.239495507947474}]
["V196","Vamdrup Vandværk","Region Syddanmark","Kolding Kommune",313229,{"$f":"600*1.25","v":750},{"$f":"10.37*1.25","v":12.962499999999999},{"$f":"IFERROR(F223+G223*Nøgletal!$C$9,\"-\")","v":1687.836875},{"$f":"IFERROR(H223/Nøgletal!$C$9,\"-\")","v":23.328775051831375},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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E223:XFC223)","v":315703.12815005181}]
["V203","Vandværket Lyngen","Region Sjælland","Køge Kommune",287599,562.5,16.72,{"$f":"IFERROR(F224+G224*Nøgletal!$C$9,\"-\")","v":1772.1919999999998},{"$f":"IFERROR(H224/Nøgletal!$C$9,\"-\")","v":24.49470628887353}]
["V211","Vodskov Vandværk","Region Nordjylland","Aalborg Kommune",216690,515,15.89,{"$f":"IFERROR(F225+G225*Nøgletal!$C$9,\"-\")","v":1664.6415},{"$f":"IFERROR(H225/Nøgletal!$C$9,\"-\")","v":23.00817553559088}]
["V215","Ølgod Vandværk Amba","Region Syddanmark","Varde Kommune",406104,825,11.51,{"$f":"IFERROR(F226+G226*Nøgletal!$C$9,\"-\")","v":1657.7484999999999},{"$f":"IFERROR(H226/Nøgletal!$C$9,\"-\")","v":22.912902557014512}]
["V222","Them Vandværk a.m.b.a.","Region Midtjylland","Silkeborg Kommune",230123,1000,{"$f":"6.88+7.96","v":14.84},{"$f":"IFERROR(F227+G227*Nøgletal!$C$9,\"-\")","v":2073.674},{"$f":"IFERROR(H227/Nøgletal!$C$9,\"-\")","v":28.661700069108502}]

{"sheet":"S 2020","index":21,"n_rows":113,"n_cols":18,"rows_kept":113,"cut":false,"hidden":false,"merged":[[0,16,0,17],[0,5,0,6],[0,7,0,8],[0,9,0,11],[0,12,0,13],[0,14,0,15]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Landsplan",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region","Kommune","Debiteret vandmængde (2020)","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["S001","Afløb Ballerup A/S","Region Hovedstaden","Ballerup Kommune",2736644,0,30.85,{"$f":"F3+G3*Nøgletal!$C$9","v":2231.9974999999999},{"$f":"H3/Nøgletal!$C$9","v":30.85},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":9.8411767634356516E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$C$3:$C$99,C3,$H$3:$H$99,\">0\")),\"-\")","v":3.0530474247134582E-2},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$D$3:$D$99,D3,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H3>0,J3*I3,\"-\")","v":0.30360030315198988},{"$f":"IF(H3>0,J3*H3,\"-\")","v":21.965481933046465},{"$f":"IF(H3>0,K3*I3,\"-\")","v":0.94186513052410192},{"$f":"IF(H3>0,K3*H3,\"-\")","v":68.143942193418766},{"$f":"IF(H3>0,L3*I3,\"-\")","v":30.85},{"$f":"IF(H3>0,L3*H3,\"-\")","v":2231.9974999999999}]
["S002","Allerød Spildevand A/S","Region Hovedstaden","Allerød Kommune",1156923,0,56.7,{"$f":"F4+G4*Nøgletal!$C$9","v":4102.2449999999999},{"$f":"H4/Nøgletal!$C$9","v":56.7},4.1603817466518353E-3,1.2906833280988569E-2,1,{"$f":"IF(H4>0,J4*I4,\"-\")","v":0.23589364503515908},{"$f":"IF(H4>0,J4*H4,\"-\")","v":17.066905218293758},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.73181744703205187},{"$f":"IF(H4>0,K4*H4,\"-\")","v":52.946992292768947},{"$f":"IF(H4>0,L4*I4,\"-\")","v":56.7},{"$f":"IF(H4>0,L4*H4,\"-\")","v":4102.2449999999999}]
["S003","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",2069335,783.86,32.5,{"$f":"F5+G5*Nøgletal!$C$9","v":3135.2350000000001},{"$f":"H5/Nøgletal!$C$9","v":43.334277816171394},7.4414836265747804E-3,3.431447553592238E-2,1,0.32247131883848218,23.330799917964182,1.4869930159898772,107.58394470686761,43.334277816171394,3135.2350000000001]
["S004","Arwos Spildevand A/S","Region Syddanmark","Aabenraa Kommune",2581750,762.5,53.06,{"$f":"F6+G6*Nøgletal!$C$9","v":4601.3909999999996},{"$f":"H6/Nøgletal!$C$9","v":63.599046302695228},9.2841663398673686E-3,4.1958731665520714E-2,1,0.5904641249311493,42.72007943876865,2.6685353179978164,193.06853025714202,63.599046302695228,4601.3909999999996]
["S006","Assens Spildevand A/S","Region Syddanmark","Assens Kommune",1720381,625,47.19,{"$f":"F7+G7*Nøgletal!$C$9","v":4039.1964999999996},{"$f":"H7/Nøgletal!$C$9","v":55.82856254319281},6.1866189104085841E-3,2.7959719082583594E-2,1,0.345390040770645,24.988969449756162,1.5609509254921197,112.93479945935485,55.82856254319281,4039.1964999999996]
["S007","Billund Spildevand A/S","Region Syddanmark","Billund Kommune",1265772,{"$f":"783.75","v":783.75},30,{"$f":"F8+G8*Nøgletal!$C$9","v":2954.25},{"$f":"H8/Nøgletal!$C$9","v":40.832757429163792},4.5518109020418699E-3,2.0571390606266868E-2,1,0.1858629904264989,13.447187357357194,0.83998660260627367,60.773030698563893,40.832757429163792,2954.25]
["S010","Bornholms Spildevand A/S","Region Hovedstaden","Bornholms Regionskommune",1767213,692.5,40.049999999999997,{"$f":"F9+G9*Nøgletal!$C$9","v":3590.1174999999994},{"$f":"H9/Nøgletal!$C$9","v":49.621527297857632},6.35503028952301E-3,1.9715334177811013E-2,1,0.31534630899027816,22.815305455446619,0.97830499309063479,70.78036625010742,49.621527297857632,3590.1174999999994]
["S011","HOFOR SPILDEVAND BRØNDBY A/S","Region Hovedstaden","Brøndby Kommune",1826876,0,60.96,{"$f":"F10+G10*Nøgletal!$C$9","v":4410.4560000000001},{"$f":"H10/Nøgletal!$C$9","v":60.960000000000008},6.5695829055142973E-3,2.0380944935003691E-2,1,0.40048177392015161,28.974856343122966,1.242422403237825,89.889260874256635,60.960000000000008,4410.4560000000001]
["S012","Brønderslev Spildevand A/S","Region Nordjylland","Brønderslev Kommune",1226018,0,43.5,{"$f":"F11+G11*Nøgletal!$C$9","v":3147.2249999999999},{"$f":"H11/Nøgletal!$C$9","v":43.5},4.4088525409786035E-3,3.9157092403089455E-2,1,0.19178508553256926,13.875650938281385,1.7033335195343913,123.2361801383132,43.5,3147.2249999999999]
["S013","Egedal Spildevand A/S","Region Hovedstaden","Egedal Kommune",1613907,0,43.2,{"$f":"F12+G12*Nøgletal!$C$9","v":3125.52},{"$f":"H12/Nøgletal!$C$9","v":43.2},5.8037304328755011E-3,1.8005025900617776E-2,1,0.25072115470022166,18.139675542561037,0.77781711890668792,56.275068552898873,43.2,3125.52]
["S014","Energi Viborg Vand A/S","Region Midtjylland","Viborg Kommune",3935765,0,47.5,{"$f":"F13+G13*Nøgletal!$C$9","v":3436.6249999999995},{"$f":"H13/Nøgletal!$C$9","v":47.5},1.4153305678174917E-2,6.5264305589785868E-2,1,0.67228201971330859,48.639604126257865,3.1000545155148287,224.28894419749784,47.5,3436.6249999999995]
["S015","DIN Forsyning Spildevand A/S","Region Syddanmark","Esbjerg Kommune",6358980.7502961727,782.5,30,{"$f":"F14+G14*Nøgletal!$C$9","v":2953},{"$f":"H14/Nøgletal!$C$9","v":40.815480304077404},2.2867370983931157E-2,0.1033464769895957,1,0.93334273000067325,67.5273465155487,4.2181360960646321,305.18214655027612,40.815480304077404,2953]
["S015","DIN Forsyning Spildevand A/S","Region Syddanmark","Varde Kommune",2751063.2497038273,782.5,30,{"$f":"F15+G15*Nøgletal!$C$9","v":2953},{"$f":"H15/Nøgletal!$C$9","v":40.815480304077404},9.8930294651869508E-3,4.4710419168857672E-2,1,0.40378874928399539,29.214116010697065,1.8248772329735552,132.02986780563671,40.815480304077404,2953]
["S016","Fanø Vand A/S","Region Syddanmark","Fanø Kommune",179978,815.38,55,{"$f":"F16+G16*Nøgletal!$C$9","v":4794.6299999999992},{"$f":"H16/Nøgletal!$C$9","v":66.269937802349688},6.4721436603724187E-4,2.9250115649063959E-3,1,4.2890855782075202E-2,3.1031534158331406,0.19384033447750038,14.02434819944715,66.269937802349688,4794.6299999999992]
["S017","Favrskov Spildevand A/S","Region Midtjylland","Favrskov Kommune",1861023,714,43.09,{"$f":"F17+G17*Nøgletal!$C$9","v":3831.5614999999998},{"$f":"H17/Nøgletal!$C$9","v":52.958693849343469},6.6923780746853834E-3,3.0860169187342249E-2,1,0.35441960158132191,25.642258174408639,1.6343142521314007,118.24263614170684,52.958693849343469,3831.5614999999998]
["S018","Faxe Spildevand A/S","Region Sjælland","Faxe Kommune",1400798,312.5,33.14,{"$f":"F18+G18*Nøgletal!$C$9","v":2710.1789999999996},{"$f":"H18/Nøgletal!$C$9","v":37.459281271596403},5.0373745097525048E-3,3.9684297477862118E-2,1,0.18869642863118913,13.652186611466531,1.4865452612889407,107.55154965425486,37.459281271596403,2710.1789999999996]
["S020","FFV Spildevand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",2336108.89,783.86,49.25,{"$f":"F19+G19*Nøgletal!$C$9","v":4347.0974999999999},{"$f":"H19/Nøgletal!$C$9","v":60.084277816171394},8.4008225129477768E-3,3.7966559913604127E-2,1,0.50475735375230135,36.519194543978998,2.2811933335733063,165.0443376840287,60.084277816171394,4347.0974999999999]
["S021","Forsyning Helsingør Spildevand A/S","Region Hovedstaden","Helsingør Kommune",2991360,697.13,36.130000000000003,{"$f":"F20+G20*Nøgletal!$C$9","v":3311.1354999999999},{"$f":"H20/Nøgletal!$C$9","v":45.76552176917761},1.075715457438778E-2,3.3372130040994923E-2,1,0.49230679184855247,35.618396390242765,1.5272929438749792,110.49964448935474,45.76552176917761,3311.1354999999999]
["S022","Fredensborg Spildevand A/S","Region Hovedstaden","Fredensborg Kommune",1823657,0,40.69,{"$f":"F21+G21*Nøgletal!$C$9","v":2943.9214999999995},{"$f":"H21/Nøgletal!$C$9","v":40.69},6.5580071404526021E-3,2.0345033213712383E-2,1,0.26684531054501637,19.30625821793193,0.8278394014659568,59.894180696061966,40.69,2943.9214999999995]
["S023","FREDERICIA SPILDEVAND OG ENERGI A/S","Region Syddanmark","Fredericia Kommune",4718000,437.5,35.94,{"$f":"F22+G22*Nøgletal!$C$9","v":3037.7589999999996},{"$f":"H22/Nøgletal!$C$9","v":41.986993780234968},1.6966281317514958E-2,7.6677174783742322E-2,1,0.71236314815221735,51.539473768812918,3.2194440607309782,232.92677779388626,41.986993780234968,3037.7589999999996]
["S024","Frederiksberg Kloak A/S","Region Hovedstaden","Frederiksberg Kommune",4826720,0,16.87,{"$f":"F23+G23*Nøgletal!$C$9","v":1220.5445},{"$f":"H23/Nøgletal!$C$9","v":16.87},1.7357246579244551E-2,5.3847723948796201E-2,1,0.29281674979185562,21.185291847440752,0.90841110301619199,65.72354330322149,16.87,1220.5445]
["S025","Frederikshavn Spildevand A/S","Region Nordjylland","Frederikshavn Kommune",3785286,783.75,47.44,{"$f":"F24+G24*Nøgletal!$C$9","v":4216.0339999999997},{"$f":"H24/Nøgletal!$C$9","v":58.272757429163789},1.3612171925233346E-2,0.12089609913893669,1,0.79321879268319617,57.389379650629238,7.0449490592553952,509.70206443712777,58.272757429163789,4216.0339999999997]
["S026","Frederikssund Spildevand A/S","Region Hovedstaden","Frederikssund Kommune",1976291,745,50.7,{"$f":"F25+G25*Nøgletal!$C$9","v":4413.1450000000004},{"$f":"H25/Nøgletal!$C$9","v":60.99716655148584},7.1068904347759542E-3,2.2047844542565219E-2,1,0.43350017951319048,31.363737987779331,1.3448560456641188,97.300334903798998,60.99716655148584,4413.1450000000004]
["S027","Furesø Spildevand A/S","Region Hovedstaden","Furesø Kommune",1653898,0,45,{"$f":"F26+G26*Nøgletal!$C$9","v":3255.7499999999995},{"$f":"H26/Nøgletal!$C$9","v":45},5.9475410636870181E-3,1.8451172420083647E-2,1,0.26763934786591581,19.363706818099008,0.83030275890376415,60.072404606687321,45,3255.7499999999995]
["S028","Gentofte Spildevand A/S","Region Hovedstaden","Gentofte Kommune",3676212,0,29.25,{"$f":"F27+G27*Nøgletal!$C$9","v":2116.2374999999997},{"$f":"H27/Nøgletal!$C$9","v":29.25},1.3219933652993704E-2,4.1012457518408353E-2,1,0.38668305935006586,27.976519343977259,1.1996143824134444,86.792100567612692,29.25,2116.2374999999997]
["S029","Gladsaxe Spildevand A/S","Region Hovedstaden","Gladsaxe Kommune",3381960,0,32,{"$f":"F28+G28*Nøgletal!$C$9","v":2315.1999999999998},{"$f":"H28/Nøgletal!$C$9","v":32},1.2161781425303705E-2,3.7729731263854295E-2,1,0.38917700560971857,28.156956355863137,1.2073514004433374,87.351873822075461,32,2315.1999999999998]
["S030","Glostrup Spildevand A/S","Region Hovedstaden","Glostrup Kommune",1313679,0,32.5,{"$f":"F29+G29*Nøgletal!$C$9","v":2351.375},{"$f":"H29/Nøgletal!$C$9","v":32.5},4.7240880616599683E-3,1.4655630355465129E-2,1,0.15353286200394897,11.108102565985709,0.47630798655261669,34.460882827081818,32.5,2351.375]
["S031","Greve Spildevand A/S","Region Sjælland","Greve Kommune",2233588,0,27.5,{"$f":"F30+G30*Nøgletal!$C$9","v":1989.6249999999998},{"$f":"H30/Nøgletal!$C$9","v":27.5},8.0321497150117847E-3,6.3277053961372801E-2,1,0.22088411716282408,15.98096587673032,1.740118983937752,125.89760848789635,27.5,1989.6249999999998]
["S032","Gribvand Spildevand A/S","Region Hovedstaden","Gribskov Kommune",1957478,783.86,59.06,{"$f":"F31+G31*Nøgletal!$C$9","v":5056.8509999999997},{"$f":"H31/Nøgletal!$C$9","v":69.894277816171396},7.039237477924236E-3,2.1837963457553306E-2,1,0.49200241989604221,35.596375079478648,1.5263486848416297,110.43132734829189,69.894277816171396,5056.8509999999997]
["S033","Guldborgsund Spildevand A/S","Region Sjælland","Guldborgsund Kommune",2728708,783.89,50.59,{"$f":"F32+G32*Nøgletal!$C$9","v":4444.0765000000001},{"$f":"H32/Nøgletal!$C$9","v":61.424692467173472},9.8126383131313284E-3,7.7303694038842283E-2,1,0.60273829067569573,43.608115330386582,4.7483556329123582,343.54353004120907,61.424692467173472,4444.0765000000001]
["S034","Haderslev Spildevand A/S","Region Syddanmark","Haderslev Kommune",2421406,785,52.28,{"$f":"F33+G33*Nøgletal!$C$9","v":4567.4579999999996},{"$f":"H33/Nøgletal!$C$9","v":63.130034554250173},8.7075573081641846E-3,3.935281286231504E-2,1,0.54970839374751856,39.771402287632966,2.4843444358048892,179.74231993048372,63.130034554250173,4567.4579999999996]
["S035","HALSNÆS SPILDEVAND A/S","Region Hovedstaden","Halsnæs Kommune",1368802,743.75,62.5,{"$f":"F34+G34*Nøgletal!$C$9","v":5265.625},{"$f":"H34/Nøgletal!$C$9","v":72.77988942639945},4.9223144976636513E-3,1.5270592086667579E-2,1,0.35824550486192347,25.919062276760165,1.1113920035433169,80.409211456358975,72.77988942639945,5265.625]
["S036","Hedensted Spildevand","Region Midtjylland","Hedensted Kommune",1885654,783.75,47.5,{"$f":"F35+G35*Nøgletal!$C$9","v":4220.375},{"$f":"H35/Nøgletal!$C$9","v":58.332757429163792},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":6.7809529952304682E-3},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$C$3:$C$99,C35,$H$3:$H$99,\">0\")),\"-\")","v":3.1268609506055894E-2},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$D$3:$D$99,D35,$H$3:$H$99,\">0\")),\"-\")","v":1},0.39555168620934056,28.618164497245786,1.8239842134640036,131.96525784412066,58.332757429163792,4220.375]
["S038","Herning Vand A/S","Region Midtjylland","Herning Kommune",4100875,{"$f":"783.86","v":783.86},28.780000000000005,{"$f":"F36+G36*Nøgletal!$C$9","v":2866.0930000000003},{"$f":"H36/Nøgletal!$C$9","v":39.614277816171395},1.4747053602790198E-2,6.8002220454095486E-2,1,0.5841938783909022,42.266427101581769,2.6938588531850716,194.90068802793991,39.614277816171395,2866.0930000000003]
["S039","Hillerød Spildevand A/S","Region Hovedstaden","Hillerød Kommune",2686980,228.75,48.41,{"$f":"F37+G37*Nøgletal!$C$9","v":3731.2134999999994},{"$f":"H37/Nøgletal!$C$9","v":51.571713890808567},9.662581300240853E-3,2.9976414065024781E-2,1,0.4983158782626983,36.053153792306219,1.5459350496338677,111.84840084101032,51.571713890808567,3731.2134999999994]
["S040","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3149589,775,51.36,{"$f":"F38+G38*Nøgletal!$C$9","v":4490.8959999999997},{"$f":"H38/Nøgletal!$C$9","v":62.071817553559086},1.1326157907704667E-2,0.10059293379440931,1,0.70303520722984458,50.864597243079253,6.243986233663823,451.75240400557755,62.071817553559086,4490.8959999999997]
["S041","HOFOR Spildevand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1214385,0,39.659999999999997,{"$f":"F39+G39*Nøgletal!$C$9","v":2869.4009999999994},{"$f":"H39/Nøgletal!$C$9","v":39.659999999999997},4.3670194018165329E-3,1.3547889301131799E-2,1,0.17319598947604367,12.530729838591759,0.53730928968288705,38.874327108556876,39.659999999999997,2869.4009999999994]
["S042","HOFOR Spildevand Dragør A/S","Region Hovedstaden","Dragør Kommune",637480,0,38.950000000000003,{"$f":"F40+G40*Nøgletal!$C$9","v":2818.0324999999998},{"$f":"H40/Nøgletal!$C$9","v":38.950000000000003},2.2924258190524451E-3,7.1118372441075104E-3,1,8.9289985652092743E-2,6.4601304619289088,0.27700606065798755,20.041388488605396,38.950000000000003,2818.0324999999998]
["S043","HOFOR Spildevand Herlev A/S","Region Hovedstaden","Herlev Kommune",1501842,0,28.36,{"$f":"F41+G41*Nøgletal!$C$9","v":2051.846},{"$f":"H41/Nøgletal!$C$9","v":28.360000000000003},5.4007363006484312E-3,1.6754809359297407E-2,1,0.15316488148638951,11.081479175540281,0.47516639342967448,34.378288564636946,28.360000000000003,2051.846]
["S044","HOFOR Spildevand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",3054652,0,40.6,{"$f":"F42+G42*Nøgletal!$C$9","v":2937.41},{"$f":"H42/Nøgletal!$C$9","v":40.6},1.0984757346144489E-2,3.4078226550460396E-2,1,0.4459811482534663,32.26673607613828,1.3835759979486921,100.10172345158787,40.6,2937.41]
["S045","HOFOR Spildevand København A/S","Region Hovedstaden","Københavns Kommune",31071089,0,20.23,{"$f":"F43+G43*Nøgletal!$C$9","v":1463.6405},{"$f":"H43/Nøgletal!$C$9","v":20.23},0.11173396286891575,0.34663444808492688,1,2.2603780688381656,163.53835328044127,7.012414884758071,507.34821691224641,20.23,1463.6405]
["S046","HOFOR Spildevand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1785632,0,26.8,{"$f":"F44+G44*Nøgletal!$C$9","v":1938.9799999999998},{"$f":"H44/Nøgletal!$C$9","v":26.8},6.4212663928691965E-3,1.9920819730611442E-2,1,0.17208993932889446,12.450707110445514,0.53387796878038662,38.626071041260971,26.8,1938.9799999999998]
["S047","Fors Spildevand Holbæk A/S","Region Sjælland","Holbæk Kommune",3220081,783.75,43.13,{"$f":"F45+G45*Nøgletal!$C$9","v":3904.2055},{"$f":"H45/Nøgletal!$C$9","v":53.962757429163794},1.1579652418648766E-2,9.1224182435163198E-2,1,0.62486997458157323,45.209342660976816,4.9227084284224958,356.15795479636756,53.962757429163794,3904.2055]
["S048","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",4907722,783.75,34.29,{"$f":"F46+G46*Nøgletal!$C$9","v":3264.6315},{"$f":"H46/Nøgletal!$C$9","v":45.122757429163791},1.7648535837252469E-2,8.1381654737443701E-2,1,0.7963506015642472,57.615966023173279,3.6721646659016303,265.68111357798296,45.122757429163791,3264.6315]
["S049","HTK Kloak A/S","Region Hovedstaden","Høje-Taastrup Kommune",2373311,0,21.56,{"$f":"F47+G47*Nøgletal!$C$9","v":1559.8659999999998},{"$f":"H47/Nøgletal!$C$9","v":21.56},8.534604086467305E-3,2.6477068396890943E-2,1,0.18400606410423509,13.312838737941407,0.57084559463696871,41.300678771984678,21.56,1559.8659999999998]
["S051","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1791878,0,38.25,{"$f":"F48+G48*Nøgletal!$C$9","v":2767.3874999999998},{"$f":"H48/Nøgletal!$C$9","v":38.25},6.4437274766142574E-3,1.9990501187953938E-2,1,0.24647257598049535,17.832290872188835,0.76463667043923811,55.321463106278877,38.25,2767.3874999999998]
["S052","Ikast-Brande Spildevand A/S","Region Midtjylland","Ikast-Brande Kommune",1869171,783.83,40.630000000000003,{"$f":"F49+G49*Nøgletal!$C$9","v":3723.4105},{"$f":"H49/Nøgletal!$C$9","v":51.463863165169322},6.7216788928657805E-3,3.099528232594315E-2,1,0.34592356278265135,25.02756976732482,1.5951369683881294,115.40815966288115,51.463863165169322,3723.4105]
["S053","Ishøj Spildevand A/S","Region Hovedstaden","Ishøj Kommune",1072683,0,35.19,{"$f":"F50+G50*Nøgletal!$C$9","v":2545.9964999999997},{"$f":"H50/Nøgletal!$C$9","v":35.19},3.8574483981593678E-3,1.1967037256888023E-2,1,0.13574360913122815,9.8210501206443563,0.42112004106988948,30.468034971406503,35.19,2545.9964999999997]
["S054","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",1784851,784,27.5,{"$f":"F51+G51*Nøgletal!$C$9","v":2773.625},{"$f":"H51/Nøgletal!$C$9","v":38.33621285418107},6.4184578583823416E-3,5.7005342117935148E-2,1,0.24605936665453662,17.802395177455722,2.185368929258575,158.11144203185788,38.33621285418107,2773.625]
["S056","Kalundborg Spildevandsanlæg A/S","Region Sjælland","Kalundborg Kommune",1756048,0,46.25,{"$f":"F52+G52*Nøgletal!$C$9","v":3346.1874999999995},{"$f":"H52/Nøgletal!$C$9","v":46.25},6.314880113408119E-3,4.9748451395136783E-2,1,0.29206320524512552,21.130772899484828,2.3008658770250761,166.46764620276426,46.25,3346.1874999999995]
["S057","Kerteminde Forsyning - Spildevand A/S","Region Syddanmark","Kerteminde Kommune",1088463,784,32.5,{"$f":"F53+G53*Nøgletal!$C$9","v":3135.375},{"$f":"H53/Nøgletal!$C$9","v":43.33621285418107},3.9141944598783986E-3,1.768975576444182E-2,1,0.1696263642659466,12.272467454641234,0.76660702114632728,55.46401797993677,43.33621285418107,3135.375]
["S058","BlueKolding Spildevand A/S","Region Syddanmark","Kolding Kommune",4468638,593,43.06,{"$f":"F54+G54*Nøgletal!$C$9","v":3708.3910000000001},{"$f":"H54/Nøgletal!$C$9","v":51.256268140981348},1.6069556891508564E-2,7.2624530939226939E-2,1,0.82366551693791767,59.592200150458332,3.7224624314340118,269.32015691425073,51.256268140981348,3708.3910000000001]
["S059","Køge Afløb A/S","Region Sjælland","Køge Kommune",2570339,0,51.75,{"$f":"F55+G55*Nøgletal!$C$9","v":3744.1124999999997},{"$f":"H55/Nøgletal!$C$9","v":51.75},9.243131529330241E-3,7.2817135300700483E-2,1,0.47833205664283995,34.607324298109468,3.7682867518112499,272.63554649354393,51.75,3744.1124999999997]
["S060","Langeland Spildevand ApS","Region Syddanmark","Langeland Kommune",578819,783.86,51.33,{"$f":"F56+G56*Nøgletal!$C$9","v":4497.5854999999992},{"$f":"H56/Nøgletal!$C$9","v":62.164277816171385},2.0814764700980691E-3,9.4069956827365301E-3,1,0.12939348155500011,9.3616183905042565,0.58477909303715847,42.308767381238411,62.164277816171385,4497.5854999999992]
["S061","Fors Spildevand Lejre A/S","Region Sjælland","Lejre Kommune",1116342,783.75,44.93,{"$f":"F57+G57*Nøgletal!$C$9","v":4034.4354999999996},{"$f":"H57/Nøgletal!$C$9","v":55.762757429163784},4.0144494316569062E-3,3.1625721920670612E-2,1,0.22385676986912847,16.196037300031445,1.763537459984543,127.59193522988168,55.762757429163784,4034.4354999999996]
["S062","Lemvig Vand & Spildevand A/S","Region Midtjylland","Lemvig Kommune",1343843,797.9,35.049999999999997,{"$f":"F58+G58*Nøgletal!$C$9","v":3333.7674999999995},{"$f":"H58/Nøgletal!$C$9","v":46.078334485141667},4.8325600645555853E-3,2.2284099842519719E-2,1,0.22267631907413007,16.11063168501331,1.0268142062439163,74.290007821747352,46.078334485141667,3333.7674999999995]
["S063","Lolland Spildevand A/S","Region Sjælland","Lolland Kommune",2614899,788.16,62.96,{"$f":"F59+G59*Nøgletal!$C$9","v":5343.3159999999998},{"$f":"H59/Nøgletal!$C$9","v":73.853711126468554},9.403372626301091E-3,7.4079510243849706E-2,1,0.69447396555738272,50.245191408076636,5.4710467499395445,395.83023235812601,73.853711126468554,5343.3159999999998]
["S064","Lyngby-Taarbæk Spildevand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2843201,0,29.56,{"$f":"F60+G60*Nøgletal!$C$9","v":2138.6659999999997},{"$f":"H60/Nøgletal!$C$9","v":29.56},1.0224363715184367E-2,3.1719242586879144E-2,1,0.30223219142084989,21.866499049298486,0.93762081086814741,67.836865666310459,29.56,2138.6659999999997]
["S065","Læsø Vand A/S","Region Nordjylland","Læsø Kommune",84377,777.5,51.5,{"$f":"F61+G61*Nøgletal!$C$9","v":4503.5249999999996},{"$f":"H61/Nøgletal!$C$9","v":62.246371803731861},3.03426010752005E-4,2.6948690685581118E-3,1,1.8887168280192445E-2,1.3664866250719232,0.1677458220038448,12.136410221978169,62.246371803731861,4503.5249999999996]
["S066","Mariagerfjord Vand A/S","Region Nordjylland","Mariagerfjord Kommune",2188061,671.66,43.68,{"$f":"F62+G62*Nøgletal!$C$9","v":3831.9079999999994},{"$f":"H62/Nøgletal!$C$9","v":52.96348306841741},7.8684312136250729E-3,6.9883237244964036E-2,1,0.41673952335783859,30.151104514939622,3.7012596525898496,267.78613586487563,52.96348306841741,3831.9079999999994]
["S067","Middelfart Spildevand A/S","Region Syddanmark","Middelfart Kommune",1645907,0,57.68,{"$f":"F63+G63*Nøgletal!$C$9","v":4173.1479999999992},{"$f":"H63/Nøgletal!$C$9","v":57.679999999999993},5.9188048292639021E-3,2.6749363865363494E-2,1,0.34139666255194184,24.700048535632991,1.5429033077541661,111.62905431601392,57.679999999999993,4173.1479999999992]
["S068","Morsø Forsyning A/S","Region Nordjylland","Morsø Kommune",832547,783.75,52.5,{"$f":"F64+G64*Nøgletal!$C$9","v":4582.125},{"$f":"H64/Nøgletal!$C$9","v":63.332757429163792},2.993901359061705E-3,2.6590245664349886E-2,1,0.18961202854029877,13.718430264890616,1.6840335786421456,121.83982941475922,63.332757429163792,4582.125]
["S071","NFS Spildevand A/S","Region Syddanmark","Nyborg Kommune",1881554,625,46.88,{"$f":"F65+G65*Nøgletal!$C$9","v":4016.768},{"$f":"H65/Nøgletal!$C$9","v":55.518562543192814},6.7662090881932041E-3,3.0579110835745972E-2,1,0.37565020244317404,27.178292146763638,1.6977082774495877,122.82919387347768,55.518562543192814,4016.768]
["S072","NK-Spildevand A/S","Region Sjælland","Næstved Kommune",3173427,778.44,55.25,{"$f":"F66+G66*Nøgletal!$C$9","v":4775.7775000000001},{"$f":"H66/Nøgletal!$C$9","v":66.009364201796828},1.1411881140864251E-2,8.9902484935215174E-2,1,0.75329101845492508,54.500605185213821,5.934405870735171,429.35426474768963,66.009364201796828,4775.7775000000001]
["S073","Odder Spildevand A/S","Region Midtjylland","Odder Kommune",927061,783.75,37,{"$f":"F67+G67*Nøgletal!$C$9","v":3460.7},{"$f":"H67/Nøgletal!$C$9","v":47.832757429163792},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":3.3337807809446234E-3},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$C$3:$C$99,C67,$H$3:$H$99,\">0\")),\"-\")","v":1.5372867131135238E-2},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$D$3:$D$99,D67,$H$3:$H$99,\">0\")),\"-\")","v":1},0.15946392741693241,11.537215148615058,0.73532662447435693,53.200881280719713,47.832757429163792,3460.7]
["S074","Odsherred Spildevand A/S","Region Sjælland","Odsherred Kommune",1151887,775,54,{"$f":"F68+G68*Nøgletal!$C$9","v":4681.8999999999996},{"$f":"H68/Nøgletal!$C$9","v":64.711817553559086},4.1422719135202103E-3,3.2632703907974001E-2,1,{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.26805394432495194},{"$f":"IF(H68>0,J68*H68,\"-\")","v":19.393702871910271},{"$f":"IF(H68>0,K68*I68,\"-\")","v":2.111721581572128},{"$f":"IF(H68>0,K68*H68,\"-\")","v":152.78305642674346},{"$f":"IF(H68>0,L68*I68,\"-\")","v":64.711817553559086},{"$f":"IF(H68>0,L68*H68,\"-\")","v":4681.8999999999996}]
["S075","Vandmiljø Randers A/S","Region Midtjylland","Randers Kommune",5055222,730.06,35.58,{"$f":"F69+G69*Nøgletal!$C$9","v":3304.2729999999997},{"$f":"H69/Nøgletal!$C$9","v":45.670670352453349},1.8178956883105255E-2,8.3827554092332376E-2,1,0.83024514715976294,60.068236397008846,3.8284605894033636,276.98912364333336,45.670670352453349,3304.2729999999997]
["S076","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",1184467,760,37.1,{"$f":"F70+G70*Nøgletal!$C$9","v":3444.1849999999999},{"$f":"H70/Nøgletal!$C$9","v":47.60449205252246},4.2594320333431517E-3,3.7830018619147643E-2,1,0.20276809837954365,14.670271917759983,1.8008788207019906,130.29358267778903,47.60449205252246,3444.1849999999999]
["S077","Ringkøbing-Skjern Spildevand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",2230947,782.5,53.25,{"$f":"F71+G71*Nøgletal!$C$9","v":4635.1374999999998},{"$f":"H71/Nøgletal!$C$9","v":64.065480304077397},8.022652481234854E-3,3.6994385275191992E-2,1,0.51397508452300922,37.186097365239718,2.3700630612092635,171.47406247849023,64.065480304077397,4635.1374999999998]
["S079","Ringsted Spildevand A/S","Region Sjælland","Ringsted Kommune",1419235,0,44.46,{"$f":"F72+G72*Nøgletal!$C$9","v":3216.6809999999996},{"$f":"H72/Nøgletal!$C$9","v":44.46},5.1036753424466598E-3,4.0206613609523746E-2,1,0.22690940572517851,16.416895504216662,1.7875860410794258,129.33185007209644,44.46,3216.6809999999996]
["S080","Fors Spildevand Roskilde A/S","Region Sjælland","Roskilde Kommune",4027488,783.75,34.659999999999997,{"$f":"F73+G73*Nøgletal!$C$9","v":3291.4009999999994},{"$f":"H73/Nøgletal!$C$9","v":45.492757429163781},1.4483148455047834E-2,0.11409784414349532,1,0.65887835947605933,47.669849308092886,5.1906255468105682,375.54175831174456,45.492757429163781,3291.4009999999994]
["S081","Rudersdal Forsyning A/S","Region Hovedstaden","Rudersdal Kommune",2856416,0,35.299999999999997,{"$f":"F74+G74*Nøgletal!$C$9","v":2553.9549999999995},{"$f":"H74/Nøgletal!$C$9","v":35.299999999999997},1.0271885844817891E-2,3.1866671414733948E-2,1,0.36259757032207152,26.23393421280187,1.1248935009401082,81.386044793016822,35.299999999999997,2553.9549999999995]
["S083","Silkeborg Spildevand A/S","Region Midtjylland","Silkeborg Kommune",4017344,656.25,30,{"$f":"F75+G75*Nøgletal!$C$9","v":2826.75},{"$f":"H75/Nøgletal!$C$9","v":39.070490670352456},1.444666987139271E-2,6.6617078630277146E-2,1,0.56443848042791078,40.837124058959347,2.6027619491103793,188.30982701813593,39.070490670352456,2826.75]
["S084","SK Spildevand A/S","Region Sjælland","Slagelse Kommune",3122568,751.25,46.25,{"$f":"F76+G76*Nøgletal!$C$9","v":4097.4375},{"$f":"H76/Nøgletal!$C$9","v":56.633552176917767},1.1228988368179323E-2,8.8461660715430032E-2,1,0.63593749864328641,46.010078026841761,5.0098980777841033,362.46612592767985,56.633552176917767,4097.4375]
["S085","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",2628657,687.5,43.13,{"$f":"F77+G77*Nøgletal!$C$9","v":3807.9555},{"$f":"H77/Nøgletal!$C$9","v":52.632418797512102},9.4528474245983291E-3,4.3589359054397245E-2,1,0.49752622448044298,35.996022341160042,2.2942134008661621,165.98633955266678,52.632418797512102,3807.9555]
["S086","Skive Vand A/S","Region Midtjylland","Skive Kommune",1875267,750,42.25,{"$f":"F78+G78*Nøgletal!$C$9","v":3806.7874999999999},{"$f":"H78/Nøgletal!$C$9","v":52.61627505183138},6.7436005653777704E-3,3.109636844436621E-2,1,0.35482314218760236,25.67145433727303,1.6361750751818624,118.37726668940773,52.61627505183138,3806.7874999999999]
["S087","Solrød Spildevand A/S","Region Sjælland","Solrød Kommune",956854,0,40,{"$f":"F79+G79*Nøgletal!$C$9","v":2894},{"$f":"H79/Nøgletal!$C$9","v":40},3.4409186400571126E-3,2.710746216005611E-2,1,0.1376367456022845,9.9580185443252844,1.0842984864022445,78.448995491202382,40,2894]
["S088","Sorø Spildevand A/S","Region Sjælland","Sorø Kommune",1061816,607.5,43.96,{"$f":"F80+G80*Nøgletal!$C$9","v":3788.0059999999999},{"$f":"H80/Nøgletal!$C$9","v":52.356682791983417},3.8183698523608441E-3,3.0081012402040582E-2,1,0.19991717914252927,14.464007910961991,1.5749420243953578,113.94705546500413,52.356682791983417,3788.0059999999999]
["S089","Stevns Spildevand A/S","Region Sjælland","Stevns Kommune",899760,753.75,56.38,{"$f":"F81+G81*Nøgletal!$C$9","v":4832.8429999999998},{"$f":"H81/Nøgletal!$C$9","v":66.798106427090531},3.2356043404508815E-3,2.5490001769477983E-2,1,0.21613224308939405,15.637167787517658,1.7026838510243163,123.18917662160928,66.798106427090531,4832.8429999999998]
["S090","Struer Forsyning Spildevand A/S","Region Midtjylland","Struer Kommune",912043,0,35,{"$f":"F82+G82*Nøgletal!$C$9","v":2532.25},{"$f":"H82/Nøgletal!$C$9","v":35},3.279774928289592E-3,1.5123833120886302E-2,1,0.11479212249013572,8.3052100621613185,0.52933415923102056,38.297326420364342,35,2532.25]
["S091","Svendborg Spildevand A/S","Region Syddanmark","Svendborg Kommune",2986750,390,43,{"$f":"F83+G83*Nøgletal!$C$9","v":3501.0499999999997},{"$f":"H83/Nøgletal!$C$9","v":48.390463026952318},1.0740576669158076E-2,4.8540812163065362E-2,1,0.51974147819704053,37.603295947555878,2.3489123762750519,169.94381042349997,48.390463026952318,3501.0499999999997]
["S092","Syddjurs Spildevand A/S","Region Midtjylland","Syddjurs Kommune",1684042,783.9,47.92,{"$f":"F84+G84*Nøgletal!$C$9","v":4250.9119999999994},{"$f":"H84/Nøgletal!$C$9","v":58.754830684174152},6.0559411450848925E-3,2.7925405026477491E-2,1,0.35581579661278662,25.743272884935106,1.6407524441176708,118.70843933191347,58.754830684174152,4250.9119999999994]
["S093","Sønderborg Spildevandsforsyning A/S","Region Syddanmark","Sønderborg Kommune",3205638,0,47.13,{"$f":"F85+G85*Nøgletal!$C$9","v":3409.8555000000001},{"$f":"H85/Nøgletal!$C$9","v":47.13},1.1527714309053839E-2,5.2098191017254381E-2,1,0.54330117538570744,39.307840039155934,2.4553877426431989,177.64730318023544,47.13,3409.8555000000001]
["S095","Thisted Spildevand Transport A/S","Region Nordjylland","Thisted Kommune",1918023,{"$f":"783.56","v":783.56},38.78,{"$f":"F86+G86*Nøgletal!$C$9","v":3589.2929999999997},{"$f":"H86/Nøgletal!$C$9","v":49.610131306150656},6.897354343252224E-3,6.1258646971129989E-2,1,0.34217865463379138,24.756625662754804,3.039049519874887,219.87523276294806,49.610131306150656,3589.2929999999997]
["S096","Tønder Spildevand A/S","Region Syddanmark","Tønder Kommune",2223091,617,46,{"$f":"F87+G87*Nøgletal!$C$9","v":3945.1},{"$f":"H87/Nøgletal!$C$9","v":54.527988942639951},7.9944017169215013E-3,3.6129787445350676E-2,1,0.43591864842331746,31.538714213427014,1.9700846503200133,142.53562445065296,54.527988942639951,3945.1]
["S097","TÅRNBYFORSYNING Spildevand","Region Hovedstaden","Tårnby Kommune",2035898,0,27.3,{"$f":"F88+G88*Nøgletal!$C$9","v":1975.155},{"$f":"H88/Nøgletal!$C$9","v":27.3},7.321241670573562E-3,2.2712830554062858E-2,1,0.19986989760665824,14.460587091841724,0.62006027412591602,44.861360833010025,27.3,1975.155]
["S098","HOFOR SPILDEVAND VALLENSBÆK A/S","Region Hovedstaden","Vallensbæk Kommune",639405,0,44.28,{"$f":"F89+G89*Nøgletal!$C$9","v":3203.6579999999999},{"$f":"H89/Nøgletal!$C$9","v":44.28},2.2993482632101847E-3,7.1333128773742906E-3,1,0.10181514109494698,7.3663254582194133,0.31586309421013359,22.852694866103164,44.28,3203.6579999999999]
["S099","Vandcenter Syd A/S","Region Syddanmark","Nordfyns Kommune",1471510.850251535,750,36.880000000000003,{"$f":"F90+G90*Nøgletal!$C$9","v":3418.268},{"$f":"H90/Nøgletal!$C$9","v":47.246275051831383},5.2916632147399674E-3,2.3915068813249302E-2,1,0.25001137572526277,18.088323033722759,1.1298979190342513,81.74811444212807,47.246275051831383,3418.268]
["S099","Vandcenter Syd A/S","Region Syddanmark","Odense kommune",10163668.149748465,750,36.880000000000003,{"$f":"F91+G91*Nøgletal!$C$9","v":3418.268},{"$f":"H91/Nøgletal!$C$9","v":47.246275051831383},3.6549311794510216E-2,0.16518044916537047,1,1.7268188379985745,124.93534292919685,7.8041609344521445,564.63104360761258,47.246275051831383,3418.268]
["S102","Vejen Spildevand","Region Syddanmark","Vejen Kommune",1872059,490,27.5,{"$f":"F92+G92*Nøgletal!$C$9","v":2479.625},{"$f":"H92/Nøgletal!$C$9","v":34.272633033863166},6.7320643571398336E-3,3.0424797615192425E-2,1,0.23072557127260346,16.69299508157286,1.0427379237950452,75.442088786571517,34.272633033863166,2479.625]
["S103","Vejle Spildevand A/S","Region Syddanmark","Vejle Kommune",5355609,799.45,40,{"$f":"F93+G93*Nøgletal!$C$9","v":3693.45},{"$f":"H93/Nøgletal!$C$9","v":51.049758120248789},1.9259171030227843E-2,8.7039628521912549E-2,1,0.98317602268963411,71.13278524159503,4.4433519829199435,321.47651596425789,51.049758120248789,3693.45]
["S104","Vestforsyning Spildevand A/S","Region Midtjylland","Holstebro Kommune",3674198.11,779,15.27,{"$f":"F94+G94*Nøgletal!$C$9","v":1883.7845},{"$f":"H94/Nøgletal!$C$9","v":26.037104353835524},1.3212691553739246E-2,6.092690703038766E-2,1,0.34402022877974997,24.889863552214909,1.5863602363066387,114.7731630967853,26.037104353835524,1883.7845]
["S105","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",2082756,747.5,47.76,{"$f":"F95+G95*Nøgletal!$C$9","v":4202.9359999999997},{"$f":"H95/Nøgletal!$C$9","v":58.091720801658603},7.4897465476350539E-3,6.6519960673570036E-2,1,0.43509226532040196,31.478925395931082,3.8642589831863408,279.57913743353174,58.091720801658603,4202.9359999999997]
["S107","Vordingborg Spildevand A/S","Region Sjælland","Vordingborg Kommune",1844708,250,42.38,{"$f":"F96+G96*Nøgletal!$C$9","v":3316.1929999999998},{"$f":"H96/Nøgletal!$C$9","v":45.835425017277124},6.6337081129017343E-3,5.2260169583189062E-2,1,0.30405883079541035,21.998656408047939,2.3953670843204491,173.30480855058448,45.835425017277124,3316.1929999999998]
["S108","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",255550,764,72.28,{"$f":"F97+G97*Nøgletal!$C$9","v":5993.4579999999996},{"$f":"H97/Nøgletal!$C$9","v":82.839778852798901},9.1897693740800067E-4,4.1532115336976152E-3,1,7.6127846265701196E-2,5.5078496773234802,0.34405112498040419,24.892098892332239,82.839778852798901,5993.4579999999996]
["S109","AALBORG KLOAK A/S","Region Nordjylland","Aalborg Kommune",13074266,783.75,28.83,{"$f":"F98+G98*Nøgletal!$C$9","v":2869.6004999999996},{"$f":"H98/Nøgletal!$C$9","v":39.662757429163783},4.7016039630356297E-2,0.41757155430390969,1,1.8647857751387731,134.91725083129023,16.562039267674862,1198.2635410162761,39.662757429163783,2869.6004999999996]
["S110","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",15326847,625,28.03,{"$f":"F99+G99*Nøgletal!$C$9","v":2652.9704999999999},{"$f":"H99/Nøgletal!$C$9","v":36.668562543192813},5.5116489595699487E-2,0.25415542501543992,1,2.0210424459011427,146.22242096094766,9.3195140978704103,674.26684498092413,36.668562543192813,2652.9704999999999]
["S019","Faxe Spildevandscenter A/S","Region Sjælland","Faxe Kommune",2126202,312.5,15.85,{"$f":"F100+G100*Nøgletal!$C$9","v":1459.2474999999999},{"$f":"H100/Nøgletal!$C$9","v":20.169281271596407}]
["S112","Grindsted Renseanlæg A/S","Region Syddanmark","Billund Kommune",1227687,{"$f":"783.75","v":783.75},13.75,{"$f":"F101+G101*Nøgletal!$C$9","v":1778.5625},{"$f":"H101/Nøgletal!$C$9","v":24.582757429163788}]
["S037","Herning Rens A/S","Region Midtjylland","Herning Kommune",4100875,{"$f":"783.86","v":783.86},7.56,{"$f":"F102+G102*Nøgletal!$C$9","v":1330.826},{"$f":"H102/Nøgletal!$C$9","v":18.394277816171392}]
["S094","Thisted Renseanlæg A/S","Region Nordjylland","Thisted Kommune",2575118,{"$f":"783.56","v":783.56},0,{"$f":"F103+G103*Nøgletal!$C$9","v":783.56},{"$f":"H103/Nøgletal!$C$9","v":10.830131306150657}]
["S055","Kalundborg Renseanlæg A/S","Region Sjælland","Kalundborg Kommune",5974712,0,8.84,{"$f":"F104+G104*Nøgletal!$C$9","v":639.57399999999996},{"$f":"H104/Nøgletal!$C$9","v":8.84}]
["S078","Ringsted Centralrenseanlæg A/S","Region Sjælland","Ringsted Kommune",1876574,0,11.33,{"$f":"F105+G105*Nøgletal!$C$9","v":819.7254999999999},{"$f":"H105/Nøgletal!$C$9","v":11.33}]
["S111","RINGKØBING-SKJERN RENSEANLÆG A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",2632667,261.25,13.75,{"$f":"F106+G106*Nøgletal!$C$9","v":1256.0625},{"$f":"H106/Nøgletal!$C$9","v":17.360919143054598}]
["S101","Vejen Renseanlæg","Region Syddanmark","Vejen Kommune",2111339.5099999998,210,10.94,{"$f":"F107+G107*Nøgletal!$C$9","v":1001.5089999999999},{"$f":"H107/Nøgletal!$C$9","v":13.842557014512785}]
["S005","Assens Rensning A/S","Region Syddanmark","Assens Kommune",1791555,0,15.31,{"$f":"F108+G108*Nøgletal!$C$9","v":1107.6785},{"$f":"H108/Nøgletal!$C$9","v":15.31}]
["S082","Samsø Spildevand A/S","Region Midtjylland","Samsø Kommune",189832,866.03,65]
["S008","Biofos Lynettefællesskabet A/S","Region Hovedstaden","Københavns Kommune",44850943,null,null,{"$f":"F110+G110*Nøgletal!$C$9","v":0},{"$f":"H110/Nøgletal!$C$9","v":0}]
["S009","Biofos Spildevandscenter Avedøre A/S","Region Hovedstaden","Hvidovre Kommune",13157297,null,null,{"$f":"F111+G111*Nøgletal!$C$9","v":0},{"$f":"H111/Nøgletal!$C$9","v":0}]
["S069","Mølleåværket A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",5315287,0,{"$f":"12.22*1.25","v":15.275},{"$f":"F112+G112*Nøgletal!$C$9","v":1105.14625},{"$f":"H112/Nøgletal!$C$9","v":15.275000000000002}]
["S070","Måløv Rens A/S","Region Hovedstaden","Ballerup Kommune",2093688,null,null,{"$f":"F113+G113*Nøgletal!$C$9","v":0},{"$f":"H113/Nøgletal!$C$9","v":0}]

{"sheet":"V 2021","index":22,"n_rows":228,"n_cols":18,"rows_kept":228,"cut":false,"hidden":false,"merged":[[164,0,164,6],[176,0,176,6],[0,16,0,17],[0,5,0,6],[0,7,0,8],[0,9,0,11],[0,12,0,13],[0,14,0,15]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Land",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region ","Kommune","Debiteret vandmængde (2020)","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["V002","GRAM VANDVÆRK","Region Syddanmark","Haderslev Kommune",244196,562.5,12.6,{"$f":"IFERROR(F3+G3*Nøgletal!$C$9,\"-\")","v":1474.11},{"$f":"IFERROR(H3/Nøgletal!$C$9,\"-\")","v":20.374706288873533},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$164,$H$3:$H$164,\">0\")),\"-\")","v":9.0478587384694789E-4},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$164,$C$3:$C$164,C3,$H$3:$H$164,\">0\")),\"-\")","v":4.5614842767525872E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$164,$D$3:$D$164,D3,$H$3:$H$164,\">0\")),\"-\")","v":0.13697614321140836},{"$f":"IF(H3>0,J3*I3,\"-\")","v":1.8434746433953344E-2},{"$f":"IF(H3>0,J3*H3,\"-\")","v":1.3337539044965243},{"$f":"IF(H3>0,K3*I3,\"-\")","v":9.293890238014868E-2},{"$f":"IF(H3>0,K3*H3,\"-\")","v":6.7241295872037554},{"$f":"IF(H3>0,L3*I3,\"-\")","v":2.7908486865151234},{"$f":"IF(H3>0,L3*H3,\"-\")","v":201.91790246936915}]
["V003","Andelsselskabet Gørlev Vandforsyning","Region Sjælland","Kalundborg Kommune",755594,{"$f":"250*1.25","v":312.5},{"$f":"(3.85+2+6.37)*1.25","v":15.274999999999999},{"$f":"IFERROR(F4+G4*Nøgletal!$C$9,\"-\")","v":1417.6462499999998},{"$f":"IFERROR(H4/Nøgletal!$C$9,\"-\")","v":19.594281271596405},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$164,$H$3:$H$164,\">0\")),\"-\")","v":2.7995985911460903E-3},2.3944420110405061E-2,0.1828050147423399,{"$f":"IF(H4>0,J4*I4,\"-\")","v":5.4856122242481514E-2},{"$f":"IF(H4>0,J4*H4,\"-\")","v":3.9688404442435377},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.46917370252854618},{"$f":"IF(H4>0,K4*H4,\"-\")","v":33.944717377940314},{"$f":"IF(H4>0,L4*I4,\"-\")","v":3.5819328767197351},{"$f":"IF(H4>0,L4*H4,\"-\")","v":259.15284363067286}]
["V006","KLINTING VANDVÆRK","Region Syddanmark","Varde Kommune",771744,750,9.92,{"$f":"IFERROR(F5+G5*Nøgletal!$C$9,\"-\")","v":1467.712},{"$f":"IFERROR(H5/Nøgletal!$C$9,\"-\")","v":20.286275051831378},2.8594369663145136E-3,1.4415871356116187E-2,0.17798694887191635,5.8007324792030517E-2,4.1968299487034075,0.29244433144199039,21.158347379828001,3.6106922004519437,261.23358070269808]
["V007","MARIELYST VANDVÆRK","Region Sjælland","Guldborgsund Kommune",261387,587.75,19.77,{"$f":"IFERROR(F6+G6*Nøgletal!$C$9,\"-\")","v":2018.1094999999998},{"$f":"IFERROR(H6/Nøgletal!$C$9,\"-\")","v":27.89370421561852},9.6848132322901342E-4,8.2832316553578342E-3,0.14486595353307061,2.7014531568500935E-2,1.9545013589810425,0.23105001374399958,16.716468494378368,4.0408480587650084,292.35535705164835]
["V008","Andelsselskabet Stenløse Vandværk","Region Hovedstaden","Egedal Kommune",303705,0,20.37,{"$f":"IFERROR(F7+G7*Nøgletal!$C$9,\"-\")","v":1473.7694999999999},{"$f":"IFERROR(H7/Nøgletal!$C$9,\"-\")","v":20.37},1.1252763919830271E-3,2.8198119156066194E-3,0.32149560213536466,2.2921880104694262E-2,1.6583980255746298,5.7439568720906838E-2,4.1557527969576089,6.548865415497378,473.81041281123527]
["V010","Andelsselskabet Vejgaard Vandværk","Region Nordjylland","Aalborg Kommune",530111,835,12.870000000000001,{"$f":"IFERROR(F8+G8*Nøgletal!$C$9,\"-\")","v":1766.1444999999999},{"$f":"IFERROR(H8/Nøgletal!$C$9,\"-\")","v":24.411119557705597},1.9641474240809816E-3,2.0764432886276423E-2,6.8665564707176135E-2,4.7947037598200321E-2,3.4689681702297928,0.50688305373484766,36.672988937716227,1.6762033095642466,121.27330944697323]
["V012","Andelsselskabet Ørbæk Vandværk","Region Syddanmark","Nyborg Kommune",270500,1100,12.21,{"$f":"IFERROR(F9+G9*Nøgletal!$C$9,\"-\")","v":1983.3935000000001},{"$f":"IFERROR(H9/Nøgletal!$C$9,\"-\")","v":27.413870076019354},1.00224646953922E-3,5.0528325478778309E-3,0.19079190985875755,2.7475454500097266E-2,1.9878491330820371,0.13851769498340469,10.02175523204933,5.2303446284235751,378.41543386644565]
["V013","Andelsvandværket Helle Vest A.M.B.A","Region Syddanmark","Varde Kommune",517193,1293.75,10.92,{"$f":"IFERROR(F10+G10*Nøgletal!$C$9,\"-\")","v":2083.8119999999999},{"$f":"IFERROR(H10/Nøgletal!$C$9,\"-\")","v":28.801824464409123},1.9162841342713415E-3,9.6609597927341181E-3,0.11927997373210938,5.5192479259215381E-2,3.9931758744042325,0.27825326810804241,20.131623947616866,3.4354808655515456,248.55704062265431]
["V014","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",391836,913.75,14.85,{"$f":"IFERROR(F11+G11*Nøgletal!$C$9,\"-\")","v":1988.1474999999998},{"$f":"IFERROR(H11/Nøgletal!$C$9,\"-\")","v":27.479578438147893},1.4518160726002581E-3,7.5982197139057364E-3,0.21709243642540668,3.9895293644782608E-2,2.8864244952000213,0.20879587461855434,15.106381528652404,5.9656086350805975,431.61178474808116]
["V015","Arwos Vand A/S","Region Syddanmark","Aabenraa Kommune",1209123,1406.25,11.48,{"$f":"IFERROR(F12+G12*Nøgletal!$C$9,\"-\")","v":2236.828},{"$f":"IFERROR(H12/Nøgletal!$C$9,\"-\")","v":30.916765722183829},4.4799972568897242E-3,2.2585937333780726E-2,0.43507013847784121,0.13850702562728581,10.020983304134129,0.69828413316442395,50.520857034446074,13.450961544037492,973.17706771111261]
["V017","Assens Vandværk A/S","Region Syddanmark","Assens Kommune",602902,652.5,{"$f":"11.65+1/12*7.73+11/12*7.96","v":19.590833333333332},{"$f":"IFERROR(F13+G13*Nøgletal!$C$9,\"-\")","v":2069.8967916666666},{"$f":"IFERROR(H13/Nøgletal!$C$9,\"-\")","v":28.609492628426629},2.2338499111945838E-3,1.1261969866102181E-2,0.66139004440699978,6.3909312567332927E-2,4.6238387642465373,0.32219924386581317,23.311115293691582,18.922033599976821,1369.0091309583229]
["V018","Aulum Vandværk Amba","Region Midtjylland","Herning Kommune",299188,718.75,11.48,{"$f":"IFERROR(F14+G14*Nøgletal!$C$9,\"-\")","v":1549.328},{"$f":"IFERROR(H14/Nøgletal!$C$9,\"-\")","v":21.414346924671737},1.1085401727486143E-3,5.8016521191621732E-3,7.434224846613266E-2,2.3738663839174366E-2,1.7174923287642652,0.12423859121599574,8.9886620744772916,1.5919906998139099,115.18052713153638]
["V019","Baunehøj Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",289853,800,16.98,{"$f":"IFERROR(F15+G15*Nøgletal!$C$9,\"-\")","v":2028.5029999999999},{"$f":"IFERROR(H15/Nøgletal!$C$9,\"-\")","v":28.037360055286801},1.0739524803525012E-3,2.6912001553294328E-3,0.18139949970930069,3.0110792373911399E-2,2.1785158282524897,7.5454147735815075E-2,5.4591075886862201,5.0859630871985573,367.96942935881555]
["V020","Billund Drikkevand A/S","Region Syddanmark","Billund Kommune",596085,755,13.79,{"$f":"IFERROR(F16+G16*Nøgletal!$C$9,\"-\")","v":1752.7064999999998},{"$f":"IFERROR(H16/Nøgletal!$C$9,\"-\")","v":24.225383552176918},2.2085918180971757E-3,1.1134631014054553E-2,0.34295069290900965,5.3503983903603836E-2,3.8710132354257372,0.26974070702743619,19.515740153435004,8.3081120752055995,601.09190864112509]
["V021","Birkerød Vandforsyning Amba","Region Hovedstaden","Rudersdal Kommune",1134647,0,19.61,{"$f":"IFERROR(F17+G17*Nøgletal!$C$9,\"-\")","v":1418.7834999999998},{"$f":"IFERROR(H17/Nøgletal!$C$9,\"-\")","v":19.61},4.2040515708808412E-3,1.0534864854405768E-2,0.39939069570160635,8.2441451304973296E-2,5.9646390019148168,0.20658869979489711,14.946692430160804,7.8320515427085002,566.64892911495997]
["V022","Bjerringbro Fællesvandværk A.m.b.A","Region Midtjylland","Viborg Kommune",498932,{"$f":"(4*100)*1.25","v":500},{"$f":"(2.6+6.35)*1.25","v":11.1875},{"$f":"IFERROR(F18+G18*Nøgletal!$C$9,\"-\")","v":1309.4156250000001},{"$f":"IFERROR(H18/Nøgletal!$C$9,\"-\")","v":18.098350034554255},1.8486241609617085E-3,9.674953190361317E-3,0.17340965324812047,3.3457047147419164E-2,2.4206173611157764,0.17510068940708653,12.668534878602708,3.1384286038551625,227.06530948892095]
["V024","Bogense Forsyningsselskab","Region Syddanmark","Nordfyns Kommune",248025,675,13.920000000000002,{"$f":"IFERROR(F19+G19*Nøgletal!$C$9,\"-\")","v":1682.1120000000001},{"$f":"IFERROR(H19/Nøgletal!$C$9,\"-\")","v":23.249647546648241},9.1897294124756036E-4,4.6330084757389978E-3,0.47223068428468068,2.1365796988912458E-2,1.5458154121478163,0.1077158141415657,7.7932391531422773,10.979196970331346,794.3449008034728]
["V025","Bolderslev Vandværk","Region Syddanmark","Aabenraa Kommune",273740,{"$f":"200*1.25","v":250},{"$f":"(6.18+2)*1.25","v":10.225},{"$f":"IFERROR(F20+G20*Nøgletal!$C$9,\"-\")","v":989.77874999999995},{"$f":"IFERROR(H20/Nøgletal!$C$9,\"-\")","v":13.680425017277125},1.0142511961983959E-3,5.1133544608357754E-3,9.8497919324108674E-2,1.3875387438275785E-2,1.003884281159253,6.9952862288223325E-2,5.0610895865529573,1.3474933996712803,97.491147466217129]
["V026","Bording Vandværk a.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",286798,375,10.86,{"$f":"IFERROR(F21+G21*Nøgletal!$C$9,\"-\")","v":1160.721},{"$f":"IFERROR(H21/Nøgletal!$C$9,\"-\")","v":16.043137525915689},1.0626332087649141E-3,5.5613935868800658E-3,0.1405039856281253,1.7047970707820593E-2,1.2334206807108199,8.9222202150062435E-2,6.4552263255570166,2.2541247643712956,163.08592670226324]
["V027","Bornholms Vand A/S","Region Hovedstaden","Bornholms Regionskommune",1251201,1248.75,16.499999999999996,{"$f":"IFERROR(F22+G22*Nøgletal!$C$9,\"-\")","v":2442.5249999999996},{"$f":"IFERROR(H22/Nøgletal!$C$9,\"-\")","v":33.759847961299236},4.6359030866319475E-3,1.1617034584939061E-2,0.49948223470217118,0.1565073833680124,11.323309186675695,0.39218932134869766,28.374897399578277,16.862444302915279,1219.9978453159206]
["V028","Borup Vandværk","Region Sjælland","Køge Kommune",287614,500,14.212500000000002,{"$f":"IFERROR(F23+G23*Nøgletal!$C$9,\"-\")","v":1528.274375},{"$f":"IFERROR(H23/Nøgletal!$C$9,\"-\")","v":21.123350034554253},1.0656566214050029E-3,9.1143530065538395E-3,0.14510489069481983,2.2510237830578338E-2,1.6286157070423424,0.1925256688959287,13.929232144620439,3.0651013978724135,221.76008613606908]
["V030","BRANDE VANDVÆRK A.M.B.A","Region Midtjylland","Ikast-Brande Kommune",889746,650,14.22,{"$f":"IFERROR(F24+G24*Nøgletal!$C$9,\"-\")","v":1678.817},{"$f":"IFERROR(H24/Nøgletal!$C$9,\"-\")","v":23.204105044920528},3.2966535574367574E-3,1.7253354968835875E-2,0.43589167008375918,7.6495895443473474E-2,5.5344780353353045,0.40034866107416917,28.965225628716137,10.114476100829391,731.7823458950063]
["V035","Brønderslev Vand A/S","Region Nordjylland","Brønderslev Kommune",921416,810,16.649999999999999,{"$f":"IFERROR(F25+G25*Nøgletal!$C$9,\"-\")","v":2014.6274999999998},{"$f":"IFERROR(H25/Nøgletal!$C$9,\"-\")","v":27.845577055977884},3.4139960553676526E-3,3.609183867594009E-2,0.68901682580679902,9.506469022854451E-2,6.8779303380351946,1.0049980749428127,72.711610722112482,19.186071115868515,1388.1122452330869]
["V041","Egedal Vandforsyning A/S","Region Hovedstaden","Egedal Kommune",640958,0,26.84,{"$f":"IFERROR(F26+G26*Nøgletal!$C$9,\"-\")","v":1941.8739999999998},{"$f":"IFERROR(H26/Nøgletal!$C$9,\"-\")","v":26.84},2.3748535771642124E-3,5.9511071790170969E-3,0.67850439786463534,6.3741070011087461E-2,4.6116664153021771,0.15972771668481889,11.556300302146644,18.211058038686811,1317.5700490989907]
["V043","Energi Viborg Vand A/S","Region Midtjylland","Viborg Kommune",2378255,850,12.51,{"$f":"IFERROR(F27+G27*Nøgletal!$C$9,\"-\")","v":1755.0985000000001},{"$f":"IFERROR(H27/Nøgletal!$C$9,\"-\")","v":24.258445058742229},8.811821358277256E-3,4.611751861925624E-2,0.82659034675187948,0.21376108428722013,15.465614448180375,1.1187392916707493,80.940787752378696,20.051796512767158,1450.7474776987035]
["V044","DIN Forsyning Vand A/S","Region Syddanmark","Esbjerg Kommune",{"$f":"8746566*0.699","v":6113849.6339999996},1000,14.51,{"$f":"IFERROR(F28+G28*Nøgletal!$C$9,\"-\")","v":2049.7984999999999},{"$f":"IFERROR(H28/Nøgletal!$C$9,\"-\")","v":28.3317000691085},2.26528066948989E-2,0.11420428252682499,1,0.6417925250033687,46.433689183993721,3.2356014791577343,234.09576701706206,28.3317000691085,2049.7984999999999]
["V044","DIN Forsyning Vand A/S","Region Syddanmark","Varde Kommune",{"$f":"8746566*0.301","v":2632716.3659999999},1000,14.51,{"$f":"IFERROR(F29+G29*Nøgletal!$C$9,\"-\")","v":2049.7984999999999},{"$f":"IFERROR(H29/Nøgletal!$C$9,\"-\")","v":28.3317000691085},9.7546420817804999E-3,4.9178095909262268E-2,0.60718211379615439,0.2763655937425093,19.995050707270543,1.3932990632710702,100.80518722766193,17.202501535399954,1244.6009860861866]
["V045","Fanø Vand A/S","Region Syddanmark","Fanø Kommune",294561,1041.3875,18.975000000000001,{"$f":"IFERROR(F30+G30*Nøgletal!$C$9,\"-\")","v":2414.2287500000002},{"$f":"IFERROR(H30/Nøgletal!$C$9,\"-\")","v":33.368745680718732},1.0913963856337974E-3,5.5022824700016329E-3,1,3.6418528429069813E-2,2.6348805318432009,0.18360426440496139,13.283768529698955,33.368745680718732,2414.2287500000002]
["V047","Faxe Vandforsyning A/S","Region Sjælland","Faxe Kommune",1763938,145,14.21,{"$f":"IFERROR(F31+G31*Nøgletal!$C$9,\"-\")","v":1173.0934999999999},{"$f":"IFERROR(H31/Nøgletal!$C$9,\"-\")","v":16.214146510020733},6.5356770165843729E-3,5.5898369389788274E-2,1,0.10597042468907422,7.6669602262545196,0.90634435095728527,65.574013791759583,16.214146510020733,1173.0934999999999]
["V050","FFV Vand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",596074,875,17.98,{"$f":"IFERROR(F32+G32*Nøgletal!$C$9,\"-\")","v":2175.8530000000001},{"$f":"IFERROR(H32/Nøgletal!$C$9,\"-\")","v":30.073987560469941},2.2085510613091353E-3,1.113442553842414E-2,0.24191845113488689,6.6419937144473626E-2,4.805482452402666,0.3348565751355464,24.22687321105678,7.2754524900787434,526.37898765719706]
["V051","Fjerritslev Vand Amba","Region Nordjylland","Jammerbugt Kommune",203775,793.75,11.71,{"$f":"IFERROR(F33+G33*Nøgletal!$C$9,\"-\")","v":1640.9684999999999},{"$f":"IFERROR(H33/Nøgletal!$C$9,\"-\")","v":22.680974429854874},7.5501949844863057E-4,7.9818609902472838E-3,0.15799487810494536,1.7124577938355243E-2,1.2389632138400015,0.18103638502245475,13.0979824563746,3.5834777903463033,259.26461813155504]
["V052","Fonden Djurs Vand","Region Midtjylland","Syddjurs Kommune",395764,1031.25,15.46,{"$f":"IFERROR(F34+G34*Nøgletal!$C$9,\"-\")","v":2149.7809999999999},{"$f":"IFERROR(H34/Nøgletal!$C$9,\"-\")","v":29.713628196268143},1.4663699510932345E-3,7.6743888434298788E-3,0.58212830051025433,4.3571171524964272E-2,3.1523742598311646,0.22803393672726371,16.498255322217528,17.297143883887149,1251.448359999235]
["V053","Forsyning Helsingør Vand A/S","Region Hovedstaden","Helsingør Kommune",2767116,675,20.96,{"$f":"IFERROR(F35+G35*Nøgletal!$C$9,\"-\")","v":2191.4560000000001},{"$f":"IFERROR(H35/Nøgletal!$C$9,\"-\")","v":30.289647546648244},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$164,$H$3:$H$164,\">0\")),\"-\")","v":1.0252614572293858E-2},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$164,$C$3:$C$164,C35,$H$3:$H$164,\">0\")),\"-\")","v":2.5691861077906934E-2},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$164,$D$3:$D$164,D35,$H$3:$H$164,\">0\")),\"-\")","v":1},0.31054808182641069,22.468153720140812,0.7781974168672513,56.302583110345623,30.289647546648244,2191.4560000000001]
["V054","Fredensborg Vand A/S","Region Hovedstaden","Fredensborg Kommune",1796640,254.01,17.48,{"$f":"IFERROR(F36+G36*Nøgletal!$C$9,\"-\")","v":1518.6879999999999},{"$f":"IFERROR(H36/Nøgletal!$C$9,\"-\")","v":20.990850034554249},6.6568432422659685E-3,1.668127584351748E-2,1,0.13973279820194082,10.109667949910419,0.35015415961630786,25.333653448239872,20.990850034554249,1518.6879999999999]
["V055","Frederiksberg Vand A/S","Region Hovedstaden","Frederiksberg Kommune",4927018,370,22.8125,{"$f":"IFERROR(F37+G37*Nøgletal!$C$9,\"-\")","v":2020.4843749999998},{"$f":"IFERROR(H37/Nøgletal!$C$9,\"-\")","v":27.926529025570144},1.8255402572481292E-2,4.5745918127157253E-2,1,0.50981002981386669,36.884755657033253,1.2775247103794125,92.428912795950481,27.926529025570144,2020.4843749999998]
["V056","Frederiksberg Vandværk","Region Sjælland","Sorø Kommune",215932,656.25,17.96,{"$f":"IFERROR(F38+G38*Nøgletal!$C$9,\"-\")","v":1955.6559999999999},{"$f":"IFERROR(H38/Nøgletal!$C$9,\"-\")","v":27.030490670352453},8.0006315955838403E-4,6.8427839862147998E-3,0.21104462849335098,2.1626099770135604E-2,1.564648318369311,0.18496380869861631,13.38213155934489,5.7046398615175233,412.73069398079281]
["V057","Frederikshavn Vand A/S","Region Nordjylland","Frederikshavn Kommune",4408400,562.5,17.78,{"$f":"IFERROR(F39+G39*Nøgletal!$C$9,\"-\")","v":1848.883},{"$f":"IFERROR(H39/Nøgletal!$C$9,\"-\")","v":25.554706288873533},1.6333838581577442E-2,0.17267690339544167,1,0.41740644752208222,30.199356478222647,4.4127075491427004,319.25939118047438,25.554706288873533,1848.883]
["V058","Frederikssund Vand A/S","Region Hovedstaden","Frederikssund Kommune",1321234,850,18.84,{"$f":"IFERROR(F40+G40*Nøgletal!$C$9,\"-\")","v":2213.0739999999996},{"$f":"IFERROR(H40/Nøgletal!$C$9,\"-\")","v":30.588445058742224},4.895386735435053E-3,1.2267270464775345E-2,0.80522198494422337,0.14974226819815056,10.833853104136193,0.37523672863251184,27.148377316562229,24.630488446557735,1782.0158391084519]
["V059","Furesø Vandforsyning a.m.b.a.","Region Hovedstaden","Furesø Kommune",1803950,375,15.474999999999998,{"$f":"IFERROR(F41+G41*Nøgletal!$C$9,\"-\")","v":1494.6162499999998},{"$f":"IFERROR(H41/Nøgletal!$C$9,\"-\")","v":20.658137525915688},6.6839279805000961E-3,1.6749147051113945E-2,1,0.13807750343448691,9.989907373485126,0.34600618322369708,25.033547356234479,20.658137525915688,1494.6162499999998]
["V060","Galten Vandværk","Region Midtjylland","Skanderborg Kommune",326614,625,15.11,{"$f":"IFERROR(F42+G42*Nøgletal!$C$9,\"-\")","v":1718.2085},{"$f":"IFERROR(H42/Nøgletal!$C$9,\"-\")","v":23.748562543192815},1.2101579608210086E-3,6.3334786329934164E-3,0.23223572408791301,2.8739512019700403E-2,2.0793036946253238,0.15041101343161947,10.882236821777669,5.5152646182654728,399.02939513150687]
["V061","Gentofte Vand A/S","Region Hovedstaden","Gentofte Kommune",3675011,0,19.489999999999998,{"$f":"IFERROR(F43+G43*Nøgletal!$C$9,\"-\")","v":1410.1014999999998},{"$f":"IFERROR(H43/Nøgletal!$C$9,\"-\")","v":19.489999999999998},1.3616513124834747E-2,3.4121400068439431E-2,1,0.26538584080302918,19.200665582099159,0.66502608733388446,48.114637418606534,19.489999999999998,1410.1014999999998]
["V062","Gilleleje Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",542587,1000,17.34,{"$f":"IFERROR(F44+G44*Nøgletal!$C$9,\"-\")","v":2254.549},{"$f":"IFERROR(H44/Nøgletal!$C$9,\"-\")","v":31.161700069108502},2.0103730320439068E-3,5.037761274438184E-3,0.33956871361956004,6.2646641451576474E-2,4.5324845090215575,0.15698520585381248,11.357879643523333,10.581538406665729,765.57430372226543]
["V063","Give Vandværk A.m.b.a","Region Syddanmark","Vejle Kommune",298983,691.25,14.212499999999999,{"$f":"IFERROR(F45+G45*Nøgletal!$C$9,\"-\")","v":1719.5243749999997},{"$f":"IFERROR(H45/Nøgletal!$C$9,\"-\")","v":23.76675017277125},1.1077806144260431E-3,5.5848836734275695E-3,1,2.6328345109302799E-2,1.9048557686580574,0.13273453501034202,9.6033436079982444,23.76675017277125,1719.5243749999997]
["V065","Gladsaxe Vand A/S","Region Hovedstaden","Gladsaxe Kommune",3439045,0,22.94,{"$f":"IFERROR(F46+G46*Nøgletal!$C$9,\"-\")","v":1659.7090000000001},{"$f":"IFERROR(H46/Nøgletal!$C$9,\"-\")","v":22.94},1.2742220738767124E-2,3.1930524914991078E-2,1,0.29230654374731785,21.148378440118446,0.73248624154989539,52.99537957613493,22.94,1659.7090000000001]
["V067","Glostrup Vand A/S","Region Hovedstaden","Glostrup Kommune",1298214,282.75,21.25,{"$f":"IFERROR(F47+G47*Nøgletal!$C$9,\"-\")","v":1820.1874999999998},{"$f":"IFERROR(H47/Nøgletal!$C$9,\"-\")","v":25.158085694540429},4.8100938935541184E-3,1.2053536511441471E-2,1,0.12101275437282014,8.7552727788735361,0.30324390447711641,21.93969648891937,25.158085694540429,1820.1874999999998]
["V068","Greve Vandværk a.m.b.a.","Region Sjælland","Greve Kommune",1973300,437.5,19.46,{"$f":"IFERROR(F48+G48*Nøgletal!$C$9,\"-\")","v":1845.431},{"$f":"IFERROR(H48/Nøgletal!$C$9,\"-\")","v":25.506993780234971},7.3113972581949835E-3,6.2532953151907378E-2,1,0.18649176438960646,13.492679153588027,1.5950276471054263,115.40025026807758,25.506993780234971,1845.431]
["V069","Grindsted Vandværk a.m.b.a.","Region Syddanmark","Billund Kommune",1142022,625,14.72,{"$f":"IFERROR(F49+G49*Nøgletal!$C$9,\"-\")","v":1689.992},{"$f":"IFERROR(H49/Nøgletal!$C$9,\"-\")","v":23.358562543192814},4.2313771446806621E-3,2.1332517308660023E-2,0.65704930709099041,9.883888767785988E-2,7.1509935234931614,0.49829693975807843,36.051783591496971,15.347727333646402,1110.408072589317]
["V070","Guldborgsund Vand A/S","Region Sjælland","Guldborgsund Kommune",1311951,971,17.71,{"$f":"IFERROR(F50+G50*Nøgletal!$C$9,\"-\")","v":2252.3184999999999},{"$f":"IFERROR(H50/Nøgletal!$C$9,\"-\")","v":31.130870767104355},4.8609917114914945E-3,4.157511296842753E-2,0.72710973615239283,0.15132690477040714,10.948501560138954,1.2942694689478818,93.64039607837924,22.635559229663485,1637.682710266153]
["V071","Haderslev Vand A/S","Region Syddanmark","Haderslev Kommune",1538567,904.09,18.509999999999998,{"$f":"IFERROR(F51+G51*Nøgletal!$C$9,\"-\")","v":2243.2884999999997},{"$f":"IFERROR(H51/Nøgletal!$C$9,\"-\")","v":31.006060815480303},5.7006408277247662E-3,2.8739820387026802E-2,0.86302385678859161,0.17675441619164409,12.788182011465448,0.89110861874613367,64.471708566282771,26.758970188797434,1936.0114931594942]
["V072","Hadsten Vandværk A.M.B.A","Region Midtjylland","Favrskov Kommune",571689,437.5,16.190000000000001,{"$f":"IFERROR(F52+G52*Nøgletal!$C$9,\"-\")","v":1608.8465000000001},{"$f":"IFERROR(H52/Nøgletal!$C$9,\"-\")","v":22.236993780234972},2.1182006725486402E-3,1.1085807914594516E-2,1,4.710241518075365E-2,3.407859738327526,0.24651504164571789,17.835363263067688,22.236993780234972,1608.8465000000001]
["V073","Hadsund Vandværk a.m.b.a.","Region Nordjylland","Mariagerfjord Kommune",311120,903.75,11.425000000000001,{"$f":"IFERROR(F53+G53*Nøgletal!$C$9,\"-\")","v":1730.3487500000001},{"$f":"IFERROR(H53/Nøgletal!$C$9,\"-\")","v":23.916361437456811},1.1527501722848139E-3,1.2186561606113287E-2,0.1515344863695918,2.756958976745422E-2,1.9946598196753125,0.29145821205163952,21.087001641936119,3.6241535462545298,262.20750907151523]
["V074","HALSNÆS VAND A/S","Region Hovedstaden","Halsnæs Kommune",618861,980,17.75,{"$f":"IFERROR(F54+G54*Nøgletal!$C$9,\"-\")","v":2264.2124999999996},{"$f":"IFERROR(H54/Nøgletal!$C$9,\"-\")","v":31.295266067726327},2.2929806003161232E-3,5.7459430101718051E-3,1,7.1759437975027915E-2,5.1917953374932697,0.17982081531331898,13.010035987918625,31.295266067726327,2264.2124999999996]
["V079","HELSINGE VANDVÆRK S M B A","Region Hovedstaden","Gribskov Kommune",446321,712.5,22.942999999999998,{"$f":"IFERROR(F55+G55*Nøgletal!$C$9,\"-\")","v":2372.42605},{"$f":"IFERROR(H55/Nøgletal!$C$9,\"-\")","v":32.790961299239811},1.6536918540895167E-3,4.1439596779291156E-3,0.27932229823308641,5.4226145588317468E-2,3.9232616333147683,0.1358844214245839,9.8312378900686443,9.1592466713758576,662.67149667404317]
["V080","Herning Vand A/S","Region Midtjylland","Herning Kommune",3140907,780.6,11.920000000000002,{"$f":"IFERROR(F56+G56*Nøgletal!$C$9,\"-\")","v":1643.0120000000002},{"$f":"IFERROR(H56/Nøgletal!$C$9,\"-\")","v":22.709219073946098},1.1637570986695095E-2,6.0906352369217029E-2,0.78045272070743266,0.26428014902545799,19.120668781991885,1.3831356989475054,100.06986781885202,17.723471811402355,1282.2931855549605]
["V081","Hillerød Vand A/S","Region Hovedstaden","Hillerød Kommune",1719266,761.75,18.89,{"$f":"IFERROR(F57+G57*Nøgletal!$C$9,\"-\")","v":2128.4414999999999},{"$f":"IFERROR(H57/Nøgletal!$C$9,\"-\")","v":29.418680027643401},6.3701599951897113E-3,1.5962880930170165E-2,0.87595020033178039,0.18740169862338055,13.558512895401581,0.46960688640404674,33.976058231332779,25.769298663710785,1864.4087583194751]
["V085","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3116464,1321.25,15.34,{"$f":"IFERROR(F58+G58*Nøgletal!$C$9,\"-\")","v":2431.0990000000002},{"$f":"IFERROR(H58/Nøgletal!$C$9,\"-\")","v":33.601921216309613},1.154700569850675E-2,0.12207180679234456,1,0.38800157576550198,28.071914006634064,4.1018472345689307,296.7686474210621,33.601921216309613,2431.0990000000002]
["V086","HOFOR Vand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1241168,100,19.762500000000003,{"$f":"IFERROR(F59+G59*Nøgletal!$C$9,\"-\")","v":1529.816875},{"$f":"IFERROR(H59/Nøgletal!$C$9,\"-\")","v":21.14467000691085},4.5987291907765423E-3,1.152388112039524E-2,1,9.723861119011816E-2,7.0352135196050485,0.24366866348962743,17.629427803474545,21.14467000691085,1529.816875]
["V087","HOFOR Vand Brøndby A/S","Region Hovedstaden","Brøndby Kommune",1841182,125,24.082500000000003,{"$f":"IFERROR(F60+G60*Nøgletal!$C$9,\"-\")","v":1867.3688750000001},{"$f":"IFERROR(H60/Nøgletal!$C$9,\"-\")","v":25.810212508638568},6.8218785925292435E-3,1.7094835259216762E-2,1,0.17607413618131196,12.738963752717918,0.4412213308405521,31.922363286313939,25.810212508638568,1867.3688750000001]
["V088","HOFOR Vand Dragør A/S","Region Hovedstaden","Dragør Kommune",665975,441.15,24.387500000000003,{"$f":"IFERROR(F61+G61*Nøgletal!$C$9,\"-\")","v":2205.5856250000002},{"$f":"IFERROR(H61/Nøgletal!$C$9,\"-\")","v":30.484942985487219},2.4675456286557566E-3,6.1833826920732896E-3,1,7.5222987803658964E-2,5.4423831675947252,0.18850006882530271,13.63797997951065,30.484942985487219,2205.5856250000002]
["V089","HOFOR Vand Herlev A/S","Region Hovedstaden","Herlev Kommune",1553438,0,24.224999999999998,{"$f":"IFERROR(F62+G62*Nøgletal!$C$9,\"-\")","v":1752.6787499999998},{"$f":"IFERROR(H62/Nøgletal!$C$9,\"-\")","v":24.224999999999998},5.755740299992854E-3,1.4423216550784858E-2,1,0.13943280876732689,10.0879637143161,0.34940242094276314,25.279265155208915,24.224999999999998,1752.6787499999998]
["V090","HOFOR Vand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",3097832,0,21.037500000000001,{"$f":"IFERROR(F63+G63*Nøgletal!$C$9,\"-\")","v":1522.0631249999999},{"$f":"IFERROR(H63/Nøgletal!$C$9,\"-\")","v":21.037500000000001},1.1477971109891391E-2,2.87624622121713E-2,1,0.24146781722434016,17.470196576181007,0.6050902987885538,43.778283117351862,21.037500000000001,1522.0631249999999]
["V091","HOFOR Vand København A/S","Region Hovedstaden","Københavns Kommune",51478730,480,19.512499999999999,{"$f":"IFERROR(F64+G64*Nøgletal!$C$9,\"-\")","v":1891.7293749999999},{"$f":"IFERROR(H64/Nøgletal!$C$9,\"-\")","v":26.146916033172079},0.19073706247269034,0.47796492074314201,1,4.9871859568873314,360.82290398079846,12.497308649472682,904.18028078934856,26.146916033172079,1891.7293749999999]
["V092","HOFOR Vand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1831452,0,23.05,{"$f":"IFERROR(F65+G65*Nøgletal!$C$9,\"-\")","v":1667.6675},{"$f":"IFERROR(H65/Nøgletal!$C$9,\"-\")","v":23.05},6.7858273609262242E-3,1.7004495060870168E-2,1,0.15641332066934946,11.316503750427435,0.39195361115305738,28.3578437669237,23.05,1667.6675]
["V093","HOFOR Vand Vallensbæk A/S","Region Hovedstaden","Vallensbæk Kommune",456785,125,19.5625,{"$f":"IFERROR(F66+G66*Nøgletal!$C$9,\"-\")","v":1540.346875},{"$f":"IFERROR(H66/Nøgletal!$C$9,\"-\")","v":21.290212508638565},1.6924626750035958E-3,4.2411148511561202E-3,1,3.6032890013765438E-2,2.6069795924959291,9.0294236454656812E-2,6.5327880074944193,21.290212508638565,1540.346875]
["V094","Fors Vand Holbæk A/S","Region Sjælland","Holbæk Kommune",2213384,625,13.77,{"$f":"IFERROR(F67+G67*Nøgletal!$C$9,\"-\")","v":1621.2594999999999},{"$f":"IFERROR(H67/Nøgletal!$C$9,\"-\")","v":22.408562543192811},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$164,$H$3:$H$164,\">0\")),\"-\")","v":8.2009475036399163E-3},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$164,$C$3:$C$164,C67,$H$3:$H$164,\">0\")),\"-\")","v":7.0141102710779599E-2},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$164,$D$3:$D$164,D67,$H$3:$H$164,\">0\")),\"-\")","v":0.65858392423522449},0.18377144504875603,13.295864049277498,1.5717612869430155,113.71692911032717,14.757919056166385,1067.7354437136378]
["V097","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",4039714,962.5,13.59,{"$f":"IFERROR(F68+G68*Nøgletal!$C$9,\"-\")","v":1945.7365},{"$f":"IFERROR(H68/Nøgletal!$C$9,\"-\")","v":26.893386316516935},1.4967797021989505E-2,7.8335412145236774E-2,1,{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.40253474761957547},{"$f":"IF(H68>0,J68*H68,\"-\")","v":29.123388990276283},{"$f":"IF(H68>0,K68*I68,\"-\")","v":2.1067045010854253},{"$f":"IF(H68>0,K68*H68,\"-\")","v":152.4200706535305},{"$f":"IF(H68>0,L68*I68,\"-\")","v":26.893386316516935},{"$f":"IF(H68>0,L68*H68,\"-\")","v":1945.7365}]
["V098","HTK Vand A/S","Region Hovedstaden","Høje-Taastrup Kommune",2048553,0,19.599999999999998,{"$f":"IFERROR(F69+G69*Nøgletal!$C$9,\"-\")","v":1418.0599999999997},{"$f":"IFERROR(H69/Nøgletal!$C$9,\"-\")","v":19.599999999999998},7.5902218555045399E-3,1.9020214218243646E-2,1,0.14876834836788896,10.763390004416765,0.37279619867757541,26.971804974322581,19.599999999999998,1418.0599999999997]
["V101","Høng Vandværk a.m.b.a.","Region Sjælland","Kalundborg Kommune",246790,825,14.21,{"$f":"IFERROR(F70+G70*Nøgletal!$C$9,\"-\")","v":1853.0934999999999},{"$f":"IFERROR(H70/Nøgletal!$C$9,\"-\")","v":25.612902557014515},9.1439706549938679E-4,7.8206595592962159E-3,5.9707262879617973E-2,2.3420362937055812E-2,1.6944632584959878,0.20030979122383805,14.492413395044682,1.529276306081705,110.64314074501135]
["V102","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1268944,0,22.939999999999998,{"$f":"IFERROR(F71+G71*Nøgletal!$C$9,\"-\")","v":1659.7089999999996},{"$f":"IFERROR(H71/Nøgletal!$C$9,\"-\")","v":22.939999999999998},4.701643785741132E-3,1.1781773139847964E-2,1,0.10785570844490155,7.8033605059886266,0.27027387582811224,19.554314916163918,22.939999999999998,1659.7089999999996]
["V103","ANDELSSELSKABET HAARBY VANDVÆRK","Region Syddanmark","Assens Kommune",308666,1531.25,13.900000000000002,{"$f":"IFERROR(F72+G72*Nøgletal!$C$9,\"-\")","v":2536.915},{"$f":"IFERROR(H72/Nøgletal!$C$9,\"-\")","v":35.064478230822395},1.1436577033892528E-3,5.765758266999107E-3,0.33860995559300017,4.0101760644004794E-2,2.9013623825937462,0.20217330523737445,14.627238633924039,11.873181416630493,859.02467549321602]
["V106","Ikast Vandforsyning A.m.b.A","Region Midtjylland","Ikast-Brande Kommune",864665,625,14.6,{"$f":"IFERROR(F73+G73*Nøgletal!$C$9,\"-\")","v":1681.31},{"$f":"IFERROR(H73/Nøgletal!$C$9,\"-\")","v":23.238562543192813},3.2037243755420695E-3,1.6767001115069322E-2,0.4236043442881155,7.444994927218572E-2,5.3864538298426368,0.38964100407432206,28.190526644777201,9.8439560483075539,712.21022009505145]
["V107","Ishøj Vand A/S","Region Hovedstaden","Ishøj Kommune",1068151,246,20.76,{"$f":"IFERROR(F74+G74*Nøgletal!$C$9,\"-\")","v":1747.9860000000001},{"$f":"IFERROR(H74/Nøgletal!$C$9,\"-\")","v":24.160138217000693},3.9576730820140016E-3,9.9174689829509763E-3,1,9.5617928679161399E-2,6.917957139937327,0.23960742139091287,17.335596937632545,24.160138217000693,1747.9860000000001]
["V108","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",100115,812,14.23,{"$f":"IFERROR(F75+G75*Nøgletal!$C$9,\"-\")","v":1841.5404999999998},{"$f":"IFERROR(H75/Nøgletal!$C$9,\"-\")","v":25.453220456116103},3.7094234860598531E-4,3.9215017202238103E-3,7.7623149166858557E-2,9.4416773755776166E-3,0.68310535812304041,9.9814847803895171E-2,7.2216042386118149,1.9757591282420359,142.94617292831128]
["V110","JYLLINGE VANDVÆRK A.M.B.A","Region Sjælland","Roskilde Kommune",227733,875,19.22,{"$f":"IFERROR(F76+G76*Nøgletal!$C$9,\"-\")","v":2265.567},{"$f":"IFERROR(H76/Nøgletal!$C$9,\"-\")","v":31.31398756046994},8.4378778280064768E-4,7.216752151291402E-3,6.5183678563087058E-2,2.6422360134295993E-2,1.911657755716315,0.22598528709253365,16.350035521144807,2.0411608996701793,147.67799109113747]
["V112","Kalundborg Vandforsyning A/S","Region Sjælland","Kalundborg Kommune",3130949,881.25,22.71,{"$f":"IFERROR(F77+G77*Nøgletal!$C$9,\"-\")","v":2524.3184999999999},{"$f":"IFERROR(H77/Nøgletal!$C$9,\"-\")","v":34.890373185901865},1.1600674978030875E-2,9.9218307980545928E-2,0.75748772237804207,0.40475187919185113,29.283798459530431,3.4617637923149926,250.4586103739897,26.429029317508714,1912.1402711217554]
["V113","Kerteminde Forsyning - Vand A/S","Region Syddanmark","Kerteminde Kommune",923270,795,18.63,{"$f":"IFERROR(F78+G78*Nøgletal!$C$9,\"-\")","v":2142.8804999999998},{"$f":"IFERROR(H78/Nøgletal!$C$9,\"-\")","v":29.618251554941256},3.4208654267337364E-3,1.7246316844654951E-2,0.73482079754484042,0.10132005274460128,7.3305058160719012,0.51080575070121115,36.956796063232623,21.764107229485646,1574.6331580532863]
["V114","Klemensker Vandværk","Region Hovedstaden","Bornholms Regionskommune",351093,1125,14.5875,{"$f":"IFERROR(F79+G79*Nøgletal!$C$9,\"-\")","v":2180.4056249999999},{"$f":"IFERROR(H79/Nøgletal!$C$9,\"-\")","v":30.136912577747065},1.3008566348611215E-3,3.2597956072046058E-3,0.14015711003131343,3.9203802680991856E-2,2.8363951239697602,9.824017523564911E-2,7.1076766782992129,4.223902572163369,305.59935109601969]
["V115","Kvarmløse-Tølløse Vandværk","Region Sjælland","Holbæk Kommune",218233,625,18.12,{"$f":"IFERROR(F80+G80*Nøgletal!$C$9,\"-\")","v":1935.982},{"$f":"IFERROR(H80/Nøgletal!$C$9,\"-\")","v":26.758562543192813},8.0858873858392834E-4,6.9157015989460315E-3,6.4934392558013324E-2,2.1636672333119431E-2,1.5654132433011907,0.18505423376545593,13.388673812930735,1.7375510044678335,125.71181517324774]
["V116","Køge Vand A/S","Region Sjælland","Køge Kommune",1694497,212.26,19.399999999999999,{"$f":"IFERROR(F81+G81*Nøgletal!$C$9,\"-\")","v":1615.8499999999997},{"$f":"IFERROR(H81/Nøgletal!$C$9,\"-\")","v":22.333794056668967},6.2783868240103508E-3,5.369781661027092E-2,0.8548951093051802,0.14022019833555113,10.144931349577123,1.1992759774665689,86.767616969706253,19.093051311275399,1381.3822623707752]
["V117","Langeland Vand ApS","Region Syddanmark","Langeland Kommune",762047,1002.59,14.98,{"$f":"IFERROR(F82+G82*Nøgletal!$C$9,\"-\")","v":2086.393},{"$f":"IFERROR(H82/Nøgletal!$C$9,\"-\")","v":28.837498272287494},2.8235080050756159E-3,1.4234735248105942E-2,1,8.142290721815798E-2,5.8909473372337295,0.410494153123725,29.699251978501501,28.837498272287494,2086.393]
["V118","Langeskov Vandværk","Region Syddanmark","Kerteminde Kommune",333186,575,14.837500000000002,{"$f":"IFERROR(F83+G83*Nøgletal!$C$9,\"-\")","v":1648.493125},{"$f":"IFERROR(H83/Nøgletal!$C$9,\"-\")","v":22.78497753973739},1.2345082890938802E-3,6.2237821267919517E-3,0.26517920245515958,2.8128243639623692E-2,2.0350784273267739,0.14180873597117363,10.25986204751441,6.0421021719462855,437.14609214031367]
["V119","Fors Vand Lejre A/S","Region Sjælland","Lejre Kommune",236273,625,19.73,{"$f":"IFERROR(F84+G84*Nøgletal!$C$9,\"-\")","v":2052.4655000000002},{"$f":"IFERROR(H84/Nøgletal!$C$9,\"-\")","v":28.368562543192819},8.7542987097020389E-4,7.4873807530839781E-3,1,2.4834687046797449E-2,1.7967896078357952,0.21240622917856097,15.367590681068885,28.368562543192819,2052.4655000000002]
["V120","Lemvig Vand & Spildevand A/S","Region Midtjylland","Lemvig Kommune",2066252,920.54,16.579999999999998,{"$f":"IFERROR(F85+G85*Nøgletal!$C$9,\"-\")","v":2120.1030000000001},{"$f":"IFERROR(H85/Nøgletal!$C$9,\"-\")","v":29.303427781617142},7.6557995274615627E-3,4.0067366654154175E-2,1,0.22434116856350855,16.231083545569842,1.1741111851495818,84.946944245572226,29.303427781617142,2120.1030000000001]
["V122","Lille Skensved Vandværk Amba","Region Sjælland","Næstved Kommune",544292,{"$f":"200*1.25","v":250},{"$f":"10.37*1.25","v":12.962499999999999},{"$f":"IFERROR(F86+G86*Nøgletal!$C$9,\"-\")","v":1187.836875},{"$f":"IFERROR(H86/Nøgletal!$C$9,\"-\")","v":16.417925017277128},2.0166903341901706E-3,1.7248358656543845E-2,0.20106886127891724,3.3109870689801771E-2,2.3954991444071578,0.28318225909423972,20.488236445468239,3.3011334877865597,238.83700784135755]
["V123","Lillerød Andelsvandværk a.m.b.a.","Region Hovedstaden","Allerød Kommune",628341,375,16.28,{"$f":"IFERROR(F87+G87*Nøgletal!$C$9,\"-\")","v":1552.8579999999999},{"$f":"IFERROR(H87/Nøgletal!$C$9,\"-\")","v":21.463137525915688},2.3281055412818601E-3,5.8339620317880139E-3,1,4.9968449407378941E-2,3.6152173146238664,0.12521512940923665,9.0593146127582713,21.463137525915688,1552.8579999999999]
["V124","Lindholm Vandværk a.m.b.a","Region Nordjylland","Aalborg Kommune",508915,781.25,11.950000000000001,{"$f":"IFERROR(F88+G88*Nøgletal!$C$9,\"-\")","v":1645.8325},{"$f":"IFERROR(H88/Nøgletal!$C$9,\"-\")","v":22.748203178991016},1.885612798689657E-3,1.9934186165386808E-2,6.5920035356656512E-2,4.2894303061498204E-2,3.1034028264993947,0.45346691709805093,32.80833145204398,1.4995623578594939,108.49333659113438]
["V125","Lolland Vand A/S","Region Sjælland","Lolland Kommune",1538474,1008.75,24.37,{"$f":"IFERROR(F89+G89*Nøgletal!$C$9,\"-\")","v":2771.9195},{"$f":"IFERROR(H89/Nøgletal!$C$9,\"-\")","v":38.312639944713204},5.700296247607697E-3,4.8753520786209682E-2,1,0.21839339771279345,15.800762324520603,1.8678760879191425,135.14083496094995,38.312639944713204,2771.9195]
["V126","Lyngby-Taarbæk Vand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2853446,0,22.837499999999999,{"$f":"IFERROR(F90+G90*Nøgletal!$C$9,\"-\")","v":1652.2931249999997},{"$f":"IFERROR(H90/Nøgletal!$C$9,\"-\")","v":22.837499999999999},1.0572481255160108E-2,2.6493409826443572E-2,1,0.24144904066471895,17.468838092092415,0.6050432469114051,43.774878914040151,22.837499999999999,1652.2931249999997]
["V127","Læsø Vand A/S","Region Nordjylland","Læsø Kommune",165142,1250,16.252499999999998,{"$f":"IFERROR(F91+G91*Nøgletal!$C$9,\"-\")","v":2425.868375},{"$f":"IFERROR(H91/Nøgletal!$C$9,\"-\")","v":33.529625086385629},6.1187795368815485E-4,6.4686074722189527E-3,1,2.0516038385788662E-2,1.4843353772118095,0.21688998337449411,15.691990297144649,33.529625086385629,2425.868375]
["V128","Løgstør Vand Amba","Region Nordjylland","Vesthimmerlands Kommune",492607,1125,11.48,{"$f":"IFERROR(F92+G92*Nøgletal!$C$9,\"-\")","v":1955.578},{"$f":"IFERROR(H92/Nøgletal!$C$9,\"-\")","v":27.029412577747063},1.8251890078384717E-3,1.9295402266336616E-2,0.39931581555150264,4.933378672523487E-2,3.5692994695707427,0.52154338871040806,37.733664173198022,10.793271927361111,780.89322394457645]
["V131","Mariager Vand Amba","Region Nordjylland","Mariagerfjord Kommune",214591,750,11.712500000000002,{"$f":"IFERROR(F93+G93*Nøgletal!$C$9,\"-\")","v":1597.399375},{"$f":"IFERROR(H93/Nøgletal!$C$9,\"-\")","v":22.078775051831375},7.9509453658000286E-4,8.4055234045302667E-3,0.10451895398732666,1.7554713418089996E-2,1.2700835157988111,0.18558366044152758,13.42697783294452,2.3076504737388994,166.95851177500936]
["V132","Mariagerfjord Vand A/S","Region Nordjylland","Mariagerfjord Kommune",1527419,671.66,12.77,{"$f":"IFERROR(F94+G94*Nøgletal!$C$9,\"-\")","v":1595.5694999999998},{"$f":"IFERROR(H94/Nøgletal!$C$9,\"-\")","v":22.053483068417414},5.6593356756270835E-3,5.9828959057109637E-2,0.74394655964308154,0.12480806350093251,9.0298633942924678,1.3194369355670061,95.461262288272891,16.406612856896086,1187.0184401964316]
["V133","Midtfyns Vandforsyning a.m.b.a.","Region Syddanmark","Faaborg-Midtfyn Kommune",1867872,800,13.98,{"$f":"IFERROR(F95+G95*Nøgletal!$C$9,\"-\")","v":1811.453},{"$f":"IFERROR(H95/Nøgletal!$C$9,\"-\")","v":25.037360055286801},6.920769380965479E-3,3.4891106975488577E-2,0.75808154886511314,0.17327779485083705,12.53664845745806,0.87358120807283635,63.203600404069711,18.980360690205334,1373.2290959363559]
["V134","Morsø Forsyning A/S","Region Nordjylland","Morsø Kommune",506049,775,13.940000000000001,{"$f":"IFERROR(F96+G96*Nøgletal!$C$9,\"-\")","v":1783.559},{"$f":"IFERROR(H96/Nøgletal!$C$9,\"-\")","v":24.651817553559088},1.8749938028238551E-3,1.9821925026395033E-2,1,4.6222005141267619E-2,3.3441620719707119,0.48864647931101723,35.353572778152099,24.651817553559088,1783.559]
["V135","Mørkøv Vandværk","Region Sjælland","Holbæk Kommune",330000,500,10.85,{"$f":"IFERROR(F97+G97*Nøgletal!$C$9,\"-\")","v":1284.9974999999999},{"$f":"IFERROR(H97/Nøgletal!$C$9,\"-\")","v":17.760850034554252},1.2227036412123572E-3,1.0457545502523405E-2,9.8190234951379463E-2,2.1716256008276105E-2,1.5711711221987759,0.1857348973998455,13.437919826878819,1.7439420378290982,126.17420643693522]
["V136","NFS Vand A/S","Region Syddanmark","Nyborg Kommune",1147275,625,12.52,{"$f":"IFERROR(F98+G98*Nøgletal!$C$9,\"-\")","v":1530.8219999999999},{"$f":"IFERROR(H98/Nøgletal!$C$9,\"-\")","v":21.158562543192811},4.2508403635512339E-3,2.1430641261983505E-2,0.8092080901412424,8.9941671693327258E-2,6.5072799470122265,0.4534415634824065,32.806497117952112,17.121679985711083,1238.7535469661968]
["V137","NK-Vand A/S","Region Sjælland","Næstved Kommune",2162701,881.56,16.96,{"$f":"IFERROR(F99+G99*Nøgletal!$C$9,\"-\")","v":2108.616},{"$f":"IFERROR(H99/Nøgletal!$C$9,\"-\")","v":29.144657912923293},{"$f":"IF(H99>0,E99/(SUMIFS($E$3:$E$164,$H$3:$H$164,\">0\")),\"-\")","v":8.0131587501624437E-3},{"$f":"IF(H99>0,E99/(SUMIFS($E$3:$E$164,$C$3:$C$164,C99,$H$3:$H$164,\">0\")),\"-\")","v":6.8534982169251121E-2},{"$f":"IF(H99>0,E99/(SUMIFS($E$3:$E$164,$D$3:$D$164,D99,$H$3:$H$164,\">0\")),\"-\")","v":0.79893113872108279},0.23354077057543238,16.896674751132533,1.9974286103911214,144.51395996179761,23.284574734008224,1684.6389820054947]
["V138","Nordenskov Vandværk","Region Syddanmark","Varde Kommune",214357,{"$f":"(700+250)*1.25","v":1187.5},{"$f":"(2.6+6.37)*1.25","v":11.2125},{"$f":"IFERROR(F100+G100*Nøgletal!$C$9,\"-\")","v":1998.724375},{"$f":"IFERROR(H100/Nøgletal!$C$9,\"-\")","v":27.625768832066345},7.9422752854350681E-4,4.0041036098537822E-3,4.9437052182248739E-2,2.1941146103606295E-2,1.5874419205959154,0.11061644070546296,8.003099485040245,1.3657365753256048,98.811041224807497]
["V140","Slangerup Vandværk A.m.b.A.","Region Hovedstaden","Frederikssund Kommune",319598,475,14.29,{"$f":"IFERROR(F101+G101*Nøgletal!$C$9,\"-\")","v":1508.8815},{"$f":"IFERROR(H101/Nøgletal!$C$9,\"-\")","v":20.85530753282654},1.1841625403763241E-3,2.9673737627106708E-3,0.19477801505577658,2.4696073948401363E-2,1.7867609501668384,6.1885492386171685E-2,4.4774153741395208,4.0621554046217385,293.89694352438272]
["V141","Nyhuse Vandværk a.m.b.a.","Region Hovedstaden","Hillerød Kommune",243478,406.25,15.72,{"$f":"IFERROR(F102+G102*Nøgletal!$C$9,\"-\")","v":1543.5919999999999},{"$f":"IFERROR(H102/Nøgletal!$C$9,\"-\")","v":21.335065653075329},9.0212556713667371E-4,2.2606218718429676E-3,0.12404979966821959,1.924690820217875E-2,1.3925138084276323,4.8230516052547759E-2,3.48947783640183,2.6466106201723072,191.4822783694664]
["V142","Næsby Vandværk","Region Syddanmark","Odense Kommune",402666,750,16.48,{"$f":"IFERROR(F103+G103*Nøgletal!$C$9,\"-\")","v":1942.328},{"$f":"IFERROR(H103/Nøgletal!$C$9,\"-\")","v":26.846275051831377},1.4919429830073183E-3,7.5216409268901094E-3,3.9921755872771005E-2,4.0053111683464253E-2,2.8978426302986384,0.20192804116440377,14.609493778244612,1.071750438712475,77.541144240847558]
["V144","Odder Vandværk a.m.b.a.","Region Midtjylland","Odder Kommune",940707,1000,17.100000000000001,{"$f":"IFERROR(F104+G104*Nøgletal!$C$9,\"-\")","v":2237.1849999999999},{"$f":"IFERROR(H104/Nøgletal!$C$9,\"-\")","v":30.921700069108503},3.4854723461028875E-3,1.8241556346045601E-2,1,0.10777673048536543,7.7976464506161882,0.56405993412616495,40.80973623402803,30.921700069108503,2237.1849999999999]
["V145","Odsherred Vand A/S","Region Sjælland","Odsherred Kommune",354307,1425,14.46,{"$f":"IFERROR(F105+G105*Nøgletal!$C$9,\"-\")","v":2471.181},{"$f":"IFERROR(H105/Nøgletal!$C$9,\"-\")","v":34.155922598479613},1.3127650272940202E-3,1.122782295261382E-2,0.62598409893992935,4.4838700662245531E-2,3.2440799929134641,0.38349665171891045,27.745982751863171,21.381064431271231,1546.9200116024736]
["V146","Otterup Vandværk","Region Syddanmark","Nordfyns Kommune",277195,700,16.48,{"$f":"IFERROR(F106+G106*Nøgletal!$C$9,\"-\")","v":1892.328},{"$f":"IFERROR(H106/Nøgletal!$C$9,\"-\")","v":26.155190048375953},1.0270525328056343E-3,5.1778924883881527E-3,0.52776931571531926,2.6862754185197246E-2,1.9435202652990204,0.13542876208385041,9.7982709367665759,13.803906754235506,998.71265366893863]
["V149","Padborg Vandværk AMBA","Region Syddanmark","Aabenraa Kommune",554462,500,11.96,{"$f":"IFERROR(F107+G107*Nøgletal!$C$9,\"-\")","v":1365.306},{"$f":"IFERROR(H107/Nøgletal!$C$9,\"-\")","v":18.870850034554252},2.0543718373148062E-3,1.0357129908175371E-2,0.19950812210230126,3.8767742857179391E-2,2.8048461957169288,0.19544784528557407,14.140651606411284,3.7648878528680658,272.38963615500455]
["V150","Pandrup Vandværk","Region Nordjylland","Jammerbugt Kommune",184742,375,11.71,{"$f":"IFERROR(F108+G108*Nøgletal!$C$9,\"-\")","v":1222.2184999999999},{"$f":"IFERROR(H108/Nøgletal!$C$9,\"-\")","v":16.893137525915687},6.8449913965107064E-4,7.2363389182199178E-3,0.14323783472390536,1.1563338102496504E-2,0.83660751171562209,0.12224446852962502,8.8443872981183702,2.4197364409053148,175.06793149949951]
["V151","Vandmiljø Randers A/S","Region Midtjylland","Randers Kommune",337868,569.41999999999996,16.559999999999999,{"$f":"IFERROR(F109+G109*Nøgletal!$C$9,\"-\")","v":1767.5359999999996},{"$f":"IFERROR(H109/Nøgletal!$C$9,\"-\")","v":24.430352453351759},1.2518558601488992E-3,6.5517086186514337E-3,0.11220373532022605,3.0583279884231436E-2,2.2127002996241441,0.16006055072531691,11.580380844976679,2.7411768004557158,198.32414151297104]
["V152","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",2645,1060,20.86,{"$f":"IFERROR(F110+G110*Nøgletal!$C$9,\"-\")","v":2569.2209999999995},{"$f":"IFERROR(H110/Nøgletal!$C$9,\"-\")","v":35.511002073255007},9.8001549424444992E-6,1.0360457523839562E-4,5.5769802496884692E-3,3.4801332247936693E-4,2.5178763881382193E-2,3.679102286089371E-3,0.26618305039856599,0.19804415720918944,14.328494774084856]
["V153","Ringkøbing-Skjern Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",3585596,1383.75,14.65,{"$f":"IFERROR(F111+G111*Nøgletal!$C$9,\"-\")","v":2443.6774999999998},{"$f":"IFERROR(H111/Nøgletal!$C$9,\"-\")","v":33.775777470628888},1.3285216015504434E-2,6.9529461849604304E-2,0.9037289193324759,0.44871849978891276,32.464783459727833,2.348411631084816,169.9075815089864,30.524146873145632,2208.422026272086]
["V154","Ringsted Vand A/S","Region Sjælland","Ringsted Kommune",1660853,185.55,19.010000000000002,{"$f":"IFERROR(F112+G112*Nøgletal!$C$9,\"-\")","v":1560.9234999999999},{"$f":"IFERROR(H112/Nøgletal!$C$9,\"-\")","v":21.574616447823082},6.153730335207476E-3,5.2631654001522747E-2,1,0.13276437170543506,9.6055022928882252,1.1355077480973863,82.15398557484589,21.574616447823082,1560.9234999999999]
["V155","Fors Vand Roskilde A/S","Region Sjælland","Roskilde Kommune",3265979,625,18.579999999999998,{"$f":"IFERROR(F113+G113*Nøgletal!$C$9,\"-\")","v":1969.2629999999997},{"$f":"IFERROR(H113/Nøgletal!$C$9,\"-\")","v":27.21856254319281},1.2100983077039676E-2,0.10349734546298754,0.93481632143691296,0.32937136471652217,23.830018237240381,2.8170489705387589,203.81349301847919,25.444356511428047,1840.8991936018192]
["V156","Rudersdal Forsyning A/S","Region Hovedstaden","Rudersdal Kommune",1706298,0,21.49,{"$f":"IFERROR(F114+G114*Nøgletal!$C$9,\"-\")","v":1554.8014999999998},{"$f":"IFERROR(H114/Nøgletal!$C$9,\"-\")","v":21.49},6.3221114472526143E-3,1.584247685081162E-2,0.60060930429839365,0.13586217500145867,9.8296283613555335,0.34045482752394168,24.63190677135718,12.907093949372479,933.82824723709882]
["V158","Rødding Vandværk A.M.B.A","Region Syddanmark","Vejen Kommune",274480,625,{"$f":"(3.8+6.18+0.19)*1.25","v":12.7125},{"$f":"IFERROR(F115+G115*Nøgletal!$C$9,\"-\")","v":1544.7493749999999},{"$f":"IFERROR(H115/Nøgletal!$C$9,\"-\")","v":21.351062543192814},1.016993016484751E-3,5.1271773668817265E-3,0.2294323371872973,2.1713881500956239E-2,1.5709993265941835,0.10947068463033439,7.9202040330046923,4.8986241807168875,354.41545947486674]
["V159","Rødekro Vandværk","Region Syddanmark","Aabenraa Kommune",309805,1000,10.46,{"$f":"IFERROR(F116+G116*Nøgletal!$C$9,\"-\")","v":1756.7809999999999},{"$f":"IFERROR(H116/Nøgletal!$C$9,\"-\")","v":24.281700069108503},1.1478778835327102E-3,5.787034334548212E-3,0.11147493203845067,2.7872426483904329E-2,2.0165700561104782,0.14051903200113261,10.166551965281942,2.7068008649819135,195.83704258144141]
["V160","Rønne Vand A/S","Region Hovedstaden","Bornholms Regionskommune",902702,806.25,14.29,{"$f":"IFERROR(F117+G117*Nøgletal!$C$9,\"-\")","v":1840.1315},{"$f":"IFERROR(H117/Nøgletal!$C$9,\"-\")","v":25.433745680718729},3.3446576434232648E-3,8.3813235074889324E-3,0.3603606552665154,8.5067171891899343E-2,6.1546098863789176,0.21316845055730299,15.422737397820869,9.1653212593857063,663.11099311655585]
["V162","Silkeborg Vand a/s","Region Midtjylland","Silkeborg Kommune",2671075,787.5,12.96,{"$f":"IFERROR(F118+G118*Nøgletal!$C$9,\"-\")","v":1725.1559999999999},{"$f":"IFERROR(H118/Nøgletal!$C$9,\"-\")","v":23.844588804422944},9.8967670559130215E-3,5.1795686772835484E-2,1,0.23598434094140544,17.073467067110684,1.2350468529409506,89.355639810277765,23.844588804422944,1725.1559999999999]
["V165","SK Vand A/S","Region Sjælland","Slagelse Kommune",3455185,1187.5,16.23,{"$f":"IFERROR(F119+G119*Nøgletal!$C$9,\"-\")","v":2361.7404999999999},{"$f":"IFERROR(H119/Nøgletal!$C$9,\"-\")","v":32.643268832066347},1.2802022062310056E-2,0.10949319502162526,1,0.41789984777403161,30.235053986451181,3.574215800372782,258.59451315697072,32.643268832066347,2361.7404999999999]
["V166","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",1079776,737.5,16.71,{"$f":"IFERROR(F120+G120*Nøgletal!$C$9,\"-\")","v":1946.4684999999999},{"$f":"IFERROR(H120/Nøgletal!$C$9,\"-\")","v":26.90350380096752},4.0007455966476193E-3,2.0938288696807542E-2,0.76776427591208696,0.1076340743661133,7.7873252803882966,0.56331332954031699,40.755719392241929,20.655549115247908,1494.428978488186]
["V167","Skive Vand A/S","Region Midtjylland","Skive Kommune",2528411,750,15.98,{"$f":"IFERROR(F121+G121*Nøgletal!$C$9,\"-\")","v":1906.153},{"$f":"IFERROR(H121/Nøgletal!$C$9,\"-\")","v":26.346275051831377},9.3681737460041738E-3,4.902924260419185E-2,1,0.24681648224557146,17.857172490467093,1.2917379112330079,93.45723787770811,26.346275051831377,1906.153]
["V171","Solrød Vandværk a.m.b.a.","Region Sjælland","Solrød Kommune",759628,443.75,22.34,{"$f":"IFERROR(F122+G122*Nøgletal!$C$9,\"-\")","v":2060.049},{"$f":"IFERROR(H122/Nøgletal!$C$9,\"-\")","v":28.473379405666901},2.8145452168692742E-3,2.4072255681790455E-2,1,8.0139613814323871E-2,5.7981010594663314,0.68541846917784033,49.590026245016745,28.473379405666901,2060.049]
["V172","Sorø Vand A/S","Region Sjælland","Sorø Kommune",508436,575.6,20.5,{"$f":"IFERROR(F123+G123*Nøgletal!$C$9,\"-\")","v":2058.7750000000001},{"$f":"IFERROR(H123/Nøgletal!$C$9,\"-\")","v":28.455770559778855},1.8838380258286245E-3,1.6112098803396941E-2,0.49692813817611747,5.360606263476609E-2,3.8783986316253265,0.45848218678595082,33.171186213963537,14.140473084637684,1023.0632276735363]
["V174","Struer Forsyning Vand A/S","Region Midtjylland","Struer Kommune",927391,857.5,13.36,{"$f":"IFERROR(F124+G124*Nøgletal!$C$9,\"-\")","v":1824.096},{"$f":"IFERROR(H124/Nøgletal!$C$9,\"-\")","v":25.212107809260541},3.4361344015986944E-3,1.7983341445652657E-2,1,8.663219098021524E-2,6.2678390174185719,0.45339794329853811,32.803341197649232,25.212107809260541,1824.096]
["V176","Støvring Vandværk a.m.b.a.","Region Nordjylland","Rebild Kommune",471626,550,12.46,{"$f":"IFERROR(F125+G125*Nøgletal!$C$9,\"-\")","v":1451.481},{"$f":"IFERROR(H125/Nøgletal!$C$9,\"-\")","v":20.061935038009675},1.7474509923952096E-3,1.8473577089369971E-2,0.99442301975031155,3.5057248291538237E-2,2.5363919138927913,0.37061570348660422,26.814046147255816,19.950050022532164,1443.3861191302019]
["V178","Svendborg Vand A/S","Region Syddanmark","Svendborg Kommune",2016842,850,19.190000000000001,{"$f":"IFERROR(F126+G126*Nøgletal!$C$9,\"-\")","v":2238.3964999999998},{"$f":"IFERROR(H126/Nøgletal!$C$9,\"-\")","v":30.938445058742225},7.4727274459091301E-3,3.7673807399360514E-2,1,0.23119456752421474,16.726926960376936,1.1655690203787517,84.328918624402675,30.938445058742225,2238.3964999999998]
["V179","Svinninge Vandværk","Region Sjælland","Holbæk Kommune",599206,600,13.79,{"$f":"IFERROR(F127+G127*Nøgletal!$C$9,\"-\")","v":1597.7064999999998},{"$f":"IFERROR(H127/Nøgletal!$C$9,\"-\")","v":22.083020041465097},2.2201556304130054E-3,1.8988557607227393E-2,0.17829144825538268,4.9027741281581973E-2,3.5471570817224558,0.41932469819891705,30.338141914691647,3.937213625045453,284.85740577203853]
["V180","Sydals Øst Vandforsyning","Region Syddanmark","Sønderborg Kommune",311868,1106.25,11.375,{"$f":"IFERROR(F128+G128*Nøgletal!$C$9,\"-\")","v":1929.2312499999998},{"$f":"IFERROR(H128/Nøgletal!$C$9,\"-\")","v":26.665255701451279},1.1555216338715619E-3,5.8255703550519899E-3,0.12513075077728253,3.0812279835743962E-2,2.2292684461160754,0.15534032312425564,11.238872378039893,3.3366434655908122,241.40615473549522]
["V181","Sønderborg Vandforsyning A/S","Region Syddanmark","Sønderborg Kommune",2180469,555,17.399999999999999,{"$f":"IFERROR(F129+G129*Nøgletal!$C$9,\"-\")","v":1813.8899999999999},{"$f":"IFERROR(H129/Nøgletal!$C$9,\"-\")","v":25.071043538355219},8.0789920783353557E-3,4.0730294760956104E-2,0.87486924922271747,0.20254876214197262,14.654402940971718,1.021150993281972,73.880274363950662,21.933885037630894,1586.9165824725949]
["V183","Tarup Vandværk","Region Syddanmark","Odense Kommune",274460,805,17.025000000000002,{"$f":"IFERROR(F130+G130*Nøgletal!$C$9,\"-\")","v":2036.75875},{"$f":"IFERROR(H130/Nøgletal!$C$9,\"-\")","v":28.151468555632345},1.0169189132337685E-3,5.1268037748264305E-3,2.7210951798365718E-2,2.8627760809528249E-2,2.0712184945693686,0.14432705525792347,10.442062447910763,0.76602825392051987,55.422144171149611]
["V184","Thisted Drikkevand A/S","Region Nordjylland","Thisted Kommune",3225442,778.75,16.625,{"$f":"IFERROR(F131+G131*Nøgletal!$C$9,\"-\")","v":1981.5687499999999},{"$f":"IFERROR(H131/Nøgletal!$C$9,\"-\")","v":27.388648928818245},{"$f":"IF(H131>0,E131/(SUMIFS($E$3:$E$164,$H$3:$H$164,\">0\")),\"-\")","v":1.195078690278566E-2},{"$f":"IF(H131>0,E131/(SUMIFS($E$3:$E$164,$C$3:$C$164,C131,$H$3:$H$164,\">0\")),\"-\")","v":0.12634047197205339},{"$f":"IF(H131>0,E131/(SUMIFS($E$3:$E$164,$D$3:$D$164,D131,$H$3:$H$164,\">0\")),\"-\")","v":1},0.32731590690351559,23.681305864469351,3.4602948323437719,250.35233112007185,27.388648928818245,1981.5687499999999]
["V185","Tinglev Vandværk","Region Syddanmark","Aabenraa Kommune",432015,732.5,12.96,{"$f":"IFERROR(F132+G132*Nøgletal!$C$9,\"-\")","v":1670.1559999999999},{"$f":"IFERROR(H132/Nøgletal!$C$9,\"-\")","v":23.084395300621978},1.6006857986616864E-3,8.0698685884341634E-3,0.1554488880572982,{"$f":"IF(H132>0,J132*I132,\"-\")","v":3.6950863728398169E-2},{"$f":"IF(H132>0,J132*H132,\"-\")","v":2.6733949907496073},{"$f":"IF(H132>0,K132*I132,\"-\")","v":0.18628803651948653},{"$f":"IF(H132>0,K132*H132,\"-\")","v":13.477939442184848},{"$f":"IF(H132>0,L132*I132,\"-\")","v":3.5884435809568065},{"$f":"IF(H132>0,L132*H132,\"-\")","v":259.62389308222492}]
["V188","TREFOR Vand A/S","Region Syddanmark","Fredericia Kommune",3104115.9615085698,1250,18.579999999999998,{"$f":"IFERROR(F133+G133*Nøgletal!$C$9,\"-\")","v":2594.2629999999999},{"$f":"IFERROR(H133/Nøgletal!$C$9,\"-\")","v":35.857125086385629},1.1501254208733108E-2,5.7983653096848754E-2,1,0.4124019108128622,29.837278247310579,2.0791271020592972,150.42484583399013,35.857125086385629,2594.2629999999999]
["V188","TREFOR Vand A/S","Region Syddanmark","Kolding Kommune",5606881.378349591,1250,18.579999999999998,{"$f":"IFERROR(F134+G134*Nøgletal!$C$9,\"-\")","v":2594.2629999999999},{"$f":"IFERROR(H134/Nøgletal!$C$9,\"-\")","v":35.857125086385629},2.0774406900466075E-2,0.10473431689691286,0.95886949428209733,0.74491050682548487,53.894275168823818,3.7554715018097564,271.70836315593584,34.382303397992494,2487.5596508447566]
["V188","TREFOR Vand A/S","Region Syddanmark","Middelfart kommune",2375819.6601418364,1250,18.579999999999998,{"$f":"IFERROR(F135+G135*Nøgletal!$C$9,\"-\")","v":2594.2629999999999},{"$f":"IFERROR(H135/Nøgletal!$C$9,\"-\")","v":35.857125086385629},8.8027980282403898E-3,4.4379367492246642E-2,1,0.31564303000880445,22.836773221136998,1.591316531424164,115.13175104853825,35.857125086385629,2594.2629999999999]
["V190","Tønder Vand A/S","Region Syddanmark","Tønder Kommune",1588162,1068,18.64,{"$f":"IFERROR(F136+G136*Nøgletal!$C$9,\"-\")","v":2416.6040000000003},{"$f":"IFERROR(H136/Nøgletal!$C$9,\"-\")","v":33.401575673807884},5.8843983643487871E-3,2.9666235286146956E-2,1,0.19654817726162735,14.220260624878739,0.99089900286722721,71.691542857443892,33.401575673807884,2416.6040000000003]
["V191","TÅRNBYFORSYNING Vand A/S","Region Hovedstaden","Tårnby Kommune",2672886,270,18.62,{"$f":"IFERROR(F137+G137*Nøgletal!$C$9,\"-\")","v":1617.1569999999999},{"$f":"IFERROR(H137/Nøgletal!$C$9,\"-\")","v":22.351859018659297},9.9034771052894932E-3,2.4816963144690125E-2,1,0.22136112405195082,16.015477325158642,0.55470526148137733,40.132925668177649,22.351859018659297,1617.1569999999999]
["V193","Udsholt Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",319110,1137.5,14.190000000000001,{"$f":"IFERROR(F138+G138*Nøgletal!$C$9,\"-\")","v":2164.1464999999998},{"$f":"IFERROR(H138/Nøgletal!$C$9,\"-\")","v":29.912183828610921},1.1823544210523495E-3,2.9628428257329588E-3,0.19970948843805289,3.5366802793088715E-2,2.5587881820799683,8.8625099258605303E-2,6.412025931360092,5.9737469304768851,432.20059042000258]
["V194","Ulfborg Vandværk Amba","Region Midtjylland","Holstebro Kommune",286503,636.25,13.587500000000002,{"$f":"IFERROR(F139+G139*Nøgletal!$C$9,\"-\")","v":1619.305625},{"$f":"IFERROR(H139/Nøgletal!$C$9,\"-\")","v":22.381556668970283},1.0615401858129212E-3,5.5556731456352535E-3,7.4457799498482982E-2,2.375892182516114E-2,1.7189579940504085,0.12434461334331182,8.9963327753886109,1.666481458922124,120.56993355301567]
["V197","Vand Ballerup A/S","Region Hovedstaden","Ballerup Kommune",3179203,0,22.987500000000001,{"$f":"IFERROR(F140+G140*Nøgletal!$C$9,\"-\")","v":1663.1456249999999},{"$f":"IFERROR(H140/Nøgletal!$C$9,\"-\")","v":22.987500000000001},1.1779463891676514E-2,2.9517968099084014E-2,1,0.27078042620991388,19.590963836287266,0.67854429167769381,49.09267950288114,22.987500000000001,1663.1456249999999]
["V198","Vandcenter Djurs a.m.b.a.","Region Midtjylland","Norddjurs Kommune",1413091,937.5,13.67,{"$f":"IFERROR(F141+G141*Nøgletal!$C$9,\"-\")","v":1926.5245},{"$f":"IFERROR(H141/Nøgletal!$C$9,\"-\")","v":26.62784381478922},5.2357318517103364E-3,2.7401708607026336E-2,0.78290756357459335,0.13941625000345997,10.086765687750329,0.72964841704626271,52.790062973297111,20.847140324281433,1508.2906024617616]
["V199","Vandcenter Syd A/S","Region Syddanmark","Odense Kommune",9409254,775,17.96,{"$f":"IFERROR(F142+G142*Nøgletal!$C$9,\"-\")","v":2074.4059999999999},{"$f":"IFERROR(H142/Nøgletal!$C$9,\"-\")","v":28.671817553559091},3.4862815536036172E-2,0.17576112703308566,0.93286729232886323,0.99958028645261454,72.319633724846653,5.0393909673005544,364.5999364841951,26.747000807335841,1935.1455084107479]
["V200","Vandforsyningen Brovst og Omegn","Region Nordjylland","Jammerbugt Kommune",291715,687.5,13.599999999999998,{"$f":"IFERROR(F143+G143*Nøgletal!$C$9,\"-\")","v":1671.4599999999998},{"$f":"IFERROR(H143/Nøgletal!$C$9,\"-\")","v":23.102418797512094},1.0808514930189782E-3,1.1426468304600597E-2,0.22617826458782544,2.4970283849640652E-2,1.8066000365215009,0.263979056149381,19.098884712407713,5.2252649914024429,378.04792212796667]
["V205","Vejen Vand","Region Syddanmark","Vejen Kommune",921864,750,16.61,{"$f":"IFERROR(F144+G144*Nøgletal!$C$9,\"-\")","v":1951.7334999999998},{"$f":"IFERROR(H144/Nøgletal!$C$9,\"-\")","v":26.976275051831376},3.4156559681896622E-3,1.7220053323167648E-2,0.77056766281270273,9.2141674880313731E-2,6.666450177590697,0.46453289485297339,33.60895494261262,20.787045218082323,1503.942721528256]
["V206","Verdo Vand A/S","Region Midtjylland","Randers Kommune",2433861,693.75,13.49,{"$f":"IFERROR(F145+G145*Nøgletal!$C$9,\"-\")","v":1669.7514999999999},{"$f":"IFERROR(H145/Nøgletal!$C$9,\"-\")","v":23.078804422944021},9.0178506269840888E-3,4.7195792706913937E-2,0.80826919225916838,0.20812121093548891,15.057569611182622,1.0892224694686745,78.805245666058596,18.653886609240285,1349.6086961785347]
["V207","Vestforsyning Vand A/S","Region Midtjylland","Holstebro Kommune",3561354.47,947.5,15.34,{"$f":"IFERROR(F146+G146*Nøgletal!$C$9,\"-\")","v":2057.3490000000002},{"$f":"IFERROR(H146/Nøgletal!$C$9,\"-\")","v":28.43606081548031},1.3195397206414864E-2,6.9059386432487865E-2,0.92554220050151703,0.37522511744603204,27.147537247220416,1.9637769124739808,142.07925961749248,26.318774300754608,1904.1633206595957]
["V208","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",52721,925,15.71,{"$f":"IFERROR(F147+G147*Nøgletal!$C$9,\"-\")","v":2061.6185},{"$f":"IFERROR(H147/Nøgletal!$C$9,\"-\")","v":28.495072563925365},1.9533987475259601E-4,2.0650800798273933E-3,4.2736561014542568E-2,5.5662239057033156E-3,0.40271629957763488,5.8844606724998361E-2,4.2574072965536311,1.2177814072420143,88.106484813959725]
["V209","Videbæk Vand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",381961,625,13.2125,{"$f":"IFERROR(F148+G148*Nøgletal!$C$9,\"-\")","v":1580.9243750000001},{"$f":"IFERROR(H148/Nøgletal!$C$9,\"-\")","v":21.851062543192814},1.4152275924276157E-3,7.4067303671514328E-3,9.6271080667524128E-2,3.092422663498802E-2,2.237367797041383,0.16184492849319143,11.709480576482401,2.1036254047668304,152.19729803488016]
["V210","Vildbjerg Vandværk Amba","Region Midtjylland","Herning Kommune",584373,937.5,10.85,{"$f":"IFERROR(F149+G149*Nøgletal!$C$9,\"-\")","v":1722.4974999999999},{"$f":"IFERROR(H149/Nøgletal!$C$9,\"-\")","v":23.807843814789219},2.1651969543217842E-3,1.1331767496795181E-2,0.14520503082643471,5.1548670916750347E-2,3.7295463408268876,0.26978495070920466,19.518941183810956,3.4570186950374118,250.11530258595673]
["V212","Vordingborg Vand A/S","Region Sjælland","Vordingborg Kommune",1098044,1025,16.809999999999999,{"$f":"IFERROR(F150+G150*Nøgletal!$C$9,\"-\")","v":2241.2034999999996},{"$f":"IFERROR(H150/Nøgletal!$C$9,\"-\")","v":30.977242570836211},4.0684315060950955E-3,3.479650028416003E-2,1,0.12602878964714026,9.1181829309705975,1.0778996299185963,77.986038224610439,30.977242570836211,2241.2034999999996]
["V214","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",146562,1900,10.23,{"$f":"IFERROR(F151+G151*Nøgletal!$C$9,\"-\")","v":2640.1405},{"$f":"IFERROR(H151/Nøgletal!$C$9,\"-\")","v":36.491230131306153},5.4303603352535003E-4,2.7377199404143089E-3,1,1.981605286896523E-2,1.4336914250696344,9.9902768380724316E-2,7.2279652923454041,36.491230131306153,2640.1405]
["V217","Aabybro Vand a.m.b.a.","Region Nordjylland","Jammerbugt Kommune",509410,588,13.587500000000002,{"$f":"IFERROR(F152+G152*Nøgletal!$C$9,\"-\")","v":1571.055625},{"$f":"IFERROR(H152/Nøgletal!$C$9,\"-\")","v":21.714659640635798},1.8874468541514755E-3,1.9953575301395507E-2,0.39496587341646527,4.0985266027688046E-2,2.9652839971032301,0.43328509628360029,31.348176716118481,8.5765495109049859,620.51335711397576]
["V218","AALBORG VAND A/S","Region Nordjylland","Aalborg Kommune",6681161,1250,16.78,{"$f":"IFERROR(F153+G153*Nøgletal!$C$9,\"-\")","v":2464.0329999999999},{"$f":"IFERROR(H153/Nøgletal!$C$9,\"-\")","v":34.057125086385625},2.475478752189695E-2,0.26170088752526827,0.86541439993616731,0.84307689512014239,60.996613361942302,8.9127798616661966,644.83962299154928,29.473526470185405,2132.409640117914]
["V219","Aalestrup Vand a.m.b.a.","Region Nordjylland","Vesthimmerlands Kommune",231134.57199999999,1000,10.23,{"$f":"IFERROR(F154+G154*Nøgletal!$C$9,\"-\")","v":1740.1405},{"$f":"IFERROR(H154/Nøgletal!$C$9,\"-\")","v":24.051700069108502},8.5639115998321132E-4,9.0535346521619531E-3,0.18736171049198955,2.0597663321752113E-2,1.4902409413287654,0.21775290001907988,15.754422316380428,4.5063676651884723,326.03570057638592]
["V220","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",14163556,687.5,19,{"$f":"IFERROR(F155+G155*Nøgletal!$C$9,\"-\")","v":2062.1499999999996},{"$f":"IFERROR(H155/Nøgletal!$C$9,\"-\")","v":28.502418797512092},5.2478277253682211E-2,0.27465013530713839,1,1.4957578360564032,108.21807943868075,7.8281931793174211,566.36977652361531,28.502418797512092,2062.1499999999996]
["V221","Aars Vand","Region Nordjylland","Vesthimmerlands Kommune",457165,975,15.28,{"$f":"IFERROR(F156+G156*Nøgletal!$C$9,\"-\")","v":2080.5079999999998},{"$f":"IFERROR(H156/Nøgletal!$C$9,\"-\")","v":28.756157567380786},1.6938706367722646E-3,1.7907140128113851E-2,0.3705859129419653,4.8709210929782865E-2,3.5241114107697902,0.51494054310520931,37.255948293661888,10.656626904810812,771.00695656306232]
["V016","Asnæs Vandværk Amba","Region Sjælland","Odsherred Kommune",211693,500,14.212500000000002,{"$f":"IFERROR(F157+G157*Nøgletal!$C$9,\"-\")","v":1528.274375},{"$f":"IFERROR(H157/Nøgletal!$C$9,\"-\")","v":21.123350034554253},7.8435697551262895E-4,6.7084520608051128E-3,0.37401590106007065,1.656824694579756E-2,1.1987126665284533,0.14170498107041324,10.252355380444396,7.9004687965810838,571.59891743264131]
["V038","BlueKolding Vand A/S","Region Syddanmark","Kolding Kommune",240506,479.39,17.959999999999997,{"$f":"IFERROR(F158+G158*Nøgletal!$C$9,\"-\")","v":1778.7959999999998},{"$f":"IFERROR(H158/Nøgletal!$C$9,\"-\")","v":24.585984796129924},8.9111382404066417E-4,4.4925565425504828E-3,4.1130505717902714E-2,2.1908910929484965E-2,1.5851097057482371,0.11045392685090019,7.991341607662628,1.011233988237491,73.162779048982472]
["V039","Dianalund Vandværk","Region Sjælland","Sorø Kommune",298790,{"$f":"300*1.25","v":375},{"$f":"(4+6.37)*1.25","v":12.962500000000002},{"$f":"IFERROR(F159+G159*Nøgletal!$C$9,\"-\")","v":1312.836875},{"$f":"IFERROR(H159/Nøgletal!$C$9,\"-\")","v":18.145637525915689},1.1070655180540612E-3,9.4685152142392984E-3,0.29202723333053154,2.0088409608049064E-2,1.4533964351423498,0.17181224498620423,12.430615924751876,5.2990203237118303,383.38412042055086]
["V040","Dronninglund Vandværk a.m.b.a.","Region Nordjylland","Brønderslev Kommune",415875,{"$f":"(450+150)*1.25","v":750},{"$f":"(2.8+6.37)*1.25","v":11.4625},{"$f":"IFERROR(F160+G160*Nøgletal!$C$9,\"-\")","v":1579.3118749999999},{"$f":"IFERROR(H160/Nøgletal!$C$9,\"-\")","v":21.828775051831375},1.5408844751187548E-3,1.6289811995186306E-2,0.31098317419320104,3.3635620588226556E-2,2.4335371495581914,0.35558664167954629,25.726693525515174,6.7883817543678777,491.13941992851591]
["V096","Hornslet Vandværk A.m.b.a","Region Midtjylland","Syddjurs Kommune",284093,793.75,15.76,{"$f":"IFERROR(F161+G161*Nøgletal!$C$9,\"-\")","v":1933.9859999999999},{"$f":"IFERROR(H161/Nøgletal!$C$9,\"-\")","v":26.730974429854871},1.0526107440695218E-3,5.5089400493640766E-3,0.41787169948974562,2.8137310884312896E-2,2.0357344424800381,0.14725933559515456,10.654212930309432,11.170117714020389,808.15801660937507]
["V175","Strømmen Vandværk","Region Midtjylland","Randers Kommune",239472,448.75,13.59,{"$f":"IFERROR(F162+G162*Nøgletal!$C$9,\"-\")","v":1431.9865},{"$f":"IFERROR(H162/Nøgletal!$C$9,\"-\")","v":19.79248790601244},8.8728268596486551E-4,4.6436796806021766E-3,7.9527072420605596E-2,1.7561531831173833E-2,1.2705768279854268,9.1909973917714285E-2,6.6496866129466285,1.5740386190854116,113.88169409082954]
["V186","Tistrup Vandværk","Region Syddanmark","Varde Kommune",199948,{"$f":"(600+100)*1.25","v":875},{"$f":"(4+6.37)*1.25","v":12.962500000000002},{"$f":"IFERROR(F163+G163*Nøgletal!$C$9,\"-\")","v":1812.836875},{"$f":"IFERROR(H163/Nøgletal!$C$9,\"-\")","v":25.05648756046994},7.4083984137311633E-4,3.7349492136158095E-3,4.611391141757102E-2,1.8562844269666014E-2,1.3430217829103359,9.3584708509951514E-2,6.7708536606949918,1.155452647798981,83.596999068256267]
["V201","Vandforsyningen Østlolland a.m.b.a.","Region Sjælland","Guldborgsund Kommune",230999,{"$f":"1065*1.25","v":1331.25},{"$f":"(8+0.19+6.18)*1.25","v":17.962499999999999},{"$f":"IFERROR(F164+G164*Nøgletal!$C$9,\"-\")","v":2630.836875},{"$f":"IFERROR(H164/Nøgletal!$C$9,\"-\")","v":36.362638217000693},8.5588884368610098E-4,7.3202501622345578E-3,0.12802431031453659,3.1122376376924749E-2,2.2517039308705051,0.26618360830727583,19.258384061031407,4.6553016789485246,336.81107647192573]
["Selskaber der reguleres, men ikke er blevet reguleret fra 2011",null,null,null,null,null,null,{"$f":"IFERROR(F165+G165*Nøgletal!$C$9,\"-\")","v":0},{"$f":"IFERROR(H165/Nøgletal!$C$9,\"-\")","v":0}]
["V023","Bjøvlund Vandværk I/S","Region Syddanmark","Esbjerg Kommune",561923," - "," - ",{"$f":"IFERROR(F166+G166*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H166/Nøgletal!$C$9,\"-\")","v":"-"}]
["V037","Børkop Vandværk a.m.b.a.","Region Syddanmark","Vejle Kommune",242258,1250,15.4,{"$f":"IFERROR(F167+G167*Nøgletal!$C$9,\"-\")","v":2364.1899999999996},{"$f":"IFERROR(H167/Nøgletal!$C$9,\"-\")","v":32.677125086385622}]
["V078","Hedensted Vandværk","Region Midtjylland","Hedensted Kommune",457949,500,13.975,{"$f":"IFERROR(F168+G168*Nøgletal!$C$9,\"-\")","v":1511.0912499999999},{"$f":"IFERROR(H168/Nøgletal!$C$9,\"-\")","v":20.885850034554252}]
["V104","Almtoft-Kjellerup Vandværk A.m.b.a","Region Midtjylland","Silkeborg Kommune",313342,568.75,11.82,{"$f":"IFERROR(F169+G169*Nøgletal!$C$9,\"-\")","v":1423.9269999999999},{"$f":"IFERROR(H169/Nøgletal!$C$9,\"-\")","v":19.681091914305458}]
["V164","Sjælsø Vand A/S","Region Hovedstaden","Hørsholm Kommune",8008443,0,0,{"$f":"IFERROR(F170+G170*Nøgletal!$C$9,\"-\")","v":0},{"$f":"IFERROR(H170/Nøgletal!$C$9,\"-\")","v":0}]
["V202","Vandfællesskabet Nordvestsjælland","Region Sjælland","Holbæk Kommune",1361668," - "," - ",{"$f":"IFERROR(F171+G171*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H171/Nøgletal!$C$9,\"-\")","v":"-"}]
["V213","VSK A.M.B.A","Region Nordjylland","Aalborg Kommune",382357,318.75,10.7125,{"$f":"IFERROR(F172+G172*Nøgletal!$C$9,\"-\")","v":1093.7993750000001},{"$f":"IFERROR(H172/Nøgletal!$C$9,\"-\")","v":15.118166897028336}]
["V223","Vester Skerninge Vandværk","Region Syddanmark","Svendborg Kommune",273778,{"$f":"800*1.25","v":1000},{"$f":"(3+6.37)*1.25","v":11.712500000000002},{"$f":"IFERROR(F173+G173*Nøgletal!$C$9,\"-\")","v":1847.399375},{"$f":"IFERROR(H173/Nøgletal!$C$9,\"-\")","v":25.5342000691085}]
["V224","Kruså Vandværk","Region Syddanmark","Aabenraa Kommune",340897,{"$f":"350*1.25","v":437.5},{"$f":"(2.74+6.37)*1.25","v":11.387499999999999},{"$f":"IFERROR(F174+G174*Nøgletal!$C$9,\"-\")","v":1261.3856249999999},{"$f":"IFERROR(H174/Nøgletal!$C$9,\"-\")","v":17.43449378023497}]
["V225","Vandsam A/S","Region Midtjylland","Norddjurs Kommune",552260," - "," - ",{"$f":"IFERROR(F175+G175*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H175/Nøgletal!$C$9,\"-\")","v":"-"}]
["V226","Vindeby Vandforsyning","Region Syddanmark","Svendborg Kommune",237276,875,19.212499999999999,{"$f":"IFERROR(F176+G176*Nøgletal!$C$9,\"-\")","v":2265.024375},{"$f":"IFERROR(H176/Nøgletal!$C$9,\"-\")","v":31.30648756046994}]
["Selskaber udtrådt per 1. januar 2021",null,null,null,null,null,null,{"$f":"IFERROR(F177+G177*Nøgletal!$C$9,\"-\")","v":0},{"$f":"IFERROR(H177/Nøgletal!$C$9,\"-\")","v":0}]
["V001","Andelsselskabet Ejby Vandværk","Region Sjælland","Køge Kommune","ej indberettet",781.25,14.84,{"$f":"IFERROR(F178+G178*Nøgletal!$C$9,\"-\")","v":1854.924},{"$f":"IFERROR(H178/Nøgletal!$C$9,\"-\")","v":25.638203178991017}]
["V004","HAMMERUM VANDVÆRK","Region Midtjylland","Herning Kommune","ej indberettet",758.81,13.04,{"$f":"IFERROR(F179+G179*Nøgletal!$C$9,\"-\")","v":1702.2539999999999},{"$f":"IFERROR(H179/Nøgletal!$C$9,\"-\")","v":23.528044229440223}]
["V005","Andelsselskabet Haarlev Vandværk","Region Sjælland","Stevns Kommune","ej indberettet",562.5,15.78,{"$f":"IFERROR(F180+G180*Nøgletal!$C$9,\"-\")","v":1704.1829999999998},{"$f":"IFERROR(H180/Nøgletal!$C$9,\"-\")","v":23.554706288873529}]
["V009","Andelsselskabet Strandhuse Nr. Bjert Vandværk","Region Syddanmark","Kolding Kommune","ej indberettet",{"$f":"450*1.25","v":562.5},{"$f":"(3.25+6.53)*1.25","v":12.225000000000001},{"$f":"IFERROR(F181+G181*Nøgletal!$C$9,\"-\")","v":1446.97875},{"$f":"IFERROR(H181/Nøgletal!$C$9,\"-\")","v":19.999706288873533}]
["V011","Andelsselskabet Vrå Vandværk","Region Nordjylland","Hjørring Kommune","ej indberettet",843.75,13.36,{"$f":"IFERROR(F182+G182*Nøgletal!$C$9,\"-\")","v":1810.346},{"$f":"IFERROR(H182/Nøgletal!$C$9,\"-\")","v":25.0220594333103}]
["V029","Bramdrupdam Vandværk A.m.b.a.","Region Syddanmark","Kolding Kommune","ej indberettet"," - "," - ",{"$f":"IFERROR(F183+G183*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H183/Nøgletal!$C$9,\"-\")","v":"-"}]
["V031","Branderup Vandværk","Region Syddanmark","Tønder Kommune","ej indberettet",875,11.400000000000002,{"$f":"IFERROR(F184+G184*Nøgletal!$C$9,\"-\")","v":1699.79},{"$f":"IFERROR(H184/Nøgletal!$C$9,\"-\")","v":23.49398756046994}]
["V032","ANDELSSELSKABET BREDEBRO VANDVÆRK","Region Syddanmark","Tønder Kommune","ej indberettet",562.5,10.6625,{"$f":"IFERROR(F185+G185*Nøgletal!$C$9,\"-\")","v":1333.9318749999998},{"$f":"IFERROR(H185/Nøgletal!$C$9,\"-\")","v":18.437206288873529}]
["V033","Broager Vandværk AMBA","Region Syddanmark","Sønderborg Kommune","ej indberettet",526.64,16.95,{"$f":"IFERROR(F186+G186*Nøgletal!$C$9,\"-\")","v":1752.9724999999999},{"$f":"IFERROR(H186/Nøgletal!$C$9,\"-\")","v":24.2290601243953}]
["V034","Brædstrup Vandværk Amba","Region Midtjylland","Horsens Kommune","ej indberettet",{"$f":"475*1.25","v":593.75},{"$f":"(3.5+6.37)*1.25","v":12.337500000000002},{"$f":"IFERROR(F187+G187*Nøgletal!$C$9,\"-\")","v":1486.368125},{"$f":"IFERROR(H187/Nøgletal!$C$9,\"-\")","v":20.544134416033174}]
["V036","Brørup Vandværk a.m.b.a.","Region Syddanmark","Vejen Kommune","ej indberettet",625,12.34,{"$f":"IFERROR(F188+G188*Nøgletal!$C$9,\"-\")","v":1517.799},{"$f":"IFERROR(H188/Nøgletal!$C$9,\"-\")","v":20.978562543192815}]
["V042","Egå Vandværk a.m.b.a","Region Midtjylland","Aarhus Kommune","ej indberettet",{"$f":"(525+687)/2","v":606},17.649999999999999,{"$f":"IFERROR(F189+G189*Nøgletal!$C$9,\"-\")","v":1882.9774999999997},{"$f":"IFERROR(H189/Nøgletal!$C$9,\"-\")","v":26.025950241879748}]
["V046","Farsø Vandværk I/S","Region Nordjylland","Vesthimmerlands Kommune","ej indberettet",756.25,14.212499999999999,{"$f":"IFERROR(F190+G190*Nøgletal!$C$9,\"-\")","v":1784.5243749999997},{"$f":"IFERROR(H190/Nøgletal!$C$9,\"-\")","v":24.665160677263302}]
["V048","Faxe Vandværk Smba","Region Sjælland","Faxe Kommune","ej indberettet",687.5,14.61,{"$f":"IFERROR(F191+G191*Nøgletal!$C$9,\"-\")","v":1744.5334999999998},{"$f":"IFERROR(H191/Nøgletal!$C$9,\"-\")","v":24.112418797512092}]
["V064","Gl. Hørning Vandværk","Region Midtjylland","Skanderborg Kommune","ej indberettet",531.25,14.817499999999999,{"$f":"IFERROR(F192+G192*Nøgletal!$C$9,\"-\")","v":1603.2961249999998},{"$f":"IFERROR(H192/Nøgletal!$C$9,\"-\")","v":22.16027816171389}]
["V066","Glamsbjerg Vandværk","Region Syddanmark","Assens Kommune","ej indberettet",687.5,12.962500000000002,{"$f":"IFERROR(F193+G193*Nøgletal!$C$9,\"-\")","v":1625.336875},{"$f":"IFERROR(H193/Nøgletal!$C$9,\"-\")","v":22.464918797512095}]
["V075","Halsnæs Vandforsyning a.m.b.a.","Region Hovedstaden","Halsnæs Kommune","ej indberettet",762.5,21.71,{"$f":"IFERROR(F194+G194*Nøgletal!$C$9,\"-\")","v":2333.2184999999999},{"$f":"IFERROR(H194/Nøgletal!$C$9,\"-\")","v":32.249046302695234}]
["V076","Hammel Vandværk a.m.b.a.","Region Midtjylland","Favrskov Kommune","ej indberettet",{"$f":"(563+363)/2","v":463},{"$f":"(6.25+7.73+0.24+2)","v":16.22},{"$f":"IFERROR(F195+G195*Nøgletal!$C$9,\"-\")","v":1636.5169999999998},{"$f":"IFERROR(H195/Nøgletal!$C$9,\"-\")","v":22.619447131997234}]
["V077","Hasselager-Kolt Vandværk a.m.b.a.","Region Midtjylland","Aarhus Kommune","ej indberettet",525,15.46,{"$f":"IFERROR(F196+G196*Nøgletal!$C$9,\"-\")","v":1643.5309999999999},{"$f":"IFERROR(H196/Nøgletal!$C$9,\"-\")","v":22.716392536281965}]
["V082","Hinnerup Vandværk a.m.b.a.","Region Midtjylland","Favrskov Kommune","ej indberettet"," - "," - ",{"$f":"IFERROR(F197+G197*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H197/Nøgletal!$C$9,\"-\")","v":"-"}]
["V083","Hjallerup Vandforsyning","Region Nordjylland","Brønderslev Kommune","ej indberettet",585.94000000000005,9.3699999999999992,{"$f":"IFERROR(F198+G198*Nøgletal!$C$9,\"-\")","v":1263.8595},{"$f":"IFERROR(H198/Nøgletal!$C$9,\"-\")","v":17.468686938493438}]
["V084","Hjerting Vandværk Amba","Region Syddanmark","Esbjerg Kommune","ej indberettet",950,14.53,{"$f":"IFERROR(F199+G199*Nøgletal!$C$9,\"-\")","v":2001.2454999999998},{"$f":"IFERROR(H199/Nøgletal!$C$9,\"-\")","v":27.660615065653076}]
["V095","Hornbæk Vandværk Amba","Region Hovedstaden","Helsingør Kommune","ej indberettet",812.5,15.07,{"$f":"IFERROR(F200+G200*Nøgletal!$C$9,\"-\")","v":1902.8145},{"$f":"IFERROR(H200/Nøgletal!$C$9,\"-\")","v":26.300131306150657}]
["V099","Hurup Vandværk","Region Nordjylland","Thisted Kommune","ej indberettet",812.5,14.45,{"$f":"IFERROR(F201+G201*Nøgletal!$C$9,\"-\")","v":1857.9574999999998},{"$f":"IFERROR(H201/Nøgletal!$C$9,\"-\")","v":25.680131306150656}]
["V100","Hæstrup Vandværk A.m.b.A","Region Nordjylland","Hjørring Kommune","ej indberettet",800,10.692499999999999,{"$f":"IFERROR(F202+G202*Nøgletal!$C$9,\"-\")","v":1573.6023749999999},{"$f":"IFERROR(H202/Nøgletal!$C$9,\"-\")","v":21.749860055286803}]
["V105","Ørslev Vandværk a.m.b.a. ","Region Sjælland","Vordingborg Kommune","ej indberettet",{"$f":"300*1.25","v":375},{"$f":"(3.85+6.33)*1.25","v":12.725},{"$f":"IFERROR(F203+G203*Nøgletal!$C$9,\"-\")","v":1295.6537499999999},{"$f":"IFERROR(H203/Nøgletal!$C$9,\"-\")","v":17.908137525915688}]
["V109","Juelsminde Vand","Region Midtjylland","Hedensted Kommune","ej indberettet",750,15.462500000000002,{"$f":"IFERROR(F204+G204*Nøgletal!$C$9,\"-\")","v":1868.711875},{"$f":"IFERROR(H204/Nøgletal!$C$9,\"-\")","v":25.828775051831379}]
["V121","Lille Næstved Vandværk","Region Sjælland","Næstved Kommune","ej indberettet",375,13.670000000000002,{"$f":"IFERROR(F205+G205*Nøgletal!$C$9,\"-\")","v":1364.0245},{"$f":"IFERROR(H205/Nøgletal!$C$9,\"-\")","v":18.853137525915688}]
["V129","Løgten Skødstrup Vandværk a.m.b.a.","Region Midtjylland","Aarhus Kommune","ej indberettet",{"$f":"(455+185)*1.25","v":800},16.84,{"$f":"IFERROR(F206+G206*Nøgletal!$C$9,\"-\")","v":2018.3739999999998},{"$f":"IFERROR(H206/Nøgletal!$C$9,\"-\")","v":27.8973600552868}]
["V130","Løkken Vandværk","Region Nordjylland","Hjørring Kommune","ej indberettet",750,11.399999999999999,{"$f":"IFERROR(F207+G207*Nøgletal!$C$9,\"-\")","v":1574.79},{"$f":"IFERROR(H207/Nøgletal!$C$9,\"-\")","v":21.766275051831375}]
["V139","Nr. Uttrup Vandværk Amba","Region Nordjylland","Aalborg Kommune","ej indberettet",1726.25,14.9125,{"$f":"IFERROR(F208+G208*Nøgletal!$C$9,\"-\")","v":2805.1693749999999},{"$f":"IFERROR(H208/Nøgletal!$C$9,\"-\")","v":38.77220974429855}]
["V143","Nørre Alslev Vandværk","Region Sjælland","Guldborgsund Kommune","ej indberettet",937.5,13.969999999999999,{"$f":"IFERROR(F209+G209*Nøgletal!$C$9,\"-\")","v":1948.2294999999999},{"$f":"IFERROR(H209/Nøgletal!$C$9,\"-\")","v":26.92784381478922}]
["V147","Outrup Vandværk amba","Region Syddanmark","Varde Kommune","ej indberettet",{"$f":"1000*1.25","v":1250},{"$f":"9.38*1.25","v":11.725000000000001},{"$f":"IFERROR(F210+G210*Nøgletal!$C$9,\"-\")","v":2098.30375},{"$f":"IFERROR(H210/Nøgletal!$C$9,\"-\")","v":29.002125086385629}]
["V148","OKSBY OG HO VANDVÆRK AMBA","Region Syddanmark","Varde Kommune","ej indberettet",750,13.04,{"$f":"IFERROR(F211+G211*Nøgletal!$C$9,\"-\")","v":1693.444},{"$f":"IFERROR(H211/Nøgletal!$C$9,\"-\")","v":23.406275051831376}]
["V157","Ry Vandværk","Region Midtjylland","Skanderborg Kommune","ej indberettet",{"$f":"812.5","v":812.5},{"$f":"15.93","v":15.93},{"$f":"IFERROR(F212+G212*Nøgletal!$C$9,\"-\")","v":1965.0355},{"$f":"IFERROR(H212/Nøgletal!$C$9,\"-\")","v":27.160131306150657}]
["V161","Sønder-Felding Vandværk  a.m.b.a.","Region Midtjylland","Herning Kommune","ej indberettet",937.5,10.23,{"$f":"IFERROR(F213+G213*Nøgletal!$C$9,\"-\")","v":1677.6405},{"$f":"IFERROR(H213/Nøgletal!$C$9,\"-\")","v":23.187843814789222}]
["V163","Sindal Vandværk A.m.b.a.","Region Nordjylland","Hjørring Kommune","ej indberettet",962.5,13.774999999999999,{"$f":"IFERROR(F214+G214*Nøgletal!$C$9,\"-\")","v":1959.1212499999997},{"$f":"IFERROR(H214/Nøgletal!$C$9,\"-\")","v":27.07838631651693}]
["V168","Skovlund/Ansager Vandværk A.m.b.a","Region Syddanmark","Varde Kommune","ej indberettet",600,11.475,{"$f":"IFERROR(F215+G215*Nøgletal!$C$9,\"-\")","v":1430.2162499999999},{"$f":"IFERROR(H215/Nøgletal!$C$9,\"-\")","v":19.7680200414651}]
["V169","SKÆRBÆK VANDVÆRK A M B A","Region Syddanmark","Tønder Kommune","ej indberettet",513.75,12.120000000000001,{"$f":"IFERROR(F216+G216*Nøgletal!$C$9,\"-\")","v":1390.6320000000001},{"$f":"IFERROR(H216/Nøgletal!$C$9,\"-\")","v":19.220898410504493}]
["V170","Snejbjerg Vandværk a.m.b.a.","Region Midtjylland","Herning Kommune","ej indberettet",1000,12.11,{"$f":"IFERROR(F217+G217*Nøgletal!$C$9,\"-\")","v":1876.1585},{"$f":"IFERROR(H217/Nøgletal!$C$9,\"-\")","v":25.931700069108501}]
["V177","Sunds Vand- og Varmeværk","Region Midtjylland","Herning Kommune","ej indberettet",218.75,12.73,{"$f":"IFERROR(F218+G218*Nøgletal!$C$9,\"-\")","v":1139.7655},{"$f":"IFERROR(H218/Nøgletal!$C$9,\"-\")","v":15.753496890117486}]
["V182","Søndersø Vandværk","Region Syddanmark","Nordfyns Kommune","ej indberettet",375,15.46,{"$f":"IFERROR(F219+G219*Nøgletal!$C$9,\"-\")","v":1493.5309999999999},{"$f":"IFERROR(H219/Nøgletal!$C$9,\"-\")","v":20.643137525915687}]
["V187","Toftlund Vandværk","Region Syddanmark","Tønder Kommune","ej indberettet",956.25,12.34,{"$f":"IFERROR(F220+G220*Nøgletal!$C$9,\"-\")","v":1849.049},{"$f":"IFERROR(H220/Nøgletal!$C$9,\"-\")","v":25.557000691085005}]
["V189","Tune Vandværk a.m.b.a.","Region Sjælland","Greve Kommune","ej indberettet",743.75,19.53,{"$f":"IFERROR(F221+G221*Nøgletal!$C$9,\"-\")","v":2156.7455},{"$f":"IFERROR(H221/Nøgletal!$C$9,\"-\")","v":29.809889426399451}]
["V192","Tårs Vandværk Amba","Region Nordjylland","Hjørring Kommune","ej indberettet"," - "," - ",{"$f":"IFERROR(F222+G222*Nøgletal!$C$9,\"-\")","v":"-"},{"$f":"IFERROR(H222/Nøgletal!$C$9,\"-\")","v":"-"}]
["V195","Ulsted-Ålebæk Vandværk a.m.b.a.","Region Nordjylland","Aalborg Kommune","ej indberettet",1562.5,14.419999999999998,{"$f":"IFERROR(F223+G223*Nøgletal!$C$9,\"-\")","v":2605.7869999999998},{"$f":"IFERROR(H223/Nøgletal!$C$9,\"-\")","v":36.016406357982035}]
["V196","Vamdrup Vandværk","Region Syddanmark","Kolding Kommune","ej indberettet",{"$f":"600*1.25","v":750},{"$f":"(4+6.37)*1.25","v":12.962500000000002},{"$f":"IFERROR(F224+G224*Nøgletal!$C$9,\"-\")","v":1687.836875},{"$f":"IFERROR(H224/Nøgletal!$C$9,\"-\")","v":23.328775051831375}]
["V203","Vandværket Lyngen","Region Sjælland","Køge Kommune","ej indberettet",562.5,17.350000000000001,{"$f":"IFERROR(F225+G225*Nøgletal!$C$9,\"-\")","v":1817.7725},{"$f":"IFERROR(H225/Nøgletal!$C$9,\"-\")","v":25.124706288873533}]
["V211","Vodskov Vandværk","Region Nordjylland","Aalborg Kommune","ej indberettet",515,15.862499999999999,{"$f":"IFERROR(F226+G226*Nøgletal!$C$9,\"-\")","v":1662.6518749999998},{"$f":"IFERROR(H226/Nøgletal!$C$9,\"-\")","v":22.980675535590876}]
["V215","Ølgod Vandværk Amba","Region Syddanmark","Varde Kommune","ej indberettet",1000,11.5,{"$f":"IFERROR(F227+G227*Nøgletal!$C$9,\"-\")","v":1832.0250000000001},{"$f":"IFERROR(H227/Nøgletal!$C$9,\"-\")","v":25.321700069108502}]
["V222","Them Vandværk a.m.b.a.","Region Midtjylland","Silkeborg Kommune","ej indberettet",1150,16.48,{"$f":"IFERROR(F228+G228*Nøgletal!$C$9,\"-\")","v":2342.328},{"$f":"IFERROR(H228/Nøgletal!$C$9,\"-\")","v":32.37495507947478}]

{"sheet":"S 2021","index":23,"n_rows":113,"n_cols":18,"rows_kept":113,"cut":false,"hidden":false,"merged":[[0,16,0,17],[0,5,0,6],[0,7,0,8],[0,9,0,11],[0,12,0,13],[0,14,0,15]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Landsplan",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region","Kommune","Debiteret vandmængde (2020)","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["S001","Afløb Ballerup A/S","Region Hovedstaden","Ballerup Kommune",2736644,0,34.049999999999997,{"$f":"F3+G3*Nøgletal!$C$9","v":2463.5174999999995},{"$f":"H3/Nøgletal!$C$9","v":34.049999999999997},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":9.8411767634356516E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$C$3:$C$99,C3,$H$3:$H$99,\">0\")),\"-\")","v":3.0530474247134582E-2},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$99,$D$3:$D$99,D3,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H3>0,J3*I3,\"-\")","v":0.33509206879498393},{"$f":"IF(H3>0,J3*H3,\"-\")","v":24.243911177317084},{"$f":"IF(H3>0,K3*I3,\"-\")","v":1.0395626481149325},{"$f":"IF(H3>0,K3*H3,\"-\")","v":75.212357591115349},{"$f":"IF(H3>0,L3*I3,\"-\")","v":34.049999999999997},{"$f":"IF(H3>0,L3*H3,\"-\")","v":2463.5174999999995}]
["S002","Allerød Spildevand A/S","Region Hovedstaden","Allerød Kommune",1156923,0,45.35,{"$f":"F4+G4*Nøgletal!$C$9","v":3281.0724999999998},{"$f":"H4/Nøgletal!$C$9","v":45.35},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":4.1603817466518353E-3},1.2906833280988569E-2,{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$99,$D$3:$D$99,D4,$H$3:$H$99,\">0\")),\"-\")","v":1},{"$f":"IF(H4>0,J4*I4,\"-\")","v":0.18867331221066075},{"$f":"IF(H4>0,J4*H4,\"-\")","v":13.650514138441302},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.58532488929283166},{"$f":"IF(H4>0,K4*H4,\"-\")","v":42.348255740336363},{"$f":"IF(H4>0,L4*I4,\"-\")","v":45.35},{"$f":"IF(H4>0,L4*H4,\"-\")","v":3281.0724999999998}]
["S003","AquaDjurs A/S","Region Midtjylland","Norddjurs Kommune",2069335,780.6,32.5,{"$f":"F5+G5*Nøgletal!$C$9","v":3131.9749999999999},{"$f":"H5/Nøgletal!$C$9","v":43.2892190739461},7.4414836265747804E-3,3.431447553592238E-2,1,0.3221360149459786,23.306540681341549,1.485446848882108,107.4720795166205,43.2892190739461,3131.9749999999999]
["S004","Arwos Spildevand A/S","Region Syddanmark","Aabenraa Kommune",2581750,762.5,56.81,{"$f":"F6+G6*Nøgletal!$C$9","v":4872.7034999999996},{"$f":"H6/Nøgletal!$C$9","v":67.349046302695228},9.2841663398673686E-3,4.1958731665520714E-2,1,0.62527974870565184,45.238989818853916,2.825880561743519,204.4524586421436,67.349046302695228,4872.7034999999996]
["S006","Assens Spildevand A/S","Region Syddanmark","Assens Kommune",1720381,793.75,62.5,{"$f":"F7+G7*Nøgletal!$C$9","v":5315.625},{"$f":"H7/Nøgletal!$C$9","v":73.470974429854877},6.1866189104085841E-3,2.7959719082583594E-2,1,0.45453691977388572,32.885746145640631,2.0542278057824248,148.62338174835841,73.470974429854877,5315.625]
["S007","Billund Spildevand A/S","Region Syddanmark","Billund Kommune",1265772,780,{"$f":"27*1.25","v":33.75},{"$f":"F8+G8*Nøgletal!$C$9","v":3221.8125},{"$f":"H8/Nøgletal!$C$9","v":44.530926053904636},4.5518109020418699E-3,2.0571390606266868E-2,1,0.20269635469018346,14.665081261834771,0.91606307391365838,66.277163397653169,44.530926053904636,3221.8125]
["S010","Bornholms Spildevand A/S","Region Hovedstaden","Bornholms Regionskommune",1767213,693.75,40.450000000000003,{"$f":"F9+G9*Nøgletal!$C$9","v":3620.3074999999999},{"$f":"H9/Nøgletal!$C$9","v":50.038804422944025},6.35503028952301E-3,1.9715334177811013E-2,1,0.31799811775932724,23.007163819887325,0.98653175105646929,71.37557218893555,50.038804422944025,3620.3074999999999]
["S011","HOFOR SPILDEVAND BRØNDBY A/S","Region Hovedstaden","Brøndby Kommune",1826876,0,34.862499999999997,{"$f":"F10+G10*Nøgletal!$C$9","v":2522.3018749999997},{"$f":"H10/Nøgletal!$C$9","v":34.862499999999997},6.5695829055142973E-3,2.0380944935003691E-2,1,0.22903208404349218,16.570471280546659,0.71053069279656611,51.406895623831552,34.862499999999997,2522.3018749999997]
["S012","Brønderslev Spildevand A/S","Region Nordjylland","Brønderslev Kommune",1226018,0,45,{"$f":"F11+G11*Nøgletal!$C$9","v":3255.7499999999995},{"$f":"H11/Nøgletal!$C$9","v":45},4.4088525409786035E-3,3.9157092403089455E-2,1,0.19839836434403715,14.354121660291087,1.7620691581390255,127.48570359135847,45,3255.7499999999995]
["S013","Egedal Spildevand A/S","Region Hovedstaden","Egedal Kommune",1613907,0,46.150000000000006,{"$f":"F12+G12*Nøgletal!$C$9","v":3338.9525000000003},{"$f":"H12/Nøgletal!$C$9","v":46.150000000000006},5.8037304328755011E-3,1.8005025900617776E-2,1,0.26784215947720441,19.378380238175737,0.83093194531351044,60.117926243432478,46.150000000000006,3338.9525000000003]
["S014","Energi Viborg Vand A/S","Region Midtjylland","Viborg Kommune",3935765,0,47.5,{"$f":"F13+G13*Nøgletal!$C$9","v":3436.6249999999995},{"$f":"H13/Nøgletal!$C$9","v":47.5},1.4153305678174917E-2,6.5264305589785868E-2,1,0.67228201971330859,48.639604126257865,3.1000545155148287,224.28894419749784,47.5,3436.6249999999995]
["S015","DIN Forsyning Spildevand A/S","Region Syddanmark","Esbjerg Kommune",6367920.7560000001,780,34.94,{"$f":"F14+G14*Nøgletal!$C$9","v":3307.9089999999997},{"$f":"H14/Nøgletal!$C$9","v":45.720926053904627},2.2899519913933557E-2,0.1034917704147589,1,1.0469872566548726,75.74952801898003,4.7317395823208663,342.34135878091467,45.720926053904627,3307.9089999999997]
["S015","DIN Forsyning Spildevand A/S","Region Syddanmark","Varde Kommune",2742123.2439999999,780,34.94,{"$f":"F15+G15*Nøgletal!$C$9","v":3307.9089999999997},{"$f":"H15/Nøgletal!$C$9","v":45.720926053904627},9.8608805351845501E-3,4.4565125743694464E-2,1,0.4508485897755603,32.618895470261783,2.0375588187104161,147.4173805336986,45.720926053904627,3307.9089999999997]
["S016","Fanø Vand A/S","Region Syddanmark","Fanø Kommune",179978,827.6,46.25,{"$f":"F16+G16*Nøgletal!$C$9","v":4173.7874999999995},{"$f":"H16/Nøgletal!$C$9","v":57.688838977194195},6.4721436603724187E-4,2.9250115649063959E-3,1,3.7337045346049272E-2,2.7013352307866643,0.16874052117431587,12.208376706961753,57.688838977194195,4173.7874999999995]
["S017","Favrskov Spildevand A/S","Region Midtjylland","Favrskov Kommune",1861023,625,41.5,{"$f":"F17+G17*Nøgletal!$C$9","v":3627.5249999999996},{"$f":"H17/Nøgletal!$C$9","v":50.138562543192812},6.6923780746853834E-3,3.0860169187342249E-2,1,0.33554621666030537,24.276768775373093,1.5472845228930709,111.94603523131369,50.138562543192812,3627.5249999999996]
["S018","Faxe Spildevand A/S","Region Sjælland","Faxe Kommune",1400798,632.5,38.049999999999997,{"$f":"F18+G18*Nøgletal!$C$9","v":3385.4174999999996},{"$f":"H18/Nøgletal!$C$9","v":46.792225293711127},5.0373745097525048E-3,3.9684297477862118E-2,1,0.23570996294913685,17.053615819370048,1.8569165882067764,134.34791515676025,46.792225293711127,3385.4174999999996]
["S020","FFV Spildevand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",2336108.89,780.6,49.25,{"$f":"F19+G19*Nøgletal!$C$9","v":4343.8374999999996},{"$f":"H19/Nøgletal!$C$9","v":60.039219073946093},8.4008225129477768E-3,3.7966559913604127E-2,1,0.50437882325620986,36.491807862586782,2.2794826081369779,164.92056669871036,60.039219073946093,4343.8374999999996]
["S021","Forsyning Helsingør Spildevand A/S","Region Hovedstaden","Helsingør Kommune",2991360,780.6,36.78,{"$f":"F20+G20*Nøgletal!$C$9","v":3441.6329999999998},{"$f":"H20/Nøgletal!$C$9","v":47.569219073946094},1.075715457438778E-2,3.3372130040994923E-2,1,0.51170944256135364,37.022178169313939,1.5874861648843051,114.85462402937947,47.569219073946094,3441.6329999999998]
["S022","Fredensborg Spildevand A/S","Region Hovedstaden","Fredensborg Kommune",1823657,0,40.69,{"$f":"F21+G21*Nøgletal!$C$9","v":2943.9214999999995},{"$f":"H21/Nøgletal!$C$9","v":40.69},6.5580071404526021E-3,2.0345033213712383E-2,1,0.26684531054501637,19.30625821793193,0.8278394014659568,59.894180696061966,40.69,2943.9214999999995]
["S023","FREDERICIA SPILDEVAND OG ENERGI A/S","Region Syddanmark","Fredericia Kommune",4718000,0,36.25,{"$f":"F22+G22*Nøgletal!$C$9","v":2622.6875},{"$f":"H22/Nøgletal!$C$9","v":36.25},1.6966281317514958E-2,7.6677174783742322E-2,1,0.61502769775991728,44.497253932930015,2.7795475859106591,201.10026784063618,36.25,2622.6875]
["S024","Frederiksberg Kloak A/S","Region Hovedstaden","Frederiksberg Kommune",4826720,0,21.375,{"$f":"F23+G23*Nøgletal!$C$9","v":1546.4812499999998},{"$f":"H23/Nøgletal!$C$9","v":21.375},1.7357246579244551E-2,5.3847723948796201E-2,1,0.37101114563135229,26.842656386428335,1.1509950994055187,83.274495441989274,21.375,1546.4812499999998]
["S025","Frederikshavn Spildevand A/S","Region Nordjylland","Frederikshavn Kommune",3785286,781.25,49.94,{"$f":"F24+G24*Nøgletal!$C$9","v":4394.4089999999997},{"$f":"H24/Nøgletal!$C$9","v":60.738203178991014},1.3612171925233346E-2,0.12089609913893669,1,0.82677886410218027,59.817450817792739,7.3430118330481768,531.26690612103562,60.738203178991014,4394.4089999999997]
["S026","Frederikssund Spildevand A/S","Region Hovedstaden","Frederikssund Kommune",1976291,745,52.7,{"$f":"F25+G25*Nøgletal!$C$9","v":4557.8449999999993},{"$f":"H25/Nøgletal!$C$9","v":62.997166551485826},7.1068904347759542E-3,2.2047844542565219E-2,1,0.4477139603827423,32.392105033691408,1.3889517347492488,100.49065800910816,62.997166551485826,4557.8449999999993]
["S027","Furesø Spildevand A/S","Region Hovedstaden","Furesø Kommune",1653898,0,45.9,{"$f":"F26+G26*Nøgletal!$C$9","v":3320.8649999999998},{"$f":"H26/Nøgletal!$C$9","v":45.9},5.9475410636870181E-3,1.8451172420083647E-2,1,0.27299213482323414,19.750980954460989,0.84690881408183938,61.273852698821074,45.9,3320.8649999999998]
["S028","Gentofte Spildevand A/S","Region Hovedstaden","Gentofte Kommune",3676212,0,40.450000000000003,{"$f":"F27+G27*Nøgletal!$C$9","v":2926.5574999999999},{"$f":"H27/Nøgletal!$C$9","v":40.450000000000003},1.3219933652993704E-2,4.1012457518408353E-2,1,0.53474631626359537,38.688895981671124,1.6589539066196179,120.02531514392935,40.450000000000003,2926.5574999999999]
["S029","Gladsaxe Spildevand A/S","Region Hovedstaden","Gladsaxe Kommune",3381960,0,31,{"$f":"F28+G28*Nøgletal!$C$9","v":2242.85},{"$f":"H28/Nøgletal!$C$9","v":31},1.2161781425303705E-2,3.7729731263854295E-2,1,0.37701522418441485,27.277051469742414,1.1696216691794832,84.622127765135602,31,2242.85]
["S030","Glostrup Spildevand A/S","Region Hovedstaden","Glostrup Kommune",1313679,0,34.25,{"$f":"F29+G29*Nøgletal!$C$9","v":2477.9874999999997},{"$f":"H29/Nøgletal!$C$9","v":34.25},4.7240880616599683E-3,1.4655630355465129E-2,1,0.16180001611185391,11.70623116569263,0.50195533967468065,36.31646882546314,34.25,2477.9874999999997]
["S031","Greve Spildevand A/S","Region Sjælland","Greve Kommune",2233588,0,31.25,{"$f":"F30+G30*Nøgletal!$C$9","v":2260.9375},{"$f":"H30/Nøgletal!$C$9","v":31.250000000000004},8.0321497150117847E-3,6.3277053961372801E-2,1,0.25100467859411829,18.160188496284459,1.9774079362929002,143.06546419079132,31.250000000000004,2260.9375]
["S032","Gribvand Spildevand A/S","Region Hovedstaden","Gribskov Kommune",1957478,780.6,58.26,{"$f":"F31+G31*Nøgletal!$C$9","v":4995.7110000000002},{"$f":"H31/Nøgletal!$C$9","v":69.049219073946105},7.039237477924236E-3,2.1837963457553306E-2,1,0.48605385072672241,35.165996100078367,1.5078943229094277,109.09615426249709,69.049219073946105,4995.7110000000002]
["S033","Guldborgsund Spildevand A/S","Region Sjælland","Guldborgsund Kommune",2728708,773.41,55.72,{"$f":"F32+G32*Nøgletal!$C$9","v":4804.7519999999995},{"$f":"H32/Nøgletal!$C$9","v":66.409841050449202},{"$f":"IF(H32>0,E32/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":9.8126383131313284E-3},7.7303694038842283E-2,1,0.65165575066059955,47.147293560294372,5.1337260337320734,371.42507854051547,66.409841050449202,4804.7519999999995]
["S034","Haderslev Spildevand A/S","Region Syddanmark","Haderslev Kommune",2421406,780.6,53.04,{"$f":"F33+G33*Nøgletal!$C$9","v":4618.0439999999999},{"$f":"H33/Nøgletal!$C$9","v":63.829219073946099},8.7075573081641846E-3,3.935281286231504E-2,1,0.55579658302175217,40.211882781623764,2.5118593133647105,181.7330213219368,63.829219073946099,4618.0439999999999]
["S035","HALSNÆS SPILDEVAND A/S","Region Hovedstaden","Halsnæs Kommune",1368802,780.6,55.63,{"$f":"F34+G34*Nøgletal!$C$9","v":4805.4305000000004},{"$f":"H34/Nøgletal!$C$9","v":66.41921907394611},4.9223144976636513E-3,1.5270592086667579E-2,1,0.32693628497118304,23.653840217665092,1.0142608011932417,73.381768966331038,66.41921907394611,4805.4305000000004]
["S036","Hedensted Spildevand","Region Midtjylland","Hedensted Kommune",1885654,780,47.5,{"$f":"F35+G35*Nøgletal!$C$9","v":4216.625},{"$f":"H35/Nøgletal!$C$9","v":58.280926053904636},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":6.7809529952304682E-3},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$C$3:$C$99,C35,$H$3:$H$99,\">0\")),\"-\")","v":3.1268609506055894E-2},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$99,$D$3:$D$99,D35,$H$3:$H$99,\">0\")),\"-\")","v":1},0.39520022009003009,28.592735923513672,1.8223635184308631,131.84800055847293,58.280926053904636,4216.625]
["S038","Herning Vand A/S","Region Midtjylland","Herning Kommune",4100875,780.6,38.75,{"$f":"F36+G36*Nøgletal!$C$9","v":3584.1624999999999},{"$f":"H36/Nøgletal!$C$9","v":49.5392190739461},1.4747053602790198E-2,6.8002220454095486E-2,1,0.7305575191238497,52.855836508610523,3.3687768965902145,243.73100846830201,49.5392190739461,3584.1624999999999]
["S039","Hillerød Spildevand A/S","Region Hovedstaden","Hillerød Kommune",2686980,0,53.13,{"$f":"F37+G37*Nøgletal!$C$9","v":3843.9555},{"$f":"H37/Nøgletal!$C$9","v":53.13},9.662581300240853E-3,2.9976414065024781E-2,1,0.51337294448179649,37.142532533257977,1.5926468792747666,115.22800171552936,53.13,3843.9555]
["S040","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3149589,775,50.37,{"$f":"F38+G38*Nøgletal!$C$9","v":4419.2694999999994},{"$f":"H38/Nøgletal!$C$9","v":61.081817553559084},1.1326157907704667E-2,0.10059293379440931,1,0.69182231090121693,50.05334419370304,6.144399229207357,444.54728423315231,61.081817553559084,4419.2694999999994]
["S041","HOFOR Spildevand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1214385,0,40.4,{"$f":"F39+G39*Nøgletal!$C$9","v":2922.9399999999996},{"$f":"H39/Nøgletal!$C$9","v":40.4},4.3670194018165329E-3,1.3547889301131799E-2,1,0.17642758383338791,12.764535690345616,0.54733472776572467,39.599667553850175,40.4,2922.9399999999996]
["S042","HOFOR Spildevand Dragør A/S","Region Hovedstaden","Dragør Kommune",637480,0,38.08,{"$f":"F40+G40*Nøgletal!$C$9","v":2755.0879999999997},{"$f":"H40/Nøgletal!$C$9","v":38.08},2.2924258190524451E-3,7.1118372441075104E-3,1,8.7295575189517111E-2,6.3158348649615625,0.27081876225561397,19.593737449193672,38.08,2755.0879999999997]
["S043","HOFOR Spildevand Herlev A/S","Region Hovedstaden","Herlev Kommune",1501842,0,33.15,{"$f":"F41+G41*Nøgletal!$C$9","v":2398.4024999999997},{"$f":"H41/Nøgletal!$C$9","v":33.15},5.4007363006484312E-3,1.6754809359297407E-2,1,0.17903440836649548,12.953139445315948,0.55542193026070896,40.184776654362295,33.15,2398.4024999999997]
["S044","HOFOR Spildevand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",3054652,0,43.14,{"$f":"F42+G42*Nøgletal!$C$9","v":3121.1789999999996},{"$f":"H42/Nøgletal!$C$9","v":43.14},1.0984757346144489E-2,3.4078226550460396E-2,1,0.47388243191267326,34.285393948881904,1.4701346933868615,106.36424506653941,43.14,3121.1789999999996]
["S045","HOFOR Spildevand København A/S","Region Hovedstaden","Københavns Kommune",31071089,0,20.34,{"$f":"F43+G43*Nøgletal!$C$9","v":1471.5989999999999},{"$f":"H43/Nøgletal!$C$9","v":20.34},0.11173396286891575,0.34663444808492688,1,2.2726688047537462,164.42758802393354,7.0505446740474129,510.10690716733029,20.34,1471.5989999999999]
["S046","HOFOR Spildevand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1785632,0,29.04,{"$f":"F44+G44*Nøgletal!$C$9","v":2101.0439999999999},{"$f":"H44/Nøgletal!$C$9","v":29.04},6.4212663928691965E-3,1.9920819730611442E-2,1,0.18647357604892145,13.491363227139468,0.57850060497695621,41.854518770082784,29.04,2101.0439999999999]
["S047","Fors Spildevand Holbæk A/S","Region Sjælland","Holbæk Kommune",3220081,783.75,39.89,{"$f":"F45+G45*Nøgletal!$C$9","v":3669.7914999999998},{"$f":"H45/Nøgletal!$C$9","v":50.722757429163785},1.1579652418648766E-2,9.1224182435163198E-2,1,0.58735190074515109,42.494910018911682,4.6271420773325662,334.77372929501121,50.722757429163785,3669.7914999999998]
["S048","Horsens Vand A/S","Region Midtjylland","Horsens Kommune",4907722,780,35.54,{"$f":"F46+G46*Nøgletal!$C$9","v":3351.319},{"$f":"H46/Nøgletal!$C$9","v":46.320926053904635},1.7648535837252469E-2,8.1381654737443701E-2,1,0.81749652347705748,59.145873473565103,3.7696736112375278,272.73588577303508,46.320926053904635,3351.319]
["S049","HTK Kloak A/S","Region Hovedstaden","Høje-Taastrup Kommune",2373311,0,21.56,{"$f":"F47+G47*Nøgletal!$C$9","v":1559.8659999999998},{"$f":"H47/Nøgletal!$C$9","v":21.56},8.534604086467305E-3,2.6477068396890943E-2,1,0.18400606410423509,13.312838737941407,0.57084559463696871,41.300678771984678,21.56,1559.8659999999998]
["S051","Hørsholm Vand ApS","Region Hovedstaden","Hørsholm Kommune",1791878,0,44,{"$f":"F48+G48*Nøgletal!$C$9","v":3183.3999999999996},{"$f":"H48/Nøgletal!$C$9","v":44},6.4437274766142574E-3,1.9990501187953938E-2,1,0.28352400897102731,20.512962049053826,0.87958205226997332,63.637761481732561,44,3183.3999999999996]
["S052","Ikast-Brande Spildevand A/S","Region Midtjylland","Ikast-Brande Kommune",1869171,780.6,40.630000000000003,{"$f":"F49+G49*Nøgletal!$C$9","v":3720.1804999999999},{"$f":"H49/Nøgletal!$C$9","v":51.419219073946095},6.7216788928657805E-3,3.099528232594315E-2,1,0.34562347953698502,25.005858744500866,1.5937532121764804,115.30804490096835,51.419219073946095,3720.1804999999999]
["S053","Ishøj Spildevand A/S","Region Hovedstaden","Ishøj Kommune",1072683,0,33.31,{"$f":"F50+G50*Nøgletal!$C$9","v":2409.9785000000002},{"$f":"H50/Nøgletal!$C$9","v":33.31},3.8574483981593678E-3,1.1967037256888023E-2,1,0.12849160614268854,9.2963677044235169,0.39862201102694006,28.840302497799115,33.31,2409.9785000000002]
["S054","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",1784851,781,29.5,{"$f":"F51+G51*Nøgletal!$C$9","v":2915.3249999999998},{"$f":"H51/Nøgletal!$C$9","v":40.294747753973738},6.4184578583823416E-3,5.7005342117935148E-2,1,0.25863014037302695,18.711890655988498,2.2970158812711716,166.18909900996928,40.294747753973738,2915.3249999999998]
["S056","Kalundborg Spildevandsanlæg A/S","Region Sjælland","Kalundborg Kommune",1756048,0,47,{"$f":"F52+G52*Nøgletal!$C$9","v":3400.45},{"$f":"H52/Nøgletal!$C$9","v":47},6.314880113408119E-3,4.9748451395136783E-2,1,0.29679936533018159,21.473434081638636,2.3381772155714287,169.16712154659285,47,3400.45]
["S057","Kerteminde Forsyning - Spildevand A/S","Region Syddanmark","Kerteminde Kommune",1088463,780,32.5,{"$f":"F53+G53*Nøgletal!$C$9","v":3131.375},{"$f":"H53/Nøgletal!$C$9","v":43.280926053904636},3.9141944598783986E-3,1.768975576444182E-2,1,0.16940996097860017,12.25681067680172,0.76562901115243975,55.393258956879002,43.280926053904636,3131.375]
["S058","BlueKolding Spildevand A/S","Region Syddanmark","Kolding Kommune",4468638,593,43.06,{"$f":"F54+G54*Nøgletal!$C$9","v":3708.3910000000001},{"$f":"H54/Nøgletal!$C$9","v":51.256268140981348},1.6069556891508564E-2,7.2624530939226939E-2,1,0.82366551693791767,59.592200150458332,3.7224624314340118,269.32015691425073,51.256268140981348,3708.3910000000001]
["S059","Køge Afløb A/S","Region Sjælland","Køge Kommune",2570339,0,49.06,{"$f":"F55+G55*Nøgletal!$C$9","v":3549.491},{"$f":"H55/Nøgletal!$C$9","v":49.06},9.243131529330241E-3,7.2817135300700483E-2,1,0.45346803282894166,32.808412175173927,3.5724086578523657,258.46376639561868,49.06,3549.491]
["S060","Langeland Spildevand ApS","Region Syddanmark","Langeland Kommune",578819,783.86,51.93,{"$f":"F56+G56*Nøgletal!$C$9","v":4540.9955},{"$f":"H56/Nøgletal!$C$9","v":62.764277816171393},2.0814764700980691E-3,9.4069956827365301E-3,1,0.13064236743705898,9.4519752840712155,0.59042329044680042,42.71712506382601,62.764277816171393,4540.9955]
["S061","Fors Spildevand Lejre A/S","Region Sjælland","Lejre Kommune",1116342,783.75,52.1,{"$f":"F57+G57*Nøgletal!$C$9","v":4553.1849999999995},{"$f":"H57/Nøgletal!$C$9","v":62.932757429163786},4.0144494316569062E-3,3.1625721920670612E-2,1,0.25264037229410852,18.278530935478749,1.9902938861557515,143.9977626633686,62.932757429163786,4553.1849999999995]
["S062","Lemvig Vand & Spildevand A/S","Region Midtjylland","Lemvig Kommune",1343843,807.47,35.47,{"$f":"F58+G58*Nøgletal!$C$9","v":3373.7244999999994},{"$f":"H58/Nøgletal!$C$9","v":46.630608154803035},4.8325600645555853E-3,2.2284099842519719E-2,1,0.22534521475484115,16.303726287512756,1.0391211278390451,75.180413599154903,46.630608154803035,3373.7244999999994]
["S063","Lolland Spildevand A/S","Region Sjælland","Lolland Kommune",2614899,780.6,63.75,{"$f":"F59+G59*Nøgletal!$C$9","v":5392.9125000000004},{"$f":"H59/Nøgletal!$C$9","v":74.5392190739461},9.403372626301091E-3,7.4079510243849706E-2,1,0.70092005222580489,50.711565778536986,5.5218288429569471,399.50431678793512,74.5392190739461,5392.9125000000004]
["S064","Lyngby-Taarbæk Spildevand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2843201,0,31.75,{"$f":"F60+G60*Nøgletal!$C$9","v":2297.1124999999997},{"$f":"H60/Nøgletal!$C$9","v":31.75},1.0224363715184367E-2,3.1719242586879144E-2,1,0.32462354795710363,23.486513694696445,1.0070859521334128,72.862668636852405,31.75,2297.1124999999997]
["S065","Læsø Vand A/S","Region Nordjylland","Læsø Kommune",84377,777.5,51.5,{"$f":"F61+G61*Nøgletal!$C$9","v":4503.5249999999996},{"$f":"H61/Nøgletal!$C$9","v":62.246371803731861},3.03426010752005E-4,2.6948690685581118E-3,1,1.8887168280192445E-2,1.3664866250719232,0.1677458220038448,12.136410221978169,62.246371803731861,4503.5249999999996]
["S066","Mariagerfjord Vand A/S","Region Nordjylland","Mariagerfjord Kommune",2188061,671.66,43.68,{"$f":"F62+G62*Nøgletal!$C$9","v":3831.9079999999994},{"$f":"H62/Nøgletal!$C$9","v":52.96348306841741},7.8684312136250729E-3,6.9883237244964036E-2,1,0.41673952335783859,30.151104514939622,3.7012596525898496,267.78613586487563,52.96348306841741,3831.9079999999994]
["S067","Middelfart Spildevand A/S","Region Syddanmark","Middelfart Kommune",1645907,0,57.68,{"$f":"F63+G63*Nøgletal!$C$9","v":4173.1479999999992},{"$f":"H63/Nøgletal!$C$9","v":57.679999999999993},5.9188048292639021E-3,2.6749363865363494E-2,1,0.34139666255194184,24.700048535632991,1.5429033077541661,111.62905431601392,57.679999999999993,4173.1479999999992]
["S068","Morsø Forsyning A/S","Region Nordjylland","Morsø Kommune",832547,780.6,52.5,{"$f":"F64+G64*Nøgletal!$C$9","v":4578.9749999999995},{"$f":"H64/Nøgletal!$C$9","v":63.289219073946093},2.993901359061705E-3,2.6590245664349886E-2,1,0.18948167899944118,13.70899947560957,1.6828758830810853,121.75607014091651,63.289219073946093,4578.9749999999995]
["S071","NFS Spildevand A/S","Region Syddanmark","Nyborg Kommune",1881554,625,46.88,{"$f":"F65+G65*Nøgletal!$C$9","v":4016.768},{"$f":"H65/Nøgletal!$C$9","v":55.518562543192814},6.7662090881932041E-3,3.0579110835745972E-2,1,0.37565020244317404,27.178292146763638,1.6977082774495877,122.82919387347768,55.518562543192814,4016.768]
["S072","NK-Spildevand A/S","Region Sjælland","Næstved Kommune",3173427,780.6,52.4,{"$f":"F66+G66*Nøgletal!$C$9","v":4571.74},{"$f":"H66/Nøgletal!$C$9","v":63.189219073946099},1.1411881140864251E-2,8.9902484935215174E-2,1,0.72110785745590511,52.172153486934732,5.6808678158634507,411.01078647772061,63.189219073946099,4571.74]
["S073","Odder Spildevand A/S","Region Midtjylland","Odder Kommune",927061,780,39.130000000000003,{"$f":"F67+G67*Nøgletal!$C$9","v":3611.0554999999999},{"$f":"H67/Nøgletal!$C$9","v":49.910926053904632},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":3.3337807809446234E-3},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$C$3:$C$99,C67,$H$3:$H$99,\">0\")),\"-\")","v":1.5372867131135238E-2},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$99,$D$3:$D$99,D67,$H$3:$H$99,\">0\")),\"-\")","v":1},0.16639208603765554,12.038467424824377,0.76727403461859189,55.512276404655125,49.910926053904632,3611.0554999999999]
["S074","Odsherred Spildevand A/S","Region Sjælland","Odsherred Kommune",1151887,775,54,{"$f":"F68+G68*Nøgletal!$C$9","v":4681.8999999999996},{"$f":"H68/Nøgletal!$C$9","v":64.711817553559086},4.1422719135202103E-3,3.2632703907974001E-2,1,{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.26805394432495194},{"$f":"IF(H68>0,J68*H68,\"-\")","v":19.393702871910271},{"$f":"IF(H68>0,K68*I68,\"-\")","v":2.111721581572128},{"$f":"IF(H68>0,K68*H68,\"-\")","v":152.78305642674346},{"$f":"IF(H68>0,L68*I68,\"-\")","v":64.711817553559086},{"$f":"IF(H68>0,L68*H68,\"-\")","v":4681.8999999999996}]
["S075","Vandmiljø Randers A/S","Region Midtjylland","Randers Kommune",5055222,742.83,38.08,{"$f":"F69+G69*Nøgletal!$C$9","v":3497.9179999999997},{"$f":"H69/Nøgletal!$C$9","v":48.347173462335867},1.8178956883105255E-2,8.3827554092332376E-2,1,0.87890118179181431,63.588500502637764,4.0528252986253364,293.22191035554306,48.347173462335867,3497.9179999999997]
["S076","Rebild Vand & Spildevand A/S","Region Nordjylland","Rebild Kommune",1184467,780.6,37.85,{"$f":"F70+G70*Nøgletal!$C$9","v":3519.0474999999997},{"$f":"H70/Nøgletal!$C$9","v":48.639219073946094},4.2594320333431517E-3,3.7830018619147643E-2,1,0.20717544780036121,14.989143648356134,1.8400225631881819,133.12563244666495,48.639219073946094,3519.0474999999997]
["S077","Ringkøbing-Skjern Spildevand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",2230947,{"$f":"415*1.25","v":518.75},{"$f":"26.5*1.25","v":33.125},{"$f":"F71+G71*Nøgletal!$C$9","v":2915.34375},{"$f":"H71/Nøgletal!$C$9","v":40.295006910850034},8.022652481234854E-3,3.6994385275191992E-2,1,0.32327283717470662,23.388789769590023,1.49068901032651,107.851349897123,40.295006910850034,2915.34375]
["S079","Ringsted Spildevand A/S","Region Sjælland","Ringsted Kommune",1419235,0,45.85,{"$f":"F72+G72*Nøgletal!$C$9","v":3317.2474999999999},{"$f":"H72/Nøgletal!$C$9","v":45.85},5.1036753424466598E-3,4.0206613609523746E-2,1,0.23400351445117937,16.930154270542825,1.8434732339966637,133.37528847965862,45.85,3317.2474999999999]
["S080","Fors Spildevand Roskilde A/S","Region Sjælland","Roskilde Kommune",4027488,783.75,36.74,{"$f":"F73+G73*Nøgletal!$C$9","v":3441.8890000000001},{"$f":"H73/Nøgletal!$C$9","v":47.572757429163794},1.4483148455047834E-2,0.11409784414349532,1,0.68900330826255896,49.849389352796138,5.4279490626290396,392.71211468121095,47.572757429163794,3441.8890000000001]
["S081","Rudersdal Forsyning A/S","Region Hovedstaden","Rudersdal Kommune",2856416,0,33.35,{"$f":"F74+G74*Nøgletal!$C$9","v":2412.8724999999999},{"$f":"H74/Nøgletal!$C$9","v":33.35},1.0271885844817891E-2,3.1866671414733948E-2,1,0.34256739292467669,24.784750878100354,1.0627534916813772,76.890215123147641,33.35,2412.8724999999999]
["S083","Silkeborg Spildevand A/S","Region Midtjylland","Silkeborg Kommune",4017344,656.25,30,{"$f":"F75+G75*Nøgletal!$C$9","v":2826.75},{"$f":"H75/Nøgletal!$C$9","v":39.070490670352456},1.444666987139271E-2,6.6617078630277146E-2,1,0.56443848042791078,40.837124058959347,2.6027619491103793,188.30982701813593,39.070490670352456,2826.75]
["S084","SK Spildevand A/S","Region Sjælland","Slagelse Kommune",3122568,766.25,46.25,{"$f":"F76+G76*Nøgletal!$C$9","v":4112.4375},{"$f":"H76/Nøgletal!$C$9","v":56.840877677954396},1.1228988368179323E-2,8.8461660715430032E-2,1,0.63826555428285359,46.178512852364456,5.0282384359144618,363.79305083841132,56.840877677954396,4112.4375]
["S085","Skanderborg Forsyningsvirksomhed A/S","Region Midtjylland","Skanderborg Kommune",2628657,687.5,43.13,{"$f":"F77+G77*Nøgletal!$C$9","v":3807.9555},{"$f":"H77/Nøgletal!$C$9","v":52.632418797512102},9.4528474245983291E-3,4.3589359054397245E-2,1,0.49752622448044298,35.996022341160042,2.2942134008661621,165.98633955266678,52.632418797512102,3807.9555]
["S086","Skive Vand A/S","Region Midtjylland","Skive Kommune",1875267,750,42.25,{"$f":"F78+G78*Nøgletal!$C$9","v":3806.7874999999999},{"$f":"H78/Nøgletal!$C$9","v":52.61627505183138},6.7436005653777704E-3,3.109636844436621E-2,1,0.35482314218760236,25.67145433727303,1.6361750751818624,118.37726668940773,52.61627505183138,3806.7874999999999]
["S087","Solrød Spildevand A/S","Region Sjælland","Solrød Kommune",956854,0,40,{"$f":"F79+G79*Nøgletal!$C$9","v":2894},{"$f":"H79/Nøgletal!$C$9","v":40},3.4409186400571126E-3,2.710746216005611E-2,1,0.1376367456022845,9.9580185443252844,1.0842984864022445,78.448995491202382,40,2894]
["S088","Sorø Spildevand A/S","Region Sjælland","Sorø Kommune",1061816,640.1,56.65,{"$f":"F80+G80*Nøgletal!$C$9","v":4738.7275},{"$f":"H80/Nøgletal!$C$9","v":65.497270214236352},3.8183698523608441E-3,3.0081012402040582E-2,1,0.25009280199797196,18.094214224553273,1.9702241976142469,142.54572069739075,65.497270214236352,4738.7275]
["S089","Stevns Spildevand A/S","Region Sjælland","Stevns Kommune",899760,753.75,56.38,{"$f":"F81+G81*Nøgletal!$C$9","v":4832.8429999999998},{"$f":"H81/Nøgletal!$C$9","v":66.798106427090531},3.2356043404508815E-3,2.5490001769477983E-2,1,0.21613224308939405,15.637167787517658,1.7026838510243163,123.18917662160928,66.798106427090531,4832.8429999999998]
["S090","Struer Forsyning Spildevand A/S","Region Midtjylland","Struer Kommune",912043,0,40,{"$f":"F82+G82*Nøgletal!$C$9","v":2894},{"$f":"H82/Nøgletal!$C$9","v":40},3.279774928289592E-3,1.5123833120886302E-2,1,0.13119099713158366,9.4916686424700796,0.60495332483545206,43.768373051844961,40,2894]
["S091","Svendborg Spildevand A/S","Region Syddanmark","Svendborg Kommune",2986750,390,43,{"$f":"F83+G83*Nøgletal!$C$9","v":3501.0499999999997},{"$f":"H83/Nøgletal!$C$9","v":48.390463026952318},1.0740576669158076E-2,4.8540812163065362E-2,1,0.51974147819704053,37.603295947555878,2.3489123762750519,169.94381042349997,48.390463026952318,3501.0499999999997]
["S092","Syddjurs Spildevand A/S","Region Midtjylland","Syddjurs Kommune",1684042,780.62,47.92,{"$f":"F84+G84*Nøgletal!$C$9","v":4247.6319999999996},{"$f":"H84/Nøgletal!$C$9","v":58.70949550794748},6.0559411450848925E-3,2.7925405026477491E-2,1,0.35554124945375581,25.723409397979228,1.6394864409595942,118.61684400342662,58.70949550794748,4247.6319999999996]
["S093","Sønderborg Spildevandsforsyning A/S","Region Syddanmark","Sønderborg Kommune",3205638,0,49.5,{"$f":"F85+G85*Nøgletal!$C$9","v":3581.3249999999998},{"$f":"H85/Nøgletal!$C$9","v":49.5},1.1527714309053839E-2,5.2098191017254381E-2,1,0.57062185829816503,41.284491447872242,2.5788604553540919,186.58055394486854,49.5,3581.3249999999998]
["S095","Thisted Spildevand Transport A/S","Region Nordjylland","Thisted Kommune",1918023,780.6,41.1,{"$f":"F86+G86*Nøgletal!$C$9","v":3754.1849999999999},{"$f":"H86/Nøgletal!$C$9","v":51.889219073946101},6.897354343252224E-3,6.1258646971129989E-2,1,0.3578983305476483,25.89394421512235,3.1786633528584889,229.97629357931163,51.889219073946101,3754.1849999999999]
["S096","Tønder Spildevand A/S","Region Syddanmark","Tønder Kommune",2223091,629,47,{"$f":"F87+G87*Nøgletal!$C$9","v":4029.45},{"$f":"H87/Nøgletal!$C$9","v":55.693849343469246},7.9944017169215013E-3,3.6129787445350676E-2,1,0.44523900481339795,32.213041998249345,2.0122069387929273,145.58317202166828,55.693849343469246,4029.45]
["S097","TÅRNBYFORSYNING Spildevand","Region Hovedstaden","Tårnby Kommune",2035898,0,38.340000000000003,{"$f":"F88+G88*Nøgletal!$C$9","v":2773.8989999999999},{"$f":"H88/Nøgletal!$C$9","v":38.340000000000003},7.321241670573562E-3,2.2712830554062858E-2,1,0.28069640564979037,20.308384948762331,0.87080992344277008,63.003097961084407,38.340000000000003,2773.8989999999999]
["S098","HOFOR SPILDEVAND VALLENSBÆK A/S","Region Hovedstaden","Vallensbæk Kommune",639405,0,48.4,{"$f":"F89+G89*Nøgletal!$C$9","v":3501.74},{"$f":"H89/Nøgletal!$C$9","v":48.4},2.2993482632101847E-3,7.1333128773742906E-3,1,0.11128845593937294,8.0517197872136315,0.34525234326491566,24.979007035216647,48.4,3501.74]
["S099","Vandcenter Syd A/S","Region Syddanmark","Nordfyns Kommune",1469523.1077000001,750,35.94,{"$f":"F90+G90*Nøgletal!$C$9","v":3350.2589999999996},{"$f":"H90/Nøgletal!$C$9","v":46.306275051831371},5.2845151436682987E-3,2.3882763920699681E-2,1,0.2447062117582724,17.704494420711008,1.1059218351098741,80.013444770199385,46.306275051831371,3350.2589999999996]
["S099","Vandcenter Syd A/S","Region Syddanmark","Odense kommune",10165655.8923,750,35.94,{"$f":"F91+G91*Nøgletal!$C$9","v":3350.2589999999996},{"$f":"H91/Nøgletal!$C$9","v":46.306275051831371},{"$f":"IF(H91>0,E91/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":3.6556459865581883E-2},0.16521275405792013,1,{"$f":"IF(H91>0,J91*I91,\"-\")","v":1.6927934854568691},122.47360867280447,7.6503872314766186,553.50551619733335,46.306275051831371,3350.2589999999996]
["S102","Vejen Spildevand","Region Syddanmark","Vejen Kommune",1872059,490,27.5,{"$f":"F92+G92*Nøgletal!$C$9","v":2479.625},{"$f":"H92/Nøgletal!$C$9","v":34.272633033863166},6.7320643571398336E-3,3.0424797615192425E-2,1,0.23072557127260346,16.69299508157286,1.0427379237950452,75.442088786571517,34.272633033863166,2479.625]
["S103","Vejle Spildevand A/S","Region Syddanmark","Vejle Kommune",5355609,786.1,40,{"$f":"F93+G93*Nøgletal!$C$9","v":3680.1},{"$f":"H93/Nøgletal!$C$9","v":50.865238424326193},{"$f":"IF(H93>0,E93/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":1.9259171030227843E-2},8.7039628521912549E-2,1,0.97962232630741519,70.875675308341485,4.4272914571318642,320.31453692349038,50.865238424326193,3680.1]
["S104","Vestforsyning Spildevand A/S","Region Midtjylland","Holstebro Kommune",3674198.11,775.76,38.54,{"$f":"F94+G94*Nøgletal!$C$9","v":3564.1289999999999},{"$f":"H94/Nøgletal!$C$9","v":49.262322045611612},1.3212691553739246E-2,6.092690703038766E-2,1,0.65088786640963514,47.091737134737102,3.0014009153739951,217.15135622730853,49.262322045611612,3564.1289999999999]
["S105","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",2082756,777.5,49.68,{"$f":"F95+G95*Nøgletal!$C$9","v":4371.848},{"$f":"H95/Nøgletal!$C$9","v":60.426371803731861},7.4897465476350539E-3,6.6519960673570036E-2,1,0.45257820960311285,32.744033464785211,4.0195598760307645,290.81515703082579,60.426371803731861,4371.848]
["S107","Vordingborg Spildevand A/S","Region Sjælland","Vordingborg Kommune",1844708,250,42.38,{"$f":"F96+G96*Nøgletal!$C$9","v":3316.1929999999998},{"$f":"H96/Nøgletal!$C$9","v":45.835425017277124},6.6337081129017343E-3,5.2260169583189062E-2,1,0.30405883079541035,21.998656408047939,2.3953670843204491,173.30480855058448,45.835425017277124,3316.1929999999998]
["S108","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",255550,780,72.28,{"$f":"F97+G97*Nøgletal!$C$9","v":6009.4579999999996},{"$f":"H97/Nøgletal!$C$9","v":83.060926053904637},9.1897693740800067E-4,4.1532115336976152E-3,1,7.6331075443289695E-2,5.5225533083220082,0.34496959608668148,24.958550276871403,83.060926053904637,6009.4579999999996]
["S109","AALBORG KLOAK A/S","Region Nordjylland","Aalborg Kommune",13074266,780.31,30.18,{"$f":"F98+G98*Nøgletal!$C$9","v":2963.8329999999996},{"$f":"H98/Nøgletal!$C$9","v":40.96521078092605},4.7016039630356297E-2,0.41757155430390969,1,1.9260219735419182,139.34768978575778,17.105906738178568,1237.6123525072194,40.96521078092605,{"$f":"IF(H98>0,L98*H98,\"-\")","v":2963.8329999999996}]
["S110","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",15326847,625,29.59,{"$f":"F99+G99*Nøgletal!$C$9","v":2765.8364999999999},{"$f":"H99/Nøgletal!$C$9","v":38.228562543192815},{"$f":"IF(H99>0,E99/(SUMIFS($E$3:$E$99,$H$3:$H$99,\">0\")),\"-\")","v":5.5116489595699487E-2},0.25415542501543992,1,2.1070241696704342,152.44319867565588,9.7159965608944958,702.95235118071673,38.228562543192815,2765.8364999999999]
["S005","Assens Rensning A/S","Region Syddanmark","Assens Kommune",1791555,0,15.63]
["S112","Grindsted Renseanlæg A/S","Region Syddanmark","Billund Kommune",1227687,0,{"$f":"11*1.25","v":13.75}]
["S019","Faxe Spildevandscenter A/S","Region Sjælland","Faxe Kommune",2126202,0,15.26]
["S037","Herning Rens A/S","Region Midtjylland","Herning Kommune",4100875,0,0]
["S055","Kalundborg Renseanlæg A/S","Region Sjælland","Kalundborg Kommune",5974712,0,8.66]
["S111","RINGKØBING-SKJERN RENSEANLÆG A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",2632667,0,{"$f":"11*1.25","v":13.75}]
["S078","Ringsted Centralrenseanlæg A/S","Region Sjælland","Ringsted Kommune",1876574,0,11.43]
["S094","Thisted Renseanlæg A/S","Region Nordjylland","Thisted Kommune",2575118,780.6,41.1]
["S101","Vejen Renseanlæg","Region Syddanmark","Vejen Kommune",2111339.5099999998,210,10.94]
["S008","Biofos Lynettefællesskabet A/S","Region Hovedstaden","Københavns Kommune",44850943," - ",0]
["S009","Biofos Spildevandscenter Avedøre A/S","Region Hovedstaden","Hvidovre Kommune",13157297," - ",0]
["S069","Mølleåværket A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",5315287," - ",0]
["S070","Måløv Rens A/S","Region Hovedstaden","Ballerup Kommune",2093688," - ",0]
["S082","Samsø Spildevand A/S","Region Midtjylland","Samsø Kommune",189832,862.43,65]

{"sheet":"V 2022","index":24,"n_rows":155,"n_cols":18,"rows_kept":155,"cut":false,"hidden":false,"merged":[[150,0,150,6],[0,16,0,17],[0,5,0,6],[0,7,0,8],[0,9,0,11],[0,12,0,13],[0,14,0,15],[142,0,142,6]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Land",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region ","Kommune","Debiteret vandmængde (2021)","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["V002","GRAM VANDVÆRK","Region Syddanmark","Haderslev Kommune",247597,593.75,12.84,{"$f":"IFERROR(F3+G3*Nøgletal!$C$9,\"-\")","v":1522.7239999999999},{"$f":"IFERROR(H3/Nøgletal!$C$9,\"-\")","v":21.046634416033172},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":9.2570608700252919E-4},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$153,$C$3:$C$153,C3,$H$3:$H$153,\">0\")),\"-\")","v":4.8456255318351299E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$153,$D$3:$D$153,D3,$H$3:$H$153,\">0\")),\"-\")","v":0.14092769156141624},{"$f":"IF(H3>0,J3*I3,\"-\")","v":1.9482997589838829E-2},{"$f":"IF(H3>0,J3*H3,\"-\")","v":1.4095948756248391},{"$f":"IF(H3>0,K3*I3,\"-\")","v":0.10198410908553028},{"$f":"IF(H3>0,K3*H3,\"-\")","v":7.3785502923381161},{"$f":"IF(H3>0,L3*I3,\"-\")","v":2.9660536033886107},{"$f":"IF(H3>0,L3*H3,\"-\")","v":214.59397820516597}]
["V003","Gørlev Vandforsyning A.m.b.a.","Region Sjælland","Kalundborg Kommune",721932,312.5,15.28,{"$f":"IFERROR(F4+G4*Nøgletal!$C$9,\"-\")","v":1418.0079999999998},{"$f":"IFERROR(H4/Nøgletal!$C$9,\"-\")","v":19.599281271596404},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":2.6991314385954187E-3},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$153,$C$3:$C$153,C4,$H$3:$H$153,\">0\")),\"-\")","v":2.0416095461758862E-2},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$153,$D$3:$D$153,D4,$H$3:$H$153,\">0\")),\"-\")","v":9.1290530901910208E-2},{"$f":"IF(H4>0,J4*I4,\"-\")","v":5.2901036254040246E-2},{"$f":"IF(H4>0,J4*H4,\"-\")","v":3.827389972979812},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.40014079742277481},{"$f":"IF(H4>0,K4*H4,\"-\")","v":28.950186693537756},{"$f":"IF(H4>0,L4*I4,\"-\")","v":1.7892287925799015},{"$f":"IF(H4>0,L4*H4,\"-\")","v":129.45070314315586}]
["V006","KLINTING VANDVÆRK","Region Syddanmark","Varde Kommune",740732,750,10.15,{"$f":"IFERROR(F5+G5*Nøgletal!$C$9,\"-\")","v":1484.3525},{"$f":"IFERROR(H5/Nøgletal!$C$9,\"-\")","v":20.516275051831375},{"$f":"IF(H5>0,E5/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":2.7694201514459281E-3},{"$f":"IF(H5>0,E5/(SUMIFS($E$3:$E$153,$C$3:$C$153,C5,$H$3:$H$153,\">0\")),\"-\")","v":1.4496580699472527E-2},{"$f":"IF(H5>0,E5/(SUMIFS($E$3:$E$153,$D$3:$D$153,D5,$H$3:$H$153,\">0\")),\"-\")","v":0.21107866340560599},5.6818185561149162E-2,4.1107957253491421,0.29741583694144841,21.518035802713793,4.3305479160023461,313.31514172276974]
["V007","MARIELYST VANDVÆRK","Region Sjælland","Guldborgsund Kommune",277547,585.75,16.54,{"$f":"IFERROR(F6+G6*Nøgletal!$C$9,\"-\")","v":1782.4189999999999},{"$f":"IFERROR(H6/Nøgletal!$C$9,\"-\")","v":24.636060815480302},{"$f":"IF(H6>0,E6/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.0376819885915055E-3},{"$f":"IF(H6>0,E6/(SUMIFS($E$3:$E$153,$C$3:$C$153,C6,$H$3:$H$153,\">0\")),\"-\")","v":7.8489747609536455E-3},{"$f":"IF(H6>0,E6/(SUMIFS($E$3:$E$153,$D$3:$D$153,D6,$H$3:$H$153,\">0\")),\"-\")","v":0.15276728922784946},2.5564396578068867E-2,1.8495840924232825,0.19336781955002397,13.990161744444235,3.7635842280333685,272.29531889821419]
["V012","Andelsselskabet Ørbæk Vandværk","Region Syddanmark","Nyborg Kommune",289758,987.5,12.21,{"$f":"IFERROR(F7+G7*Nøgletal!$C$9,\"-\")","v":1870.8935000000001},{"$f":"IFERROR(H7/Nøgletal!$C$9,\"-\")","v":25.85892881824465},{"$f":"IF(H7>0,E7/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.08333600309244E-3},{"$f":"IF(H7>0,E7/(SUMIFS($E$3:$E$153,$C$3:$C$153,C7,$H$3:$H$153,\">0\")),\"-\")","v":5.67074222568724E-3},{"$f":"IF(H7>0,E7/(SUMIFS($E$3:$E$153,$D$3:$D$153,D7,$H$3:$H$153,\">0\")),\"-\")","v":0.19814856731770664},2.801390859020907E-2,2.0268062865016261,0.14663931956066056,10.609354770213791,5.1239096977057343,370.7148666290098]
["V014","AQUADJURS A/S","Region Midtjylland","Norddjurs Kommune",413314,921.25,14.84,{"$f":"IFERROR(F8+G8*Nøgletal!$C$9,\"-\")","v":1994.924},{"$f":"IFERROR(H8/Nøgletal!$C$9,\"-\")","v":27.573241188666209},{"$f":"IF(H8>0,E8/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.5452823969731595E-3},{"$f":"IF(H8>0,E8/(SUMIFS($E$3:$E$153,$C$3:$C$153,C8,$H$3:$H$153,\">0\")),\"-\")","v":8.0123826522230084E-3},{"$f":"IF(H8>0,E8/(SUMIFS($E$3:$E$153,$D$3:$D$153,D8,$H$3:$H$153,\">0\")),\"-\")","v":0.21327150922279023},4.2608444236341171E-2,3.082720940499283,0.22092735936563007,15.984094450103333,5.8805867624708448,425.46045226476559]
["V015","ARWOS VAND A/S","Region Syddanmark","Aabenraa Kommune",1218783,1250,11.09,{"$f":"IFERROR(F9+G9*Nøgletal!$C$9,\"-\")","v":2052.3615},{"$f":"IFERROR(H9/Nøgletal!$C$9,\"-\")","v":28.367125086385627},{"$f":"IF(H9>0,E9/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":4.5567387401107586E-3},{"$f":"IF(H9>0,E9/(SUMIFS($E$3:$E$153,$C$3:$C$153,C9,$H$3:$H$153,\">0\")),\"-\")","v":2.3852332712297059E-2},{"$f":"IF(H9>0,E9/(SUMIFS($E$3:$E$153,$D$3:$D$153,D9,$H$3:$H$153,\">0\")),\"-\")","v":0.66546054355802498},0.12926157782670114,9.3520751557618258,0.67662210565181846,48.953609343909058,18.877202479164666,1365.7655993675635]
["V017","Assens Vandværk A/S","Region Syddanmark","Assens Kommune",623131,668.75,19.809999999999999,{"$f":"IFERROR(F10+G10*Nøgletal!$C$9,\"-\")","v":2102.0034999999998},{"$f":"IFERROR(H10/Nøgletal!$C$9,\"-\")","v":29.053261921216308},{"$f":"IF(H10>0,E10/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":2.3297380812367396E-3},{"$f":"IF(H10>0,E10/(SUMIFS($E$3:$E$153,$C$3:$C$153,C10,$H$3:$H$153,\">0\")),\"-\")","v":1.2195056819258537E-2},{"$f":"IF(H10>0,E10/(SUMIFS($E$3:$E$153,$D$3:$D$153,D10,$H$3:$H$153,\">0\")),\"-\")","v":0.66840042391061838},{"$f":"IF(H10>0,J10*I10,\"-\")","v":6.7686490682002914E-2},{"$f":"IF(H10>0,J10*H10,\"-\")","v":4.8971176008429103},{"$f":"IF(H10>0,K10*I10,\"-\")","v":0.35430617991403329},{"$f":"IF(H10>0,K10*H10,\"-\")","v":25.63405211678031},{"$f":"IF(H10>0,L10*I10,\"-\")","v":19.419212584127209},{"$f":"IF(H10>0,L10*H10,\"-\")","v":1404.9800304616033}]
["V018","Aulum Vandværk Amba","Region Midtjylland","Herning Kommune",298218,718.75,10.46,{"$f":"IFERROR(F11+G11*Nøgletal!$C$9,\"-\")","v":1475.5309999999999},{"$f":"IFERROR(H11/Nøgletal!$C$9,\"-\")","v":20.394346924671737},{"$f":"IF(H11>0,E11/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.1149659238751692E-3},{"$f":"IF(H11>0,E11/(SUMIFS($E$3:$E$153,$C$3:$C$153,C11,$H$3:$H$153,\">0\")),\"-\")","v":5.7811657233499021E-3},{"$f":"IF(H11>0,E11/(SUMIFS($E$3:$E$153,$D$3:$D$153,D11,$H$3:$H$153,\">0\")),\"-\")","v":7.1874705511049644E-2},2.2739001860697338E-2,1.6451667846214522,0.11790309939101873,8.5302892409402045,1.465837679300962,106.05335609742458]
["V019","Baunehøj Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",275754,800,17.21,{"$f":"IFERROR(F12+G12*Nøgletal!$C$9,\"-\")","v":2045.1434999999999},{"$f":"IFERROR(H12/Nøgletal!$C$9,\"-\")","v":28.267360055286801},{"$f":"IF(H12>0,E12/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.0309783895414541E-3},{"$f":"IF(H12>0,E12/(SUMIFS($E$3:$E$153,$C$3:$C$153,C12,$H$3:$H$153,\">0\")),\"-\")","v":2.5834178681915011E-3},{"$f":"IF(H12>0,E12/(SUMIFS($E$3:$E$153,$D$3:$D$153,D12,$H$3:$H$153,\">0\")),\"-\")","v":0.34574616142694864},2.9143037346388016E-2,2.1084987520111729,7.3026403053430625E-2,5.2834602609157049,9.7733312327888697,707.10051469227471]
["V020","Billund Drikkevand A/S","Region Syddanmark","Billund Kommune",585003,761.25,13.79,{"$f":"IFERROR(F13+G13*Nøgletal!$C$9,\"-\")","v":1758.9564999999998},{"$f":"IFERROR(H13/Nøgletal!$C$9,\"-\")","v":24.311769177608845},{"$f":"IF(H13>0,E13/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":2.1871865895577917E-3},{"$f":"IF(H13>0,E13/(SUMIFS($E$3:$E$153,$C$3:$C$153,C13,$H$3:$H$153,\">0\")),\"-\")","v":1.144886841520756E-2},{"$f":"IF(H13>0,E13/(SUMIFS($E$3:$E$153,$D$3:$D$153,D13,$H$3:$H$153,\">0\")),\"-\")","v":0.33405301879595345},5.3174375513690531E-2,3.8471660684155093,0.2783422462553426,20.138061516574034,8.1214198860506492,587.58472875576444]
["V021","Birkerød Vandforsyning Amba","Region Hovedstaden","Rudersdal Kommune",1142168,0,20.399999999999999,{"$f":"IFERROR(F14+G14*Nøgletal!$C$9,\"-\")","v":1475.9399999999998},{"$f":"IFERROR(H14/Nøgletal!$C$9,\"-\")","v":20.399999999999999},{"$f":"IF(H14>0,E14/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":4.2702935414383244E-3},{"$f":"IF(H14>0,E14/(SUMIFS($E$3:$E$153,$C$3:$C$153,C14,$H$3:$H$153,\">0\")),\"-\")","v":1.0700469330187595E-2},{"$f":"IF(H14>0,E14/(SUMIFS($E$3:$E$153,$D$3:$D$153,D14,$H$3:$H$153,\">0\")),\"-\")","v":0.41745738595349213},8.7113988245341806E-2,6.3026970495504795,0.21828957433582691,15.793250703197076,8.5161306734512383,616.14205422419707]
["V024","Bogense Forsyningsselskab","Region Syddanmark","Nordfyns Kommune",266837,675,14.15,{"$f":"IFERROR(F15+G15*Nøgletal!$C$9,\"-\")","v":1698.7525000000001},{"$f":"IFERROR(H15/Nøgletal!$C$9,\"-\")","v":23.479647546648241},{"$f":"IF(H15>0,E15/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":9.9763985483464625E-4},{"$f":"IF(H15>0,E15/(SUMIFS($E$3:$E$153,$C$3:$C$153,C15,$H$3:$H$153,\">0\")),\"-\")","v":5.2221641620790659E-3},{"$f":"IF(H15>0,E15/(SUMIFS($E$3:$E$153,$D$3:$D$153,D15,$H$3:$H$153,\">0\")),\"-\")","v":0.49857995418483764},{"$f":"IF(H15>0,J15*I15,\"-\")","v":2.342423217000681E-2},{"$f":"IF(H15>0,J15*H15,\"-\")","v":1.6947431974999925},{"$f":"IF(H15>0,K15*I15,\"-\")","v":0.12261457395635411},{"$f":"IF(H15>0,K15*H15,\"-\")","v":8.8711644257422186},{"$f":"IF(H15>0,L15*I15,\"-\")","v":11.706481598084016},{"$f":"IF(H15>0,L15*H15,\"-\")","v":846.96394362137846}]
["V026","Bording Vandværk A.m.b.a.","Region Midtjylland","Ikast-Brande Kommune",281520,375,11.09,{"$f":"IFERROR(F16+G16*Nøgletal!$C$9,\"-\")","v":1177.3615},{"$f":"IFERROR(H16/Nøgletal!$C$9,\"-\")","v":16.27313752591569},{"$f":"IF(H16>0,E16/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.0525360873231582E-3},{"$f":"IF(H16>0,E16/(SUMIFS($E$3:$E$153,$C$3:$C$153,C16,$H$3:$H$153,\">0\")),\"-\")","v":5.4574632464756134E-3},{"$f":"IF(H16>0,E16/(SUMIFS($E$3:$E$153,$D$3:$D$153,D16,$H$3:$H$153,\">0\")),\"-\")","v":0.14162761074341415},1.7128064499998961E-2,1.2392154665749244,8.8810049952527975E-2,6.4254071140653979,2.304725587094433,166.74689622628219]
["V027","Bornholms Vand A/S","Region Hovedstaden","Bornholms Regionskommune",1260742,1248.75,16.489999999999998,{"$f":"IFERROR(F17+G17*Nøgletal!$C$9,\"-\")","v":2441.8014999999996},{"$f":"IFERROR(H17/Nøgletal!$C$9,\"-\")","v":33.749847961299238},{"$f":"IF(H17>0,E17/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":4.7136134264136589E-3},{"$f":"IF(H17>0,E17/(SUMIFS($E$3:$E$153,$C$3:$C$153,C17,$H$3:$H$153,\">0\")),\"-\")","v":1.1811336952426761E-2},{"$f":"IF(H17>0,E17/(SUMIFS($E$3:$E$153,$D$3:$D$153,D17,$H$3:$H$153,\">0\")),\"-\")","v":0.48229267882145016},0.15908373648979973,11.50970833503701,0.39863082636407871,28.840940287441089,16.277304583071668,1177.6629865852351]
["V028","Borup Vandværk","Region Sjælland","Køge Kommune",283991,500,14.21,{"$f":"IFERROR(F18+G18*Nøgletal!$C$9,\"-\")","v":1528.0934999999999},{"$f":"IFERROR(H18/Nøgletal!$C$9,\"-\")","v":21.120850034554252},{"$f":"IF(H18>0,E18/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.0617745665494141E-3},{"$f":"IF(H18>0,E18/(SUMIFS($E$3:$E$153,$C$3:$C$153,C18,$H$3:$H$153,\">0\")),\"-\")","v":8.031209817933491E-3},{"$f":"IF(H18>0,E18/(SUMIFS($E$3:$E$153,$D$3:$D$153,D18,$H$3:$H$153,\">0\")),\"-\")","v":0.14748848748359528},2.2425581390594019E-2,1.6224908136094771,0.16962597816061303,12.272439519920351,3.1150822259642474,225.37619904851329]
["V030","BRANDE VANDVÆRK A.M.B.A","Region Midtjylland","Ikast-Brande Kommune",898053,650,14.22,{"$f":"IFERROR(F19+G19*Nøgletal!$C$9,\"-\")","v":1678.817},{"$f":"IFERROR(H19/Nøgletal!$C$9,\"-\")","v":23.204105044920528},{"$f":"IF(H19>0,E19/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":3.3576058213584266E-3},{"$f":"IF(H19>0,E19/(SUMIFS($E$3:$E$153,$C$3:$C$153,C19,$H$3:$H$153,\">0\")),\"-\")","v":1.7409389176211862E-2},{"$f":"IF(H19>0,E19/(SUMIFS($E$3:$E$153,$D$3:$D$153,D19,$H$3:$H$153,\">0\")),\"-\")","v":0.45179419121538544},7.7910238178237598E-2,5.6368057321954899,0.40396929521272251,29.227178508640471,10.483479871646715,758.47976871363971]
["V035","Brønderslev Vand A/S","Region Nordjylland","Brønderslev Kommune",893850,810,16.649999999999999,{"$f":"IFERROR(F20+G20*Nøgletal!$C$9,\"-\")","v":2014.6274999999998},{"$f":"IFERROR(H20/Nøgletal!$C$9,\"-\")","v":27.845577055977884},{"$f":"IF(H20>0,E20/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":3.3418918075227514E-3},{"$f":"IF(H20>0,E20/(SUMIFS($E$3:$E$153,$C$3:$C$153,C20,$H$3:$H$153,\">0\")),\"-\")","v":3.9401077178769145E-2},{"$f":"IF(H20>0,E20/(SUMIFS($E$3:$E$153,$D$3:$D$153,D20,$H$3:$H$153,\">0\")),\"-\")","v":1},9.305690583911598E-2,6.7326671374600409,1.0971457306699479,79.378493613970733,27.845577055977884,2014.6274999999998]
["V038","BlueKolding Vand A/S","Region Syddanmark","Kolding Kommune",245249,479.39,17.72,{"$f":"IFERROR(F21+G21*Nøgletal!$C$9,\"-\")","v":1761.4319999999998},{"$f":"IFERROR(H21/Nøgletal!$C$9,\"-\")","v":24.345984796129923},{"$f":"IF(H21>0,E21/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":9.1692747541885923E-4},{"$f":"IF(H21>0,E21/(SUMIFS($E$3:$E$153,$C$3:$C$153,C21,$H$3:$H$153,\">0\")),\"-\")","v":4.799673728102658E-3},{"$f":"IF(H21>0,E21/(SUMIFS($E$3:$E$153,$D$3:$D$153,D21,$H$3:$H$153,\">0\")),\"-\")","v":4.2810054549837571E-2},2.232350237570134E-2,1.615105396881992,0.11685278361077153,8.4542988942393205,1.0422529371918381,75.407000005829488]
["V039","Dianalund Vandværk","Region Sjælland","Sorø Kommune",277243,375,14.21,{"$f":"IFERROR(F22+G22*Nøgletal!$C$9,\"-\")","v":1403.0934999999999},{"$f":"IFERROR(H22/Nøgletal!$C$9,\"-\")","v":19.393137525915687},{"$f":"IF(H22>0,E22/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.0365454051496673E-3},{"$f":"IF(H22>0,E22/(SUMIFS($E$3:$E$153,$C$3:$C$153,C22,$H$3:$H$153,\">0\")),\"-\")","v":7.8403777005374639E-3},{"$f":"IF(H22>0,E22/(SUMIFS($E$3:$E$153,$D$3:$D$153,D22,$H$3:$H$153,\">0\")),\"-\")","v":0.27808783083006172},2.0101867593923493E-2,1.4543701204203647,0.15204952300164565,11.000782989169062,5.3929955475709637,390.18322786675918]
["V041","Novafos Vand Egedal A/S","Region Hovedstaden","Egedal Kommune",673182,0,25.85,{"$f":"IFERROR(F23+G23*Nøgletal!$C$9,\"-\")","v":1870.2474999999999},{"$f":"IFERROR(H23/Nøgletal!$C$9,\"-\")","v":25.85},{"$f":"IF(H23>0,E23/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":2.5168668241559332E-3},{"$f":"IF(H23>0,E23/(SUMIFS($E$3:$E$153,$C$3:$C$153,C23,$H$3:$H$153,\">0\")),\"-\")","v":6.3067458943293336E-3},{"$f":"IF(H23>0,E23/(SUMIFS($E$3:$E$153,$D$3:$D$153,D23,$H$3:$H$153,\">0\")),\"-\")","v":0.69217030806103852},6.5061007404430882E-2,4.7071638857105738,0.16302938136841327,11.7951757420047,17.892602463377848,1294.5297882253872]
["V043","Energi Viborg Vand A/S","Region Midtjylland","Viborg Kommune",2395683,781.25,12.46,{"$f":"IFERROR(F24+G24*Nøgletal!$C$9,\"-\")","v":1682.731},{"$f":"IFERROR(H24/Nøgletal!$C$9,\"-\")","v":23.258203178991018},{"$f":"IF(H24>0,E24/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":8.9568869397790764E-3},{"$f":"IF(H24>0,E24/(SUMIFS($E$3:$E$153,$C$3:$C$153,C24,$H$3:$H$153,\">0\")),\"-\")","v":4.6442000293785292E-2},{"$f":"IF(H24>0,E24/(SUMIFS($E$3:$E$153,$D$3:$D$153,D24,$H$3:$H$153,\">0\")),\"-\")","v":1},0.20832109629663284,15.072031317061384,1.0801574788716188,78.14939359636162,23.258203178991018,1682.731]
["V044","DIN Forsyning Vand A/S","Region Syddanmark","Esbjerg Kommune",5916094.9201019742,1000,14.75,{"$f":"IFERROR(F25+G25*Nøgletal!$C$9,\"-\")","v":2067.1624999999999},{"$f":"IFERROR(H25/Nøgletal!$C$9,\"-\")","v":28.571700069108502},{"$f":"IF(H25>0,E25/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":2.211886686358534E-2},{"$f":"IF(H25>0,E25/(SUMIFS($E$3:$E$153,$C$3:$C$153,C25,$H$3:$H$153,\">0\")),\"-\")","v":0.11578161526030702},{"$f":"IF(H25>0,E25/(SUMIFS($E$3:$E$153,$D$3:$D$153,D25,$H$3:$H$153,\">0\")),\"-\")","v":1},0.63197362989490302,45.723292122896225,3.3080775847344079,239.3394132555344,28.571700069108502,2067.1624999999999]
["V044","DIN Forsyning Vand A/S","Region Syddanmark","Varde Kommune",2552224.0798980258,1000,14.75,{"$f":"IFERROR(F26+G26*Nøgletal!$C$9,\"-\")","v":2067.1624999999999},{"$f":"IFERROR(H26/Nøgletal!$C$9,\"-\")","v":28.571700069108502},{"$f":"IF(H26>0,E26/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":9.5421566745801933E-3},{"$f":"IF(H26>0,E26/(SUMIFS($E$3:$E$153,$C$3:$C$153,C26,$H$3:$H$153,\">0\")),\"-\")","v":4.9948594548876991E-2},{"$f":"IF(H26>0,E26/(SUMIFS($E$3:$E$153,$D$3:$D$153,D26,$H$3:$H$153,\">0\")),\"-\")","v":0.72728064603186826},{"$f":"IF(H26>0,J26*I26,\"-\")","v":0.27263563851854705},{"$f":"IF(H26>0,J26*H26,\"-\")","v":19.72518844681688},{"$f":"IF(H26>0,K26*I26,\"-\")","v":1.4271162623240212},{"$f":"IF(H26>0,K26*H26,\"-\")","v":103.25186157914293},{"$f":"IF(H26>0,L26*I26,\"-\")","v":20.779644484490007},{"$f":"IF(H26>0,L26*H26,\"-\")","v":1503.4072784528519}]
["V045","FANØ VAND A/S","Region Syddanmark","Fanø Kommune",290317,1057.01,17.96,{"$f":"IFERROR(F27+G27*Nøgletal!$C$9,\"-\")","v":2356.4160000000002},{"$f":"IFERROR(H27/Nøgletal!$C$9,\"-\")","v":32.569675190048379},{"$f":"IF(H27>0,E27/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.0854259706713461E-3},{"$f":"IF(H27>0,E27/(SUMIFS($E$3:$E$153,$C$3:$C$153,C27,$H$3:$H$153,\">0\")),\"-\")","v":5.6816821994037864E-3},{"$f":"IF(H27>0,E27/(SUMIFS($E$3:$E$153,$D$3:$D$153,D27,$H$3:$H$153,\">0\")),\"-\")","v":1},3.5351971307608719E-2,2.5577151241054912,0.185050543767661,13.388406841590275,32.569675190048379,2356.4160000000002]
["V047","Faxe Vandforsyning A/S","Region Sjælland","Faxe Kommune",1788192,145,20.73,{"$f":"IFERROR(F28+G28*Nøgletal!$C$9,\"-\")","v":1644.8154999999999},{"$f":"IFERROR(H28/Nøgletal!$C$9,\"-\")","v":22.734146510020732},{"$f":"IF(H28>0,E28/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":6.6856230856158459E-3},{"$f":"IF(H28>0,E28/(SUMIFS($E$3:$E$153,$C$3:$C$153,C28,$H$3:$H$153,\">0\")),\"-\")","v":5.0569719275435222E-2},{"$f":"IF(H28>0,E28/(SUMIFS($E$3:$E$153,$D$3:$D$153,D28,$H$3:$H$153,\">0\")),\"-\")","v":1},0.15199193473916753,10.996616478378771,1.1496594069783639,83.177858094884613,22.734146510020732,1644.8154999999999]
["V050","FFV Vand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",603802,875,18.21,{"$f":"IFERROR(F29+G29*Nøgletal!$C$9,\"-\")","v":2192.4935},{"$f":"IFERROR(H29/Nøgletal!$C$9,\"-\")","v":30.303987560469942},{"$f":"IF(H29>0,E29/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":2.2574715636469794E-3},{"$f":"IF(H29>0,E29/(SUMIFS($E$3:$E$153,$C$3:$C$153,C29,$H$3:$H$153,\">0\")),\"-\")","v":1.18167764042905E-2},{"$f":"IF(H29>0,E29/(SUMIFS($E$3:$E$153,$D$3:$D$153,D29,$H$3:$H$153,\">0\")),\"-\")","v":0.24998054149298915},6.8410390182872691E-2,4.9494917297308385,0.35809544516047404,25.908205457360292,7.5754072197630835,548.08071234985903]
["V051","Fjerritslev Vand Amba","Region Nordjylland","Jammerbugt Kommune",197966,793.75,11.71,{"$f":"IFERROR(F30+G30*Nøgletal!$C$9,\"-\")","v":1640.9684999999999},{"$f":"IFERROR(H30/Nøgletal!$C$9,\"-\")","v":22.680974429854874},{"$f":"IF(H30>0,E30/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":7.4014762383850649E-4},{"$f":"IF(H30>0,E30/(SUMIFS($E$3:$E$153,$C$3:$C$153,C30,$H$3:$H$153,\">0\")),\"-\")","v":8.7263787489760165E-3},{"$f":"IF(H30>0,E30/(SUMIFS($E$3:$E$153,$D$3:$D$153,D30,$H$3:$H$153,\">0\")),\"-\")","v":0.24581514754546188},1.678726933059901E-2,1.2145589360688382,0.197922773270754,14.319712646139051,5.5753270759496241,403.37491394495527]
["V052","Fonden Djurs Vand","Region Midtjylland","Syddjurs Kommune",384154,1031.25,14.46,{"$f":"IFERROR(F31+G31*Nøgletal!$C$9,\"-\")","v":2077.431},{"$f":"IFERROR(H31/Nøgletal!$C$9,\"-\")","v":28.713628196268143},{"$f":"IF(H31>0,E31/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.4362601168284334E-3},{"$f":"IF(H31>0,E31/(SUMIFS($E$3:$E$153,$C$3:$C$153,C31,$H$3:$H$153,\">0\")),\"-\")","v":7.4470955384576326E-3},{"$f":"IF(H31>0,E31/(SUMIFS($E$3:$E$153,$D$3:$D$153,D31,$H$3:$H$153,\">0\")),\"-\")","v":0.55846402549296681},{"$f":"IF(H31>0,J31*I31,\"-\")","v":4.1240238987740284E-2},{"$f":"IF(H31>0,J31*H31,\"-\")","v":2.9837312907630094},{"$f":"IF(H31>0,K31*I31,\"-\")","v":0.21383313243335977},{"$f":"IF(H31>0,K31*H31,\"-\")","v":15.470827131553579},{"$f":"IF(H31>0,L31*I31,\"-\")","v":16.035528388996262},{"$f":"IF(H31>0,L31*H31,\"-\")","v":1160.1704789438795}]
["V053","Forsyning Helsingør Vand A/S","Region Hovedstaden","Helsingør Kommune",2740121,687.15,21.19,{"$f":"IFERROR(F32+G32*Nøgletal!$C$9,\"-\")","v":2220.2464999999997},{"$f":"IFERROR(H32/Nøgletal!$C$9,\"-\")","v":30.687581202487905},{"$f":"IF(H32>0,E32/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.0244658411949487E-2},{"$f":"IF(H32>0,E32/(SUMIFS($E$3:$E$153,$C$3:$C$153,C32,$H$3:$H$153,\">0\")),\"-\")","v":2.5670987736920458E-2},{"$f":"IF(H32>0,E32/(SUMIFS($E$3:$E$153,$D$3:$D$153,D32,$H$3:$H$153,\">0\")),\"-\")","v":1},0.31438378690845065,22.745666982826403,0.78778052072481775,56.995920674440562,30.687581202487905,2220.2464999999997]
["V054","Fredensborg Vand A/S","Region Hovedstaden","Fredensborg Kommune",1827612,254.01,17.5,{"$f":"IFERROR(F33+G33*Nøgletal!$C$9,\"-\")","v":1520.135},{"$f":"IFERROR(H33/Nøgletal!$C$9,\"-\")","v":21.010850034554252},{"$f":"IF(H33>0,E33/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":6.833005056922606E-3},{"$f":"IF(H33>0,E33/(SUMIFS($E$3:$E$153,$C$3:$C$153,C33,$H$3:$H$153,\">0\")),\"-\")","v":1.7122092506078625E-2},{"$f":"IF(H33>0,E33/(SUMIFS($E$3:$E$153,$D$3:$D$153,D33,$H$3:$H$153,\">0\")),\"-\")","v":1},0.14356724453635172,10.387090142205045,0.35974971792298321,26.027892091727832,21.010850034554252,1520.135]
["V055","Frederiksberg Vand A/S","Region Hovedstaden","Frederiksberg Kommune",4925812,370,21.51,{"$f":"IFERROR(F34+G34*Nøgletal!$C$9,\"-\")","v":1926.2484999999999},{"$f":"IFERROR(H34/Nøgletal!$C$9,\"-\")","v":26.624029025570145},{"$f":"IF(H34>0,E34/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.8416435384233664E-2},{"$f":"IF(H34>0,E34/(SUMIFS($E$3:$E$153,$C$3:$C$153,C34,$H$3:$H$153,\">0\")),\"-\")","v":4.6147764805413931E-2},{"$f":"IF(H34>0,E34/(SUMIFS($E$3:$E$153,$D$3:$D$153,D34,$H$3:$H$153,\">0\")),\"-\")","v":1},0.49031971021737414,35.474631034227016,1.2286394296445249,88.892062734781376,26.624029025570145,1926.2484999999999]
["V056","Andelsselskabet Frederiksberg Vandværk","Region Sjælland","Sorø Kommune",209107,656.25,17.96,{"$f":"IFERROR(F35+G35*Nøgletal!$C$9,\"-\")","v":1955.6559999999999},{"$f":"IFERROR(H35/Nøgletal!$C$9,\"-\")","v":27.030490670352453},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":7.8180116372507694E-4},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$153,$C$3:$C$153,C35,$H$3:$H$153,\">0\")),\"-\")","v":5.9135049751527988E-3},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$153,$D$3:$D$153,D35,$H$3:$H$153,\">0\")),\"-\")","v":0.20974420288837489},2.1132469062141383E-2,1.528934136645929,0.15984494105995053,11.564781485687421,5.6694887193347299,410.1875088438677]
["V057","Frederikshavn Vand A/S","Region Nordjylland","Frederikshavn Kommune",4317700,562.5,16.45,{"$f":"IFERROR(F36+G36*Nøgletal!$C$9,\"-\")","v":1752.6574999999998},{"$f":"IFERROR(H36/Nøgletal!$C$9,\"-\")","v":24.224706288873531},{"$f":"IF(H36>0,E36/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.6142849759289573E-2},{"$f":"IF(H36>0,E36/(SUMIFS($E$3:$E$153,$C$3:$C$153,C36,$H$3:$H$153,\">0\")),\"-\")","v":0.19032503321001459},{"$f":"IF(H36>0,E36/(SUMIFS($E$3:$E$153,$D$3:$D$153,D36,$H$3:$H$153,\">0\")),\"-\")","v":1},0.39105579408420266,28.29288670199206,4.610568028932704,333.57459689328113,24.224706288873531,1752.6574999999998]
["V058","Novafos Vand Frederikssund A/S","Region Hovedstaden","Frederikssund Kommune",1364092,850,19.55,{"$f":"IFERROR(F37+G37*Nøgletal!$C$9,\"-\")","v":2264.4425000000001},{"$f":"IFERROR(H37/Nøgletal!$C$9,\"-\")","v":31.298445058742228},{"$f":"IF(H37>0,E37/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":5.1000144090253682E-3},{"$f":"IF(H37>0,E37/(SUMIFS($E$3:$E$153,$C$3:$C$153,C37,$H$3:$H$153,\">0\")),\"-\")","v":1.277957761866403E-2},{"$f":"IF(H37>0,E37/(SUMIFS($E$3:$E$153,$D$3:$D$153,D37,$H$3:$H$153,\">0\")),\"-\")","v":1},0.1596225207796742,11.548689378409428,0.399980907971688,28.938618691751625,31.298445058742228,2264.4425000000001]
["V059","Furesø Vandforsyning a.m.b.a.","Region Hovedstaden","Furesø Kommune",1736286,375,14.21,{"$f":"IFERROR(F38+G38*Nøgletal!$C$9,\"-\")","v":1403.0934999999999},{"$f":"IFERROR(H38/Nøgletal!$C$9,\"-\")","v":19.393137525915687},{"$f":"IF(H38>0,E38/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":6.4915589404446472E-3},{"$f":"IF(H38>0,E38/(SUMIFS($E$3:$E$153,$C$3:$C$153,C38,$H$3:$H$153,\">0\")),\"-\")","v":1.6266499404145537E-2},{"$f":"IF(H38>0,E38/(SUMIFS($E$3:$E$153,$D$3:$D$153,D38,$H$3:$H$153,\">0\")),\"-\")","v":1},0.12589169528963057,9.1082641542047718,0.31545846000981997,22.823419581710475,19.393137525915687,1403.0934999999999]
["V061","Novafos Vand Gentofte A/S","Region Hovedstaden","Gentofte Kommune",3690650,0,18.95,{"$f":"IFERROR(F39+G39*Nøgletal!$C$9,\"-\")","v":1371.0324999999998},{"$f":"IFERROR(H39/Nøgletal!$C$9,\"-\")","v":18.95},{"$f":"IF(H39>0,E39/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.3798459472432559E-2},{"$f":"IF(H39>0,E39/(SUMIFS($E$3:$E$153,$C$3:$C$153,C39,$H$3:$H$153,\">0\")),\"-\")","v":3.4576075615370815E-2},{"$f":"IF(H39>0,E39/(SUMIFS($E$3:$E$153,$D$3:$D$153,D39,$H$3:$H$153,\">0\")),\"-\")","v":1},0.26148080700259696,18.91813638663789,0.65521663291127696,47.404923391130879,18.95,1371.0324999999998]
["V062","Gilleleje Vandværk a.m.b.a.","Region Hovedstaden","Gribskov Kommune",521808,1000,17.34,{"$f":"IFERROR(F40+G40*Nøgletal!$C$9,\"-\")","v":2254.549},{"$f":"IFERROR(H40/Nøgletal!$C$9,\"-\")","v":31.161700069108502},{"$f":"IF(H40>0,E40/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.9509155678243911E-3},{"$f":"IF(H40>0,E40/(SUMIFS($E$3:$E$153,$C$3:$C$153,C40,$H$3:$H$153,\">0\")),\"-\")","v":4.8885895071885477E-3},{"$f":"IF(H40>0,E40/(SUMIFS($E$3:$E$153,$D$3:$D$153,D40,$H$3:$H$153,\">0\")),\"-\")","v":0.65425383857305142},6.0793845784698181E-2,4.3984347425229133,0.15233675998400045,11.021564584842434,20.387661886676359,1475.0473375010345]
["V063","Give Vandværk A.m.b.a","Region Syddanmark","Vejle Kommune",295201,691.25,14.21,{"$f":"IFERROR(F41+G41*Nøgletal!$C$9,\"-\")","v":1719.3434999999999},{"$f":"IFERROR(H41/Nøgletal!$C$9,\"-\")","v":23.764250172771252},{"$f":"IF(H41>0,E41/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.1036860809671911E-3},{"$f":"IF(H41>0,E41/(SUMIFS($E$3:$E$153,$C$3:$C$153,C41,$H$3:$H$153,\">0\")),\"-\")","v":5.7772650824657089E-3},{"$f":"IF(H41>0,E41/(SUMIFS($E$3:$E$153,$D$3:$D$153,D41,$H$3:$H$153,\">0\")),\"-\")","v":1},2.6228272140309795E-2,1.8976154893514137,0.13729237273413106,9.9331031673143801,23.764250172771252,1719.3434999999999]
["V065","Novafos Vand Gladsaxe A/S","Region Hovedstaden","Gladsaxe Kommune",3542921,0,23.15,{"$f":"IFERROR(F42+G42*Nøgletal!$C$9,\"-\")","v":1674.9024999999997},{"$f":"IFERROR(H42/Nøgletal!$C$9,\"-\")","v":23.15},{"$f":"IF(H42>0,E42/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.3246136001119109E-2},{"$f":"IF(H42>0,E42/(SUMIFS($E$3:$E$153,$C$3:$C$153,C42,$H$3:$H$153,\">0\")),\"-\")","v":3.3192067629085713E-2},{"$f":"IF(H42>0,E42/(SUMIFS($E$3:$E$153,$D$3:$D$153,D42,$H$3:$H$153,\">0\")),\"-\")","v":1},0.30664804842590737,22.185986303614392,0.76839636561333424,55.593477052124726,23.15,1674.9024999999997]
["V067","Glostrup Vand a/s","Region Hovedstaden","Glostrup Kommune",1369248,282.75,19.25,{"$f":"IFERROR(F43+G43*Nøgletal!$C$9,\"-\")","v":1675.4875},{"$f":"IFERROR(H43/Nøgletal!$C$9,\"-\")","v":23.158085694540429},{"$f":"IF(H43>0,E43/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":5.119291462400752E-3},{"$f":"IF(H43>0,E43/(SUMIFS($E$3:$E$153,$C$3:$C$153,C43,$H$3:$H$153,\">0\")),\"-\")","v":1.282788191353698E-2},{"$f":"IF(H43>0,E43/(SUMIFS($E$3:$E$153,$D$3:$D$153,D43,$H$3:$H$153,\">0\")),\"-\")","v":1},0.1185529903816058,8.5773088541091802,0.29706918863313464,21.492955797607291,23.158085694540429,1675.4875]
["V068","Greve Vandværk A.m.b.a.","Region Sjælland","Greve Kommune",1943222,{"$f":"(350)*1.25","v":437.5},{"$f":"(15.36)*1.25","v":19.2},{"$f":"IFERROR(F44+G44*Nøgletal!$C$9,\"-\")","v":1826.62},{"$f":"IFERROR(H44/Nøgletal!$C$9,\"-\")","v":25.24699378023497},{"$f":"IF(H44>0,E44/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":7.2652432533400193E-3},{"$f":"IF(H44>0,E44/(SUMIFS($E$3:$E$153,$C$3:$C$153,C44,$H$3:$H$153,\">0\")),\"-\")","v":5.4953937289647745E-2},{"$f":"IF(H44>0,E44/(SUMIFS($E$3:$E$153,$D$3:$D$153,D44,$H$3:$H$153,\">0\")),\"-\")","v":1},0.18342555122896956,13.270838631415945,1.3874217129511592,100.37996093201636,25.24699378023497,1826.62]
["V069","GEV Vand A/S","Region Syddanmark","Billund Kommune",1166225,209.03,14.34,{"$f":"IFERROR(F45+G45*Nøgletal!$C$9,\"-\")","v":1246.5289999999998},{"$f":"IFERROR(H45/Nøgletal!$C$9,\"-\")","v":17.22914996544575},{"$f":"IF(H45>0,E45/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":4.3602369225577229E-3},{"$f":"IF(H45>0,E45/(SUMIFS($E$3:$E$153,$C$3:$C$153,C45,$H$3:$H$153,\">0\")),\"-\")","v":2.2823740335563128E-2},{"$f":"IF(H45>0,E45/(SUMIFS($E$3:$E$153,$D$3:$D$153,D45,$H$3:$H$153,\">0\")),\"-\")","v":0.6659469812040465},7.5123175823620672E-2,5.4351617708389544,0.39323364501381025,28.450454216749165,11.473700408200399,830.12222453329866]
["V070","Guldborgsund Vand A/S","Region Sjælland","Guldborgsund Kommune",1300488,846,17.649999999999999,{"$f":"IFERROR(F46+G46*Nøgletal!$C$9,\"-\")","v":2122.9775},{"$f":"IFERROR(H46/Nøgletal!$C$9,\"-\")","v":29.343158258465792},{"$f":"IF(H46>0,E46/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":4.8622142339113366E-3},{"$f":"IF(H46>0,E46/(SUMIFS($E$3:$E$153,$C$3:$C$153,C46,$H$3:$H$153,\">0\")),\"-\")","v":3.6777545745128155E-2},{"$f":"IF(H46>0,E46/(SUMIFS($E$3:$E$153,$D$3:$D$153,D46,$H$3:$H$153,\">0\")),\"-\")","v":0.71581399342578911},0.14267272175222537,10.322371418773505,1.0791693451572606,78.07790212212781,21.004243292717323,1519.6570022280982]
["V071","Haderslev Vand A/S","Region Syddanmark","Haderslev Kommune",1509311.08,911.14,18.46,{"$f":"IFERROR(F47+G47*Nøgletal!$C$9,\"-\")","v":2246.721},{"$f":"IFERROR(H47/Nøgletal!$C$9,\"-\")","v":31.053503800967523},{"$f":"IF(H47>0,E47/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":5.6429538885219184E-3},{"$f":"IF(H47>0,E47/(SUMIFS($E$3:$E$153,$C$3:$C$153,C47,$H$3:$H$153,\">0\")),\"-\")","v":2.9538145877089198E-2},{"$f":"IF(H47>0,E47/(SUMIFS($E$3:$E$153,$D$3:$D$153,D47,$H$3:$H$153,\">0\")),\"-\")","v":0.85907230843858373},0.17523349002589986,12.678143003373853,0.91726292526772257,66.363972643119723,26.677205195403502,1930.0957958874433]
["V074","HALSNÆS VAND A/S","Region Hovedstaden","Halsnæs Kommune",711244,987.64,18.46,{"$f":"IFERROR(F48+G48*Nøgletal!$C$9,\"-\")","v":2323.221},{"$f":"IFERROR(H48/Nøgletal!$C$9,\"-\")","v":32.110863856254319},{"$f":"IF(H48>0,E48/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":2.6591715575876398E-3},{"$f":"IF(H48>0,E48/(SUMIFS($E$3:$E$153,$C$3:$C$153,C48,$H$3:$H$153,\">0\")),\"-\")","v":6.66333202145389E-3},{"$f":"IF(H48>0,E48/(SUMIFS($E$3:$E$153,$D$3:$D$153,D48,$H$3:$H$153,\">0\")),\"-\")","v":1},8.5388295856120441E-2,6.1778432051903138,0.21396534736992576,15.480392882214128,32.110863856254319,2323.221]
["V080","Herning Vand A/S","Region Midtjylland","Herning Kommune",3277318,808.43,12.46,{"$f":"IFERROR(F49+G49*Nøgletal!$C$9,\"-\")","v":1709.9110000000001},{"$f":"IFERROR(H49/Nøgletal!$C$9,\"-\")","v":23.633876986869389},{"$f":"IF(H49>0,E49/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.2253109777755606E-2},{"$f":"IF(H49>0,E49/(SUMIFS($E$3:$E$153,$C$3:$C$153,C49,$H$3:$H$153,\">0\")),\"-\")","v":6.3533114990100045E-2},{"$f":"IF(H49>0,E49/(SUMIFS($E$3:$E$153,$D$3:$D$153,D49,$H$3:$H$153,\">0\")),\"-\")","v":0.78987943757942913},0.28958848919408253,20.951727193191868,1.501533824268652,108.63597218583696,18.667913462209807,1350.6235389908793]
["V081","HILLERØD VAND A/S","Region Hovedstaden","Hillerød Kommune",1758429,664.8,18.309999999999999,{"$f":"IFERROR(F50+G50*Nøgletal!$C$9,\"-\")","v":1989.5284999999997},{"$f":"IFERROR(H50/Nøgletal!$C$9,\"-\")","v":27.49866620594333},{"$f":"IF(H50>0,E50/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":6.5743463323940533E-3},{"$f":"IF(H50>0,E50/(SUMIFS($E$3:$E$153,$C$3:$C$153,C50,$H$3:$H$153,\">0\")),\"-\")","v":1.6473947426133846E-2},{"$f":"IF(H50>0,E50/(SUMIFS($E$3:$E$153,$D$3:$D$153,D50,$H$3:$H$153,\">0\")),\"-\")","v":0.87053138470327718},0.18078575531677182,13.07984939716844,0.45301158136551389,32.77538791179493,23.938451969753061,1731.9470000116337]
["V085","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3124289,1227.5,15.34,{"$f":"IFERROR(F51+G51*Nøgletal!$C$9,\"-\")","v":2337.3490000000002},{"$f":"IFERROR(H51/Nøgletal!$C$9,\"-\")","v":32.306136834830689},{"$f":"IF(H51>0,E51/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.1680970871436427E-2},{"$f":"IF(H51>0,E51/(SUMIFS($E$3:$E$153,$C$3:$C$153,C51,$H$3:$H$153,\">0\")),\"-\")","v":0.13771925045340883},{"$f":"IF(H51>0,E51/(SUMIFS($E$3:$E$153,$D$3:$D$153,D51,$H$3:$H$153,\">0\")),\"-\")","v":1},0.37736704333629667,27.302505585381063,4.4491769499381437,321.8979523280247,32.306136834830689,2337.3490000000002]
["V086","HOFOR Vand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1248718,100,22.4,{"$f":"IFERROR(F52+G52*Nøgletal!$C$9,\"-\")","v":1720.6399999999999},{"$f":"IFERROR(H52/Nøgletal!$C$9,\"-\")","v":23.782170006910849},{"$f":"IF(H52>0,E52/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":4.6686585602799075E-3},{"$f":"IF(H52>0,E52/(SUMIFS($E$3:$E$153,$C$3:$C$153,C52,$H$3:$H$153,\">0\")),\"-\")","v":1.1698689388122583E-2},{"$f":"IF(H52>0,E52/(SUMIFS($E$3:$E$153,$D$3:$D$153,D52,$H$3:$H$153,\">0\")),\"-\")","v":1},0.1110308315847964,8.0330806651600195,0.27822021988637513,20.12923290877924,23.782170006910849,1720.6399999999999]
["V087","HOFOR VAND BRØNDBY A/S","Region Hovedstaden","Brøndby Kommune",1831692,125,25.99,{"$f":"IFERROR(F53+G53*Nøgletal!$C$9,\"-\")","v":2005.3764999999999},{"$f":"IFERROR(H53/Nøgletal!$C$9,\"-\")","v":27.717712508638563},{"$f":"IF(H53>0,E53/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":6.848259203115695E-3},{"$f":"IF(H53>0,E53/(SUMIFS($E$3:$E$153,$C$3:$C$153,C53,$H$3:$H$153,\">0\")),\"-\")","v":1.7160316230493217E-2},{"$f":"IF(H53>0,E53/(SUMIFS($E$3:$E$153,$D$3:$D$153,D53,$H$3:$H$153,\">0\")),\"-\")","v":1},0.18981807977659906,13.73333807183694,0.4756447118341352,34.412894901199678,27.717712508638563,2005.3764999999999]
["V088","HOFOR VAND DRAGØR A/S","Region Hovedstaden","Dragør Kommune",664068,441.15,24.3,{"$f":"IFERROR(F54+G54*Nøgletal!$C$9,\"-\")","v":2199.2550000000001},{"$f":"IFERROR(H54/Nøgletal!$C$9,\"-\")","v":30.397442985487221},{"$f":"IF(H54>0,E54/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":2.4827917534687234E-3},{"$f":"IF(H54>0,E54/(SUMIFS($E$3:$E$153,$C$3:$C$153,C54,$H$3:$H$153,\">0\")),\"-\")","v":6.2213608393502677E-3},{"$f":"IF(H54>0,E54/(SUMIFS($E$3:$E$153,$D$3:$D$153,D54,$H$3:$H$153,\">0\")),\"-\")","v":1},7.5470520770903368E-2,5.4602921777748579,0.18911346140629268,13.682358932745274,30.397442985487221,2199.2550000000001]
["V089","HOFOR Vand Herlev A/S","Region Hovedstaden","Herlev Kommune",1522493,0,22.8,{"$f":"IFERROR(F55+G55*Nøgletal!$C$9,\"-\")","v":1649.58},{"$f":"IFERROR(H55/Nøgletal!$C$9,\"-\")","v":22.8},{"$f":"IF(H55>0,E55/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":5.6922379411654487E-3},{"$f":"IF(H55>0,E55/(SUMIFS($E$3:$E$153,$C$3:$C$153,C55,$H$3:$H$153,\">0\")),\"-\")","v":1.4263566876261026E-2},{"$f":"IF(H55>0,E55/(SUMIFS($E$3:$E$153,$D$3:$D$153,D55,$H$3:$H$153,\">0\")),\"-\")","v":1},0.12978302505857223,9.3898018629877011,0.32520932477875142,23.528894647742661,22.8,1649.58]
["V090","HOFOR Vand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",3082147,0,19.559999999999999,{"$f":"IFERROR(F56+G56*Nøgletal!$C$9,\"-\")","v":1415.1659999999997},{"$f":"IFERROR(H56/Nøgletal!$C$9,\"-\")","v":19.559999999999999},{"$f":"IF(H56>0,E56/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.152341199181163E-2},{"$f":"IF(H56>0,E56/(SUMIFS($E$3:$E$153,$C$3:$C$153,C56,$H$3:$H$153,\">0\")),\"-\")","v":2.8875278807171719E-2},{"$f":"IF(H56>0,E56/(SUMIFS($E$3:$E$153,$D$3:$D$153,D56,$H$3:$H$153,\">0\")),\"-\")","v":1},0.22539793855983548,16.307540854804095,0.56480045346827878,40.863312808429967,19.559999999999999,1415.1659999999997]
["V091","HOFOR Vand København A/S","Region Hovedstaden","Københavns Kommune",51215365,480,17.649999999999999,{"$f":"IFERROR(F57+G57*Nøgletal!$C$9,\"-\")","v":1756.9774999999997},{"$f":"IFERROR(H57/Nøgletal!$C$9,\"-\")","v":24.284416033172079},{"$f":"IF(H57>0,E57/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":0.19148202574569276},{"$f":"IF(H57>0,E57/(SUMIFS($E$3:$E$153,$C$3:$C$153,C57,$H$3:$H$153,\">0\")),\"-\")","v":0.47981421508645244},{"$f":"IF(H57>0,E57/(SUMIFS($E$3:$E$153,$D$3:$D$153,D57,$H$3:$H$153,\">0\")),\"-\")","v":1},4.6500291760829704,336.42961088960283,11.652008017789322,843.02278008705741,24.284416033172079,1756.9774999999997]
["V092","HOFOR Vand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1813158,0,21.85,{"$f":"IFERROR(F58+G58*Nøgletal!$C$9,\"-\")","v":1580.8475000000001},{"$f":"IFERROR(H58/Nøgletal!$C$9,\"-\")","v":21.85},{"$f":"IF(H58>0,E58/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":6.7789650007767941E-3},{"$f":"IF(H58>0,E58/(SUMIFS($E$3:$E$153,$C$3:$C$153,C58,$H$3:$H$153,\">0\")),\"-\")","v":1.6986679341203993E-2},{"$f":"IF(H58>0,E58/(SUMIFS($E$3:$E$153,$D$3:$D$153,D58,$H$3:$H$153,\">0\")),\"-\")","v":1},0.14812038526697296,10.716509874065494,0.37115894360530727,26.853349569843981,21.85,1580.8475000000001]
["V093","HOFOR Vand Vallensbæk A/S","Region Hovedstaden","Vallensbæk Kommune",459509,125,21.13,{"$f":"IFERROR(F59+G59*Nøgletal!$C$9,\"-\")","v":1653.7554999999998},{"$f":"IFERROR(H59/Nøgletal!$C$9,\"-\")","v":22.85771250863856},{"$f":"IF(H59>0,E59/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.717994476235355E-3},{"$f":"IF(H59>0,E59/(SUMIFS($E$3:$E$153,$C$3:$C$153,C59,$H$3:$H$153,\">0\")),\"-\")","v":4.3049375936334861E-3},{"$f":"IF(H59>0,E59/(SUMIFS($E$3:$E$153,$D$3:$D$153,D59,$H$3:$H$153,\">0\")),\"-\")","v":1},3.9269423829216825E-2,2.8411428140438373,9.8401025882904516E-2,7.1193142226281418,22.85771250863856,1653.7554999999998]
["V094","FORS Vand Holbæk A/S","Region Sjælland","Holbæk Kommune",2293801,625,12.79,{"$f":"IFERROR(F60+G60*Nøgletal!$C$9,\"-\")","v":1550.3564999999999},{"$f":"IFERROR(H60/Nøgletal!$C$9,\"-\")","v":21.428562543192811},{"$f":"IF(H60>0,E60/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":8.5759744587878221E-3},{"$f":"IF(H60>0,E60/(SUMIFS($E$3:$E$153,$C$3:$C$153,C60,$H$3:$H$153,\">0\")),\"-\")","v":6.486824269637298E-2},{"$f":"IF(H60>0,E60/(SUMIFS($E$3:$E$153,$D$3:$D$153,D60,$H$3:$H$153,\">0\")),\"-\")","v":0.67663965871275689},0.18377080505895896,13.295817746015681,1.3900331956862386,100.56890170789937,14.499415245930949,1049.0326930431042]
["V096","Hornslet Vandværk A.m.b.a","Region Midtjylland","Syddjurs Kommune",303722,812.5,15.77,{"$f":"IFERROR(F61+G61*Nøgletal!$C$9,\"-\")","v":1953.4594999999999},{"$f":"IFERROR(H61/Nøgletal!$C$9,\"-\")","v":27.000131306150656},{"$f":"IF(H61>0,E61/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.1355440661905522E-3},{"$f":"IF(H61>0,E61/(SUMIFS($E$3:$E$153,$C$3:$C$153,C61,$H$3:$H$153,\">0\")),\"-\")","v":5.8878646353582916E-3},{"$f":"IF(H61>0,E61/(SUMIFS($E$3:$E$153,$D$3:$D$153,D61,$H$3:$H$153,\">0\")),\"-\")","v":0.44153597450703325},3.0659838891065144E-2,2.218239343768563,0.15897311826751473,11.50170510665469,11.921529288079087,862.52264399252192]
["V097","HORSENS VAND A/S","Region Midtjylland","Horsens Kommune",4155320,962.5,14.21,{"$f":"IFERROR(F62+G62*Nøgletal!$C$9,\"-\")","v":1990.5934999999999},{"$f":"IFERROR(H62/Nøgletal!$C$9,\"-\")","v":27.513386316516932},{"$f":"IF(H62>0,E62/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.5535749695849907E-2},{"$f":"IF(H62>0,E62/(SUMIFS($E$3:$E$153,$C$3:$C$153,C62,$H$3:$H$153,\">0\")),\"-\")","v":8.0553801425635993E-2},{"$f":"IF(H62>0,E62/(SUMIFS($E$3:$E$153,$D$3:$D$153,D62,$H$3:$H$153,\">0\")),\"-\")","v":1},{"$f":"IF(H62>0,J62*I62,\"-\")","v":0.42744108309862894},{"$f":"IF(H62>0,J62*H62,\"-\")","v":30.925362362185801},{"$f":"IF(H62>0,K62*I62,\"-\")","v":2.2163078578875153},{"$f":"IF(H62>0,K62*H62,\"-\")","v":160.34987351816173},{"$f":"IF(H62>0,L62*I62,\"-\")","v":27.513386316516932},{"$f":"IF(H62>0,L62*H62,\"-\")","v":1990.5934999999999}]
["V098","HTK Vand A/S","Region Hovedstaden","Høje-Taastrup Kommune",2163404,0,20.46,{"$f":"IFERROR(F63+G63*Nøgletal!$C$9,\"-\")","v":1480.2809999999999},{"$f":"IFERROR(H63/Nøgletal!$C$9,\"-\")","v":20.46},{"$f":"IF(H63>0,E63/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":8.0884511987044262E-3},{"$f":"IF(H63>0,E63/(SUMIFS($E$3:$E$153,$C$3:$C$153,C63,$H$3:$H$153,\">0\")),\"-\")","v":2.0267979973878768E-2},{"$f":"IF(H63>0,E63/(SUMIFS($E$3:$E$153,$D$3:$D$153,D63,$H$3:$H$153,\">0\")),\"-\")","v":1},0.16548971152549258,11.973180628869386,0.41468287026555961,30.002305663713233,20.46,1480.2809999999999]
["V101","Høng Vandværk a.m.b.a.","Region Sjælland","Kalundborg Kommune",231266,712.5,15.46,{"$f":"IFERROR(F64+G64*Nøgletal!$C$9,\"-\")","v":1831.0309999999999},{"$f":"IFERROR(H64/Nøgletal!$C$9,\"-\")","v":25.307961299239807},{"$f":"IF(H64>0,E64/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":8.6464837585563197E-4},{"$f":"IF(H64>0,E64/(SUMIFS($E$3:$E$153,$C$3:$C$153,C64,$H$3:$H$153,\">0\")),\"-\")","v":6.5401571520020234E-3},{"$f":"IF(H64>0,E64/(SUMIFS($E$3:$E$153,$D$3:$D$153,D64,$H$3:$H$153,\">0\")),\"-\")","v":2.9244299905754514E-2},2.188248763360489E-2,1.5831979802913136,0.16551804409381365,11.975230490187416,0.74011361023819755,53.547219700733592]
["V102","NOVAFOS VAND HØRSHOLM A/S","Region Hovedstaden","Hørsholm Kommune",1285329,0,23.25,{"$f":"IFERROR(F65+G65*Nøgletal!$C$9,\"-\")","v":1682.1374999999998},{"$f":"IFERROR(H65/Nøgletal!$C$9,\"-\")","v":23.25},{"$f":"IF(H65>0,E65/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":4.8055383510336308E-3},{"$f":"IF(H65>0,E65/(SUMIFS($E$3:$E$153,$C$3:$C$153,C65,$H$3:$H$153,\">0\")),\"-\")","v":1.2041681734824205E-2},{"$f":"IF(H65>0,E65/(SUMIFS($E$3:$E$153,$D$3:$D$153,D65,$H$3:$H$153,\">0\")),\"-\")","v":1},0.11172876666153192,8.083576267961833,0.27996910033466277,20.255764409212848,23.25,1682.1374999999998]
["V103","ANDELSSELSKABET HAARBY VANDVÆRK","Region Syddanmark","Assens Kommune",309141,1531.25,14.53,{"$f":"IFERROR(F66+G66*Nøgletal!$C$9,\"-\")","v":2582.4955},{"$f":"IFERROR(H66/Nøgletal!$C$9,\"-\")","v":35.694478230822391},{"$f":"IF(H66>0,E66/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.1558044137935793E-3},{"$f":"IF(H66>0,E66/(SUMIFS($E$3:$E$153,$C$3:$C$153,C66,$H$3:$H$153,\">0\")),\"-\")","v":6.0500794538586649E-3},{"$f":"IF(H66>0,E66/(SUMIFS($E$3:$E$153,$D$3:$D$153,D66,$H$3:$H$153,\">0\")),\"-\")","v":0.33159957608938162},4.1255835487243354E-2,2.9848596975020567,0.21595442936050394,15.624302964232459,11.836273850072365,856.35441305273559]
["V106","Ikast Vandforsyning A.m.b.A","Region Midtjylland","Ikast-Brande Kommune",808175,656.25,16.28,{"$f":"IFERROR(F67+G67*Nøgletal!$C$9,\"-\")","v":1834.1079999999999},{"$f":"IFERROR(H67/Nøgletal!$C$9,\"-\")","v":25.350490670352453},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":3.0215734312744867E-3},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$153,$C$3:$C$153,C67,$H$3:$H$153,\">0\")),\"-\")","v":1.5667040917946962E-2},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$153,$D$3:$D$153,D67,$H$3:$H$153,\">0\")),\"-\")","v":0.40657819804120038},7.6598369079308726E-2,5.5418920028879857,0.39716717462244461,28.735045083933866,10.306956816212162,745.70832565294995]
["V107","Ishøj Vand A/S","Region Hovedstaden","Ishøj Kommune",1143546,248,18.63,{"$f":"IFERROR(F68+G68*Nøgletal!$C$9,\"-\")","v":1595.8804999999998},{"$f":"IFERROR(H68/Nøgletal!$C$9,\"-\")","v":22.057781617138907},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":4.2754455545398135E-3},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$153,$C$3:$C$153,C68,$H$3:$H$153,\">0\")),\"-\")","v":1.0713379205737426E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$153,$D$3:$D$153,D68,$H$3:$H$153,\">0\")),\"-\")","v":1},9.4306844358006556E-2,6.8231001893017735,0.23631337890175322,17.097272963541844,22.057781617138907,1595.8804999999998]
["V108","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",96270,818,14.46,{"$f":"IFERROR(F69+G69*Nøgletal!$C$9,\"-\")","v":1864.181},{"$f":"IFERROR(H69/Nøgletal!$C$9,\"-\")","v":25.766150656530755},{"$f":"IF(H69>0,E69/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":3.5993055245311326E-4},{"$f":"IF(H69>0,E69/(SUMIFS($E$3:$E$153,$C$3:$C$153,C69,$H$3:$H$153,\">0\")),\"-\")","v":4.2435998209991678E-3},{"$f":"IF(H69>0,E69/(SUMIFS($E$3:$E$153,$D$3:$D$153,D69,$H$3:$H$153,\">0\")),\"-\")","v":0.11953883118415089},9.2740248403952608E-3,0.6709756972025972,0.10934123231389151,7.9108381579100495,3.0800555335964286,222.84201785570158]
["V110","JYLLINGE VANDVÆRK A.M.B.A","Region Sjælland","Roskilde Kommune",229601,875,17.97,{"$f":"IFERROR(F70+G70*Nøgletal!$C$9,\"-\")","v":2175.1295},{"$f":"IFERROR(H70/Nøgletal!$C$9,\"-\")","v":30.06398756046994},{"$f":"IF(H70>0,E70/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":8.5842333825477573E-4},{"$f":"IF(H70>0,E70/(SUMIFS($E$3:$E$153,$C$3:$C$153,C70,$H$3:$H$153,\">0\")),\"-\")","v":6.4930712783410295E-3},{"$f":"IF(H70>0,E70/(SUMIFS($E$3:$E$153,$D$3:$D$153,D70,$H$3:$H$153,\">0\")),\"-\")","v":6.2793935051224964E-2},2.5807628562908656E-2,1.8671819265264411,0.19520761414128937,14.123270883122284,1.8878360822529847,136.58494055100343]
["V111","KALUNDBORG OVERFLADEVAND A/S","Region Sjælland","Kalundborg Kommune",3595645,0,17.649999999999999,{"$f":"IFERROR(F71+G71*Nøgletal!$C$9,\"-\")","v":1276.9774999999997},{"$f":"IFERROR(H71/Nøgletal!$C$9,\"-\")","v":17.649999999999999},{"$f":"IF(H71>0,E71/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.3443258453051568E-2},{"$f":"IF(H71>0,E71/(SUMIFS($E$3:$E$153,$C$3:$C$153,C71,$H$3:$H$153,\">0\")),\"-\")","v":0.10168413585572594},{"$f":"IF(H71>0,E71/(SUMIFS($E$3:$E$153,$D$3:$D$153,D71,$H$3:$H$153,\">0\")),\"-\")","v":0.45468041447781637},0.23727351169636016,17.166738571231654,1.7947249978535627,129.84835359470526,8.0251093155334576,580.61665897884563]
["V112","Kalundborg Vandforsyning A/S","Region Sjælland","Kalundborg Kommune",3359228,903.75,22.46,{"$f":"IFERROR(F72+G72*Nøgletal!$C$9,\"-\")","v":2528.7309999999998},{"$f":"IFERROR(H72/Nøgletal!$C$9,\"-\")","v":34.951361437456804},{"$f":"IF(H72>0,E72/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.2559351717627161E-2},{"$f":"IF(H72>0,E72/(SUMIFS($E$3:$E$153,$C$3:$C$153,C72,$H$3:$H$153,\">0\")),\"-\")","v":9.4998309433316844E-2},{"$f":"IF(H72>0,E72/(SUMIFS($E$3:$E$153,$D$3:$D$153,D72,$H$3:$H$153,\">0\")),\"-\")","v":0.42478475471451888},0.43896644130293083,31.759222028267043,3.3203202489512194,240.22517001162072,14.846805495148581,1074.1663775739999]
["V113","Kerteminde Forsyning - Vand A/S","Region Syddanmark","Kerteminde Kommune",896913,795,17.600000000000001,{"$f":"IFERROR(F73+G73*Nøgletal!$C$9,\"-\")","v":2068.3599999999997},{"$f":"IFERROR(H73/Nøgletal!$C$9,\"-\")","v":28.588251554941255},{"$f":"IF(H73>0,E73/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":3.3533436334515338E-3},{"$f":"IF(H73>0,E73/(SUMIFS($E$3:$E$153,$C$3:$C$153,C73,$H$3:$H$153,\">0\")),\"-\")","v":1.7553138901662144E-2},{"$f":"IF(H73>0,E73/(SUMIFS($E$3:$E$153,$D$3:$D$153,D73,$H$3:$H$153,\">0\")),\"-\")","v":0.7283939588600219},9.586623134327317E-2,6.9359218376858136,0.50181355049954257,36.306210378641907,20.823509726989837,1506.5809287477146]
["V116","Køge Vand A/S","Region Sjælland","Køge Kommune",1641522,516.25,20.59,{"$f":"IFERROR(F74+G74*Nøgletal!$C$9,\"-\")","v":2005.9364999999998},{"$f":"IFERROR(H74/Nøgletal!$C$9,\"-\")","v":27.725452660677263},{"$f":"IF(H74>0,E74/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":6.1372589625422191E-3},{"$f":"IF(H74>0,E74/(SUMIFS($E$3:$E$153,$C$3:$C$153,C74,$H$3:$H$153,\">0\")),\"-\")","v":4.6421920422667691E-2},{"$f":"IF(H74>0,E74/(SUMIFS($E$3:$E$153,$D$3:$D$153,D74,$H$3:$H$153,\">0\")),\"-\")","v":0.85251151251640467},0.17015828283228154,12.310951762915568,1.2870687570964001,93.11942457592454,23.636267582955949,1710.0839596268629]
["V114","Klemensker Vandværk","Region Hovedstaden","Bornholms Regionskommune",390318,1125,14.59,{"$f":"IFERROR(F75+G75*Nøgletal!$C$9,\"-\")","v":2180.5864999999999},{"$f":"IFERROR(H75/Nøgletal!$C$9,\"-\")","v":30.139412577747063},{"$f":"IF(H75>0,E75/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.459305841616228E-3},{"$f":"IF(H75>0,E75/(SUMIFS($E$3:$E$153,$C$3:$C$153,C75,$H$3:$H$153,\">0\")),\"-\")","v":3.6567175652094629E-3},{"$f":"IF(H75>0,E75/(SUMIFS($E$3:$E$153,$D$3:$D$153,D75,$H$3:$H$153,\">0\")),\"-\")","v":0.14931485887852614},4.3982620837587909E-2,3.1821426175994847,0.1102113193781427,7.9737889570086242,4.5002621357279784,325.59396551991921]
["V115","Kvarmløse-Tølløse Vandværk","Region Sjælland","Holbæk Kommune",210395,625,16.36,{"$f":"IFERROR(F76+G76*Nøgletal!$C$9,\"-\")","v":1808.646},{"$f":"IFERROR(H76/Nøgletal!$C$9,\"-\")","v":24.998562543192815},{"$f":"IF(H76>0,E76/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":7.866166883076012E-4},{"$f":"IF(H76>0,E76/(SUMIFS($E$3:$E$153,$C$3:$C$153,C76,$H$3:$H$153,\">0\")),\"-\")","v":5.9499293627055675E-3},{"$f":"IF(H76>0,E76/(SUMIFS($E$3:$E$153,$D$3:$D$153,D76,$H$3:$H$153,\">0\")),\"-\")","v":6.2063623215296571E-2},1.9664286480176776E-2,1.4227111268407897,0.14873968130117449,10.761315942139973,1.5515013666047448,112.25112387385327]
["V117","Langeland Vand ApS","Region Syddanmark","Langeland Kommune",775930,1002.59,13.66,{"$f":"IFERROR(F77+G77*Nøgletal!$C$9,\"-\")","v":1990.8910000000001},{"$f":"IFERROR(H77/Nøgletal!$C$9,\"-\")","v":27.517498272287494},{"$f":"IF(H77>0,E77/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":2.9010170724518974E-3},{"$f":"IF(H77>0,E77/(SUMIFS($E$3:$E$153,$C$3:$C$153,C77,$H$3:$H$153,\">0\")),\"-\")","v":1.5185427201932302E-2},{"$f":"IF(H77>0,E77/(SUMIFS($E$3:$E$153,$D$3:$D$153,D77,$H$3:$H$153,\">0\")),\"-\")","v":1},{"$f":"IF(H77>0,J77*I77,\"-\")","v":7.9828732279071613E-2},{"$f":"IF(H77>0,J77*H77,\"-\")","v":5.7756087803908311},{"$f":"IF(H77>0,K77*I77,\"-\")","v":0.41786496679311963},{"$f":"IF(H77>0,K77*H77,\"-\")","v":30.232530347482204},{"$f":"IF(H77>0,L77*I77,\"-\")","v":27.517498272287494},{"$f":"IF(H77>0,L77*H77,\"-\")","v":1990.8910000000001}]
["V118","Langeskov Vandværk","Region Syddanmark","Kerteminde Kommune",334444,{"$f":"460*1.25","v":575},{"$f":"(5.5+6.37)*1.25","v":14.837500000000002},{"$f":"IFERROR(F78+G78*Nøgletal!$C$9,\"-\")","v":1648.493125},{"$f":"IFERROR(H78/Nøgletal!$C$9,\"-\")","v":22.78497753973739},{"$f":"IF(H78>0,E78/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.2504062915199856E-3},{"$f":"IF(H78>0,E78/(SUMIFS($E$3:$E$153,$C$3:$C$153,C78,$H$3:$H$153,\">0\")),\"-\")","v":6.5452747221051467E-3},{"$f":"IF(H78>0,E78/(SUMIFS($E$3:$E$153,$D$3:$D$153,D78,$H$3:$H$153,\">0\")),\"-\")","v":0.2716060411399781},2.8490479267829195E-2,2.0612861750274418,0.14913393753457665,10.78984038062662,6.188537547031391,447.74069152772108]
["V119","FORS Vand Lejre A/S","Region Sjælland","Lejre Kommune",235574,625,21.16,{"$f":"IFERROR(F79+G79*Nøgletal!$C$9,\"-\")","v":2155.9259999999999},{"$f":"IFERROR(H79/Nøgletal!$C$9,\"-\")","v":29.798562543192816},{"$f":"IF(H79>0,E79/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":8.8075495963009975E-4},{"$f":"IF(H79>0,E79/(SUMIFS($E$3:$E$153,$C$3:$C$153,C79,$H$3:$H$153,\">0\")),\"-\")","v":6.6619865476365949E-3},{"$f":"IF(H79>0,E79/(SUMIFS($E$3:$E$153,$D$3:$D$153,D79,$H$3:$H$153,\">0\")),\"-\")","v":1},2.6245231749764789E-2,1.8988425170954824,0.19851762280165824,14.362750009699973,29.798562543192816,2155.9259999999999]
["V120","Lemvig Vand & Spildevand A/S","Region Midtjylland","Lemvig Kommune",2004834,938.67,16.760000000000002,{"$f":"IFERROR(F80+G80*Nøgletal!$C$9,\"-\")","v":2151.2559999999999},{"$f":"IFERROR(H80/Nøgletal!$C$9,\"-\")","v":29.734015203870076},{"$f":"IF(H80>0,E80/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":7.4955958159009543E-3},{"$f":"IF(H80>0,E80/(SUMIFS($E$3:$E$153,$C$3:$C$153,C80,$H$3:$H$153,\">0\")),\"-\")","v":3.8865117470462805E-2},{"$f":"IF(H80>0,E80/(SUMIFS($E$3:$E$153,$D$3:$D$153,D80,$H$3:$H$153,\">0\")),\"-\")","v":1},0.22287415995206389,16.124945472531824,1.1556159937669375,83.608817149037932,29.734015203870076,2151.2559999999999]
["V122","Lille Skensved Vandværk Amba","Region Sjælland","Næstved Kommune",377981,250,{"$f":"5+7.97","v":12.969999999999999},{"$f":"IFERROR(F81+G81*Nøgletal!$C$9,\"-\")","v":1188.3795},{"$f":"IFERROR(H81/Nøgletal!$C$9,\"-\")","v":16.425425017277128},{"$f":"IF(H81>0,E81/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.4131807431887421E-3},{"$f":"IF(H81>0,E81/(SUMIFS($E$3:$E$153,$C$3:$C$153,C81,$H$3:$H$153,\">0\")),\"-\")","v":1.0689228595949585E-2},{"$f":"IF(H81>0,E81/(SUMIFS($E$3:$E$153,$D$3:$D$153,D81,$H$3:$H$153,\">0\")),\"-\")","v":0.14996538323437633},2.3212094333106649E-2,1.6793950250002658,0.17557512279530438,12.70286013424027,2.4632451575034771,178.21578714537654]
["V123","Lillerød Andelsvandværk a.m.b.a.","Region Hovedstaden","Allerød Kommune",606012,375,16.52,{"$f":"IFERROR(F82+G82*Nøgletal!$C$9,\"-\")","v":1570.222},{"$f":"IFERROR(H82/Nøgletal!$C$9,\"-\")","v":21.70313752591569},{"$f":"IF(H82>0,E82/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":2.2657342261682358E-3},{"$f":"IF(H82>0,E82/(SUMIFS($E$3:$E$153,$C$3:$C$153,C82,$H$3:$H$153,\">0\")),\"-\")","v":5.6774597254744003E-3},{"$f":"IF(H82>0,E82/(SUMIFS($E$3:$E$153,$D$3:$D$153,D82,$H$3:$H$153,\">0\")),\"-\")","v":1},4.9173541507703381E-2,3.5577057280823396,0.12321868921981845,8.9148721650538629,21.70313752591569,1570.222]
["V125","Lolland Vand A/S","Region Sjælland","Lolland Kommune",1596048,956.25,24.56,{"$f":"IFERROR(F83+G83*Nøgletal!$C$9,\"-\")","v":2733.1659999999997},{"$f":"IFERROR(H83/Nøgletal!$C$9,\"-\")","v":37.777000691085},{"$f":"IF(H83>0,E83/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":5.9672425301930667E-3},{"$f":"IF(H83>0,E83/(SUMIFS($E$3:$E$153,$C$3:$C$153,C83,$H$3:$H$153,\">0\")),\"-\")","v":4.5135924615544547E-2},{"$f":"IF(H83>0,E83/(SUMIFS($E$3:$E$153,$D$3:$D$153,D83,$H$3:$H$153,\">0\")),\"-\")","v":1},0.22542452518697528,16.309464397277662,1.7050998553941867,123.36397453776941,37.777000691085,2733.1659999999997]
["V126","Lyngby-Taarbæk Vand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2865470,0,22.94,{"$f":"IFERROR(F84+G84*Nøgletal!$C$9,\"-\")","v":1659.7090000000001},{"$f":"IFERROR(H84/Nøgletal!$C$9,\"-\")","v":22.94},{"$f":"IF(H84>0,E84/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.0713308404880259E-2},{"$f":"IF(H84>0,E84/(SUMIFS($E$3:$E$153,$C$3:$C$153,C84,$H$3:$H$153,\">0\")),\"-\")","v":2.6845327352519637E-2},{"$f":"IF(H84>0,E84/(SUMIFS($E$3:$E$153,$D$3:$D$153,D84,$H$3:$H$153,\">0\")),\"-\")","v":1},0.24576329480795317,17.78097437935541,0.61583180946680049,44.555431414923014,22.94,1659.7090000000001]
["V127","Læsø Vand A/S","Region Nordjylland","Læsø Kommune",164285,1500,16.25,{"$f":"IFERROR(F85+G85*Nøgletal!$C$9,\"-\")","v":2675.6875},{"$f":"IFERROR(H85/Nøgletal!$C$9,\"-\")","v":36.982550103662753},{"$f":"IF(H85>0,E85/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":6.1422240375776159E-4},{"$f":"IF(H85>0,E85/(SUMIFS($E$3:$E$153,$C$3:$C$153,C85,$H$3:$H$153,\">0\")),\"-\")","v":7.2417138941814506E-3},{"$f":"IF(H85>0,E85/(SUMIFS($E$3:$E$153,$D$3:$D$153,D85,$H$3:$H$153,\">0\")),\"-\")","v":1},2.2715510821763592E-2,1.6434672079545958,0.26781704692795621,19.376563345237631,36.982550103662753,2675.6875]
["V128","Løgstør Vand Amba","Region Nordjylland","Vesthimmerlands Kommune",507713,750,10.46,{"$f":"IFERROR(F86+G86*Nøgletal!$C$9,\"-\")","v":1506.7809999999999},{"$f":"IFERROR(H86/Nøgletal!$C$9,\"-\")","v":20.826275051831377},{"$f":"IF(H86>0,E86/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.8982177269931183E-3},{"$f":"IF(H86>0,E86/(SUMIFS($E$3:$E$153,$C$3:$C$153,C86,$H$3:$H$153,\">0\")),\"-\")","v":2.2380085134714348E-2},{"$f":"IF(H86>0,E86/(SUMIFS($E$3:$E$153,$D$3:$D$153,D86,$H$3:$H$153,\">0\")),\"-\")","v":0.90639404726624839},3.953280449062084E-2,2.8601984048964177,0.46609380869896372,33.721887059370019,18.876811733709538,1365.737328933885]
["V132","Mariagerfjord Vand a/s","Region Nordjylland","Mariagerfjord Kommune",1524763,676.9,12.79,{"$f":"IFERROR(F87+G87*Nøgletal!$C$9,\"-\")","v":1602.2565},{"$f":"IFERROR(H87/Nøgletal!$C$9,\"-\")","v":22.145908776779546},{"$f":"IF(H87>0,E87/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":5.7007249293660155E-3},{"$f":"IF(H87>0,E87/(SUMIFS($E$3:$E$153,$C$3:$C$153,C87,$H$3:$H$153,\">0\")),\"-\")","v":6.7211841631517125E-2},{"$f":"IF(H87>0,E87/(SUMIFS($E$3:$E$153,$D$3:$D$153,D87,$H$3:$H$153,\">0\")),\"-\")","v":1},0.1262477342472528,9.1340235727887382,1.4884673134909319,107.69061013106891,22.145908776779546,1602.2565]
["V133","Midtfyns Vandforsyning A.m.b.A.","Region Syddanmark","Faaborg-Midtfyn Kommune",1811594,800,13.59,{"$f":"IFERROR(F88+G88*Nøgletal!$C$9,\"-\")","v":1783.2365},{"$f":"IFERROR(H88/Nøgletal!$C$9,\"-\")","v":24.647360055286804},{"$f":"IF(H88>0,E88/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":6.7731175780694434E-3},{"$f":"IF(H88>0,E88/(SUMIFS($E$3:$E$153,$C$3:$C$153,C88,$H$3:$H$153,\">0\")),\"-\")","v":3.5454008488468476E-2},{"$f":"IF(H88>0,E88/(SUMIFS($E$3:$E$153,$D$3:$D$153,D88,$H$3:$H$153,\">0\")),\"-\")","v":0.75001945850701091},0.1669394676434697,12.07807048400503,0.87384771261847716,63.222882007946815,18.485999642293539,1337.4620741199374]
["V134","MORSØ VAND A/S","Region Nordjylland","Morsø Kommune",525723,781.25,13.94,{"$f":"IFERROR(F89+G89*Nøgletal!$C$9,\"-\")","v":1789.8089999999997},{"$f":"IFERROR(H89/Nøgletal!$C$9,\"-\")","v":24.738203178991014},{"$f":"IF(H89>0,E89/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.9655528183993775E-3},{"$f":"IF(H89>0,E89/(SUMIFS($E$3:$E$153,$C$3:$C$153,C89,$H$3:$H$153,\">0\")),\"-\")","v":2.3173969343462608E-2},{"$f":"IF(H89>0,E89/(SUMIFS($E$3:$E$153,$D$3:$D$153,D89,$H$3:$H$153,\">0\")),\"-\")","v":1},4.8624244980602228E-2,3.5179641243465709,0.573282362082287,41.476978896653463,24.738203178991014,1789.8089999999997]
["V135","Mørkøv Vandværk","Region Sjælland","Holbæk Kommune",331271,500,11.087499999999999,{"$f":"IFERROR(F90+G90*Nøgletal!$C$9,\"-\")","v":1302.180625},{"$f":"IFERROR(H90/Nøgletal!$C$9,\"-\")","v":17.99835003455425},{"$f":"IF(H90>0,E90/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.2385432018458013E-3},{"$f":"IF(H90>0,E90/(SUMIFS($E$3:$E$153,$C$3:$C$153,C90,$H$3:$H$153,\">0\")),\"-\")","v":9.3682789510817089E-3},{"$f":"IF(H90>0,E90/(SUMIFS($E$3:$E$153,$D$3:$D$153,D90,$H$3:$H$153,\">0\")),\"-\")","v":9.7720376083816202E-2},2.229173407973831E-2,1.6128069606690667,0.16861356378291534,12.199191339693924,1.7588055342648077,127.24958040405883]
["V136","NFS Vand A/S","Region Syddanmark","Nyborg Kommune",1172569,625,15.65,{"$f":"IFERROR(F91+G91*Nøgletal!$C$9,\"-\")","v":1757.2774999999999},{"$f":"IFERROR(H91/Nøgletal!$C$9,\"-\")","v":24.288562543192814},{"$f":"IF(H91>0,E91/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":4.3839556243834487E-3},{"$f":"IF(H91>0,E91/(SUMIFS($E$3:$E$153,$C$3:$C$153,C91,$H$3:$H$153,\">0\")),\"-\")","v":2.2947896316346264E-2},{"$f":"IF(H91>0,E91/(SUMIFS($E$3:$E$153,$D$3:$D$153,D91,$H$3:$H$153,\">0\")),\"-\")","v":0.80185143268229331},0.1064799803694193,7.7038265797274859,0.55737141491428022,40.32582186904817,19.475818673052643,1409.0754809953587]
["V137","NK-Vand A/S","Region Sjælland","Næstved Kommune",2142474,888.44,17.16,{"$f":"IFERROR(F92+G92*Nøgletal!$C$9,\"-\")","v":2129.9659999999999},{"$f":"IFERROR(H92/Nøgletal!$C$9,\"-\")","v":29.439751209398757},{"$f":"IF(H92>0,E92/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":8.0101989242384059E-3},{"$f":"IF(H92>0,E92/(SUMIFS($E$3:$E$153,$C$3:$C$153,C92,$H$3:$H$153,\">0\")),\"-\")","v":6.0588744796374668E-2},{"$f":"IF(H92>0,E92/(SUMIFS($E$3:$E$153,$D$3:$D$153,D92,$H$3:$H$153,\">0\")),\"-\")","v":0.85003461676562364},0.23581826346737222,17.061451361864378,1.7837175728950239,129.05196639895496,25.024807636956577,1810.5448325338082]
["V141","Nyhuse Vandværk a.m.b.a.","Region Hovedstaden","Hillerød Kommune",261520,406.25,14.52,{"$f":"IFERROR(F93+G93*Nøgletal!$C$9,\"-\")","v":1456.7719999999999},{"$f":"IFERROR(H93/Nøgletal!$C$9,\"-\")","v":20.13506565307533},{"$f":"IF(H93>0,E93/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":9.7776086088644616E-4},{"$f":"IF(H93>0,E93/(SUMIFS($E$3:$E$153,$C$3:$C$153,C93,$H$3:$H$153,\">0\")),\"-\")","v":2.4500657864960848E-3},{"$f":"IF(H93>0,E93/(SUMIFS($E$3:$E$153,$D$3:$D$153,D93,$H$3:$H$153,\">0\")),\"-\")","v":0.12946861529672285},1.9687279126956048E-2,1.4243746448352699,4.9332235465452311E-2,3.5691872359254742,2.6068590690122675,188.60625364303752]
["V142","NÆSBY VANDVÆRK","Region Syddanmark","Odense Kommune",388675,750,16.71,{"$f":"IFERROR(F94+G94*Nøgletal!$C$9,\"-\")","v":1958.9684999999999},{"$f":"IFERROR(H94/Nøgletal!$C$9,\"-\")","v":27.076275051831377},{"$f":"IF(H94>0,E94/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.453163056764452E-3},{"$f":"IF(H94>0,E94/(SUMIFS($E$3:$E$153,$C$3:$C$153,C94,$H$3:$H$153,\">0\")),\"-\")","v":7.6066087375292069E-3},{"$f":"IF(H94>0,E94/(SUMIFS($E$3:$E$153,$D$3:$D$153,D94,$H$3:$H$153,\">0\")),\"-\")","v":3.7941125681253934E-2},3.9346242620114352E-2,2.8467006535652732,0.20595863038900464,14.901106908644485,1.0273043547217346,74.325470064117496]
["V144","Odder Vandværk A.m.b.a.","Region Midtjylland","Odder Kommune",906739,1000,17.96,{"$f":"IFERROR(F95+G95*Nøgletal!$C$9,\"-\")","v":2299.4059999999999},{"$f":"IFERROR(H95/Nøgletal!$C$9,\"-\")","v":31.781700069108503},{"$f":"IF(H95>0,E95/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":3.3900807021998904E-3},{"$f":"IF(H95>0,E95/(SUMIFS($E$3:$E$153,$C$3:$C$153,C95,$H$3:$H$153,\">0\")),\"-\")","v":1.7577773396725102E-2},{"$f":"IF(H95>0,E95/(SUMIFS($E$3:$E$153,$D$3:$D$153,D95,$H$3:$H$153,\">0\")),\"-\")","v":1},0.10774252808738966,7.7951719071226409,0.55865152197747181,40.418437615070076,31.781700069108503,2299.4059999999999]
["V145","Odsherred Vand A/S","Region Sjælland","Odsherred Kommune",401310,1425,13.16,{"$f":"IFERROR(F96+G96*Nøgletal!$C$9,\"-\")","v":2377.1260000000002},{"$f":"IFERROR(H96/Nøgletal!$C$9,\"-\")","v":32.855922598479616},{"$f":"IF(H96>0,E96/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.5004023060658448E-3},{"$f":"IF(H96>0,E96/(SUMIFS($E$3:$E$153,$C$3:$C$153,C96,$H$3:$H$153,\">0\")),\"-\")","v":1.1348968143479509E-2},{"$f":"IF(H96>0,E96/(SUMIFS($E$3:$E$153,$D$3:$D$153,D96,$H$3:$H$153,\">0\")),\"-\")","v":1},4.929710203467972E-2,3.5666453322090779,0.37288081889477365,26.977927247036874,32.855922598479616,2377.1260000000002]
["V146","Otterup Vandværk","Region Syddanmark","Nordfyns Kommune",268357,700,16.71,{"$f":"IFERROR(F97+G97*Nøgletal!$C$9,\"-\")","v":1908.9684999999999},{"$f":"IFERROR(H97/Nøgletal!$C$9,\"-\")","v":26.38519004837595},{"$f":"IF(H97>0,E97/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.0033227720438363E-3},{"$f":"IF(H97>0,E97/(SUMIFS($E$3:$E$153,$C$3:$C$153,C97,$H$3:$H$153,\">0\")),\"-\")","v":5.2519114966929322E-3},{"$f":"IF(H97>0,E97/(SUMIFS($E$3:$E$153,$D$3:$D$153,D97,$H$3:$H$153,\">0\")),\"-\")","v":0.50142004581516231},2.647286202024E-2,1.9153115671643639,0.13857268295749359,10.025733611974662,13.230063202898434,957.19507272970168]
["V149","Padborg Vandværk AMBA","Region Syddanmark","Aabenraa Kommune",612705,600,11.96,{"$f":"IFERROR(F98+G98*Nøgletal!$C$9,\"-\")","v":1465.306},{"$f":"IFERROR(H98/Nøgletal!$C$9,\"-\")","v":20.253020041465103},{"$f":"IF(H98>0,E98/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":2.2907577556952816E-3},{"$f":"IF(H98>0,E98/(SUMIFS($E$3:$E$153,$C$3:$C$153,C98,$H$3:$H$153,\">0\")),\"-\")","v":1.199101358854527E-2},{"$f":"IF(H98>0,E98/(SUMIFS($E$3:$E$153,$D$3:$D$153,D98,$H$3:$H$153,\">0\")),\"-\")","v":0.33453945644197502},4.639476273623816E-2,3.3566610839668303,0.24285423852628774,17.570504157376917,6.7754343159801618,490.20267276116465]
["V151","Vandmiljø Randers A/S","Region Midtjylland","Randers Kommune",352314.41,571.29,16.559999999999999,{"$f":"IFERROR(F99+G99*Nøgletal!$C$9,\"-\")","v":1769.4059999999997},{"$f":"IFERROR(H99/Nøgletal!$C$9,\"-\")","v":24.456199032480992},{"$f":"IF(H99>0,E99/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.3172194892333295E-3},{"$f":"IF(H99>0,E99/(SUMIFS($E$3:$E$153,$C$3:$C$153,C99,$H$3:$H$153,\">0\")),\"-\")","v":6.8298626874777639E-3},{"$f":"IF(H99>0,E99/(SUMIFS($E$3:$E$153,$D$3:$D$153,D99,$H$3:$H$153,\">0\")),\"-\")","v":0.11894957298427858},{"$f":"IF(H99>0,J99*I99,\"-\")","v":3.2214181998153263E-2},{"$f":"IF(H99>0,J99*H99,\"-\")","v":2.3306960675663881},{"$f":"IF(H99>0,K99*I99,\"-\")","v":0.1670324812494717},{"$f":"IF(H99>0,K99*H99,\"-\")","v":12.084800018399278},{"$f":"IF(H99>0,L99*I99,\"-\")","v":2.909054431732141},{"$f":"IF(H99>0,L99*H99,\"-\")","v":210.47008813582039}]
["V152","REBILD VAND & SPILDEVAND A/S","Region Nordjylland","Rebild Kommune",2705,1060,21.09,{"$f":"IFERROR(F100+G100*Nøgletal!$C$9,\"-\")","v":2585.8615},{"$f":"IFERROR(H100/Nøgletal!$C$9,\"-\")","v":35.741002073255011},{"$f":"IF(H100>0,E100/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.0113349375565299E-5},{"$f":"IF(H100>0,E100/(SUMIFS($E$3:$E$153,$C$3:$C$153,C100,$H$3:$H$153,\">0\")),\"-\")","v":1.1923691197468316E-4},{"$f":"IF(H100>0,E100/(SUMIFS($E$3:$E$153,$D$3:$D$153,D100,$H$3:$H$153,\">0\")),\"-\")","v":1},3.6146124099963164E-4,2.6151720786323347E-2,4.2616467180956758E-3,0.30833014005422216,35.741002073255011,2585.8615]
["V153","RINGKØBING-SKJERN VAND A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",3604780,1526.25,15.35,{"$f":"IFERROR(F101+G101*Nøgletal!$C$9,\"-\")","v":2636.8225000000002},{"$f":"IFERROR(H101/Nøgletal!$C$9,\"-\")","v":36.445369730476855},{"$f":"IF(H101>0,E101/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.3477412037726537E-2},{"$f":"IF(H101>0,E101/(SUMIFS($E$3:$E$153,$C$3:$C$153,C101,$H$3:$H$153,\">0\")),\"-\")","v":6.9881196226308465E-2},{"$f":"IF(H101>0,E101/(SUMIFS($E$3:$E$153,$D$3:$D$153,D101,$H$3:$H$153,\">0\")),\"-\")","v":0.90486513297936433},0.49118926472492314,35.537543302848185,2.5468460336758159,184.26431053644527,32.978144327650043,2385.96874210548]
["V154","RINGSTED VAND A/S","Region Sjælland","Ringsted Kommune",1818924,185.55,18.739999999999998,{"$f":"IFERROR(F102+G102*Nøgletal!$C$9,\"-\")","v":1541.3889999999997},{"$f":"IFERROR(H102/Nøgletal!$C$9,\"-\")","v":21.304616447823079},{"$f":"IF(H102>0,E102/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":6.8005226985584982E-3},{"$f":"IF(H102>0,E102/(SUMIFS($E$3:$E$153,$C$3:$C$153,C102,$H$3:$H$153,\">0\")),\"-\")","v":5.1438814211981564E-2},{"$f":"IF(H102>0,E102/(SUMIFS($E$3:$E$153,$D$3:$D$153,D102,$H$3:$H$153,\">0\")),\"-\")","v":1},0.14488252773750357,10.482250881808383,1.095884207317098,79.287222399392036,21.304616447823079,1541.3889999999997]
["V155","Fors Vand Roskilde A/S","Region Sjælland","Roskilde Kommune",3426819,625,19.79,{"$f":"IFERROR(F103+G103*Nøgletal!$C$9,\"-\")","v":2056.8064999999997},{"$f":"IFERROR(H103/Nøgletal!$C$9,\"-\")","v":28.428562543192811},{"$f":"IF(H103>0,E103/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.281205833413135E-2},{"$f":"IF(H103>0,E103/(SUMIFS($E$3:$E$153,$C$3:$C$153,C103,$H$3:$H$153,\">0\")),\"-\")","v":9.6909769665521187E-2},{"$f":"IF(H103>0,E103/(SUMIFS($E$3:$E$153,$D$3:$D$153,D103,$H$3:$H$153,\">0\")),\"-\")","v":0.93720606494877501},0.36422840165888781,26.351924860020528,2.7550054479826787,199.32464416154679,26.643421233255875,1927.6515262260623]
["V156","Novafos Vand Rudersdal A/S","Region Hovedstaden","Rudersdal Kommune",1593843,0,20.399999999999999,{"$f":"IFERROR(F104+G104*Nøgletal!$C$9,\"-\")","v":1475.9399999999998},{"$f":"IFERROR(H104/Nøgletal!$C$9,\"-\")","v":20.399999999999999},{"$f":"IF(H104>0,E104/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":5.9589985614784194E-3},{"$f":"IF(H104>0,E104/(SUMIFS($E$3:$E$153,$C$3:$C$153,C104,$H$3:$H$153,\">0\")),\"-\")","v":1.4932013625521105E-2},{"$f":"IF(H104>0,E104/(SUMIFS($E$3:$E$153,$D$3:$D$153,D104,$H$3:$H$153,\">0\")),\"-\")","v":0.58254261404650787},0.12156357065415975,8.795124336828458,0.30461307796063053,22.038756190451618,11.88386932654876,859.79794577580276]
["V158","Rødding Vandværk A.M.B.A","Region Syddanmark","Vejen Kommune",266104,812.5,12.96,{"$f":"IFERROR(F105+G105*Nøgletal!$C$9,\"-\")","v":1750.1559999999999},{"$f":"IFERROR(H105/Nøgletal!$C$9,\"-\")","v":24.190131306150658},{"$f":"IF(H105>0,E105/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":9.9489934278574059E-4},{"$f":"IF(H105>0,E105/(SUMIFS($E$3:$E$153,$C$3:$C$153,C105,$H$3:$H$153,\">0\")),\"-\")","v":5.2078189013738266E-3},{"$f":"IF(H105>0,E105/(SUMIFS($E$3:$E$153,$D$3:$D$153,D105,$H$3:$H$153,\">0\")),\"-\")","v":0.21779241527421297},2.4066745738390058E-2,1.7412290541725206,0.12597782304288613,9.1144954971528112,5.2684271229669042,381.17070234665545]
["V160","Rønne Vand A/S","Region Hovedstaden","Bornholms Regionskommune",963000,831.25,14.84,{"$f":"IFERROR(F106+G106*Nøgletal!$C$9,\"-\")","v":1904.924},{"$f":"IFERROR(H106/Nøgletal!$C$9,\"-\")","v":26.329288182446444},{"$f":"IF(H106>0,E106/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":3.6004271529276833E-3},{"$f":"IF(H106>0,E106/(SUMIFS($E$3:$E$153,$C$3:$C$153,C106,$H$3:$H$153,\">0\")),\"-\")","v":9.02192318903231E-3},{"$f":"IF(H106>0,E106/(SUMIFS($E$3:$E$153,$D$3:$D$153,D106,$H$3:$H$153,\">0\")),\"-\")","v":0.3683924623000237},9.4796684089338154E-2,6.8585400938636143,0.23754081560392792,17.186078008944182,9.6995113041383618,701.75964285441034]
["V162","Silkeborg Vand a/s","Region Midtjylland","Silkeborg Kommune",2655102,787.5,14.21,{"$f":"IFERROR(F107+G107*Nøgletal!$C$9,\"-\")","v":1815.5934999999999},{"$f":"IFERROR(H107/Nøgletal!$C$9,\"-\")","v":25.094588804422944},{"$f":"IF(H107>0,E107/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":9.9267926631283459E-3},{"$f":"IF(H107>0,E107/(SUMIFS($E$3:$E$153,$C$3:$C$153,C107,$H$3:$H$153,\">0\")),\"-\")","v":5.1471020107430709E-2},{"$f":"IF(H107>0,E107/(SUMIFS($E$3:$E$153,$D$3:$D$153,D107,$H$3:$H$153,\">0\")),\"-\")","v":0.88706241605805269},0.24910878002796841,18.023020235023512,1.2916440849401589,93.450449545420497,22.260466574834776,1610.544756689296]
["V165","SK Vand A/S","Region Sjælland","Slagelse Kommune",3508344,1000,16.23,{"$f":"IFERROR(F108+G108*Nøgletal!$C$9,\"-\")","v":2174.2404999999999},{"$f":"IFERROR(H108/Nøgletal!$C$9,\"-\")","v":30.051700069108502},{"$f":"IF(H108>0,E108/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.3116860850893999E-2},{"$f":"IF(H108>0,E108/(SUMIFS($E$3:$E$153,$C$3:$C$153,C108,$H$3:$H$153,\">0\")),\"-\")","v":9.9215280686669835E-2},{"$f":"IF(H108>0,E108/(SUMIFS($E$3:$E$153,$D$3:$D$153,D108,$H$3:$H$153,\">0\")),\"-\")","v":1},0.39418396813929779,28.51921009487819,2.9815878574682153,215.71788148782537,30.051700069108502,2174.2404999999999]
["V166","Skanderborg Vand A/S","Region Midtjylland","Skanderborg Kommune",1101225,737.5,16.71,{"$f":"IFERROR(F109+G109*Nøgletal!$C$9,\"-\")","v":1946.4684999999999},{"$f":"IFERROR(H109/Nøgletal!$C$9,\"-\")","v":26.90350380096752},{"$f":"IF(H109>0,E109/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":4.1172174366384089E-3},{"$f":"IF(H109>0,E109/(SUMIFS($E$3:$E$153,$C$3:$C$153,C109,$H$3:$H$153,\">0\")),\"-\")","v":2.134802132566108E-2},{"$f":"IF(H109>0,E109/(SUMIFS($E$3:$E$153,$D$3:$D$153,D109,$H$3:$H$153,\">0\")),\"-\")","v":1},0.11076757495601118,8.0140340480674084,0.5743365728780585,41.553251047727535,26.90350380096752,1946.4684999999999]
["V167","Skive Vand A/S","Region Midtjylland","Skive Kommune",2578326,750,16.21,{"$f":"IFERROR(F110+G110*Nøgletal!$C$9,\"-\")","v":1922.7935},{"$f":"IFERROR(H110/Nøgletal!$C$9,\"-\")","v":26.576275051831377},{"$f":"IF(H110>0,E110/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":9.6397455238830965E-3},{"$f":"IF(H110>0,E110/(SUMIFS($E$3:$E$153,$C$3:$C$153,C110,$H$3:$H$153,\">0\")),\"-\")","v":4.998266333629043E-2},{"$f":"IF(H110>0,E110/(SUMIFS($E$3:$E$153,$D$3:$D$153,D110,$H$3:$H$153,\">0\")),\"-\")","v":1},0.25618852847237755,18.535240034976514,1.3283530086483422,96.106340175707558,26.576275051831377,1922.7935]
["V171","Solrød Vandværk a.m.b.a.","Region Sjælland","Solrød Kommune",747955,443.75,22.34,{"$f":"IFERROR(F111+G111*Nøgletal!$C$9,\"-\")","v":2060.049},{"$f":"IFERROR(H111/Nøgletal!$C$9,\"-\")","v":28.473379405666901},{"$f":"IF(H111>0,E111/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":2.7964252244735465E-3},{"$f":"IF(H111>0,E111/(SUMIFS($E$3:$E$153,$C$3:$C$153,C111,$H$3:$H$153,\">0\")),\"-\")","v":2.1152020801266391E-2},{"$f":"IF(H111>0,E111/(SUMIFS($E$3:$E$153,$D$3:$D$153,D111,$H$3:$H$153,\">0\")),\"-\")","v":1},7.9623676396012519E-2,5.7607729872515048,0.60226951347101632,43.574199299628027,28.473379405666901,2060.049]
["V172","Sorø Vand A/S","Region Sjælland","Sorø Kommune",510612,580.1,21.1,{"$f":"IFERROR(F112+G112*Nøgletal!$C$9,\"-\")","v":2106.6849999999999},{"$f":"IFERROR(H112/Nøgletal!$C$9,\"-\")","v":29.117968210089842},{"$f":"IF(H112>0,E112/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.9090563960651196E-3},{"$f":"IF(H112>0,E112/(SUMIFS($E$3:$E$153,$C$3:$C$153,C112,$H$3:$H$153,\">0\")),\"-\")","v":1.4440007280352742E-2},{"$f":"IF(H112>0,E112/(SUMIFS($E$3:$E$153,$D$3:$D$153,D112,$H$3:$H$153,\">0\")),\"-\")","v":0.51216796628156336},5.5587843451892834E-2,4.021780473744446,0.42046367294277703,30.420546737409914,14.913290560412928,1078.9765720458752]
["V174","STRUER ENERGI VAND A/S","Region Midtjylland","Struer Kommune",943128,676.25,13.59,{"$f":"IFERROR(F113+G113*Nøgletal!$C$9,\"-\")","v":1659.4865},{"$f":"IFERROR(H113/Nøgletal!$C$9,\"-\")","v":22.936924671734626},{"$f":"IF(H113>0,E113/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":3.5261304879401663E-3},{"$f":"IF(H113>0,E113/(SUMIFS($E$3:$E$153,$C$3:$C$153,C113,$H$3:$H$153,\">0\")),\"-\")","v":1.8283199761018939E-2},{"$f":"IF(H113>0,E113/(SUMIFS($E$3:$E$153,$D$3:$D$153,D113,$H$3:$H$153,\">0\")),\"-\")","v":1},8.0878589384590457E-2,5.8515659419751183,0.41936037567676793,30.340723180214155,22.936924671734626,1659.4865]
["V175","Strømmen Vandværk","Region Midtjylland","Randers Kommune",242671,448.75,13.59,{"$f":"IFERROR(F114+G114*Nøgletal!$C$9,\"-\")","v":1431.9865},{"$f":"IFERROR(H114/Nøgletal!$C$9,\"-\")","v":19.79248790601244},{"$f":"IF(H114>0,E114/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":9.07288948731167E-4},{"$f":"IF(H114>0,E114/(SUMIFS($E$3:$E$153,$C$3:$C$153,C114,$H$3:$H$153,\">0\")),\"-\")","v":4.7043480515966312E-3},{"$f":"IF(H114>0,E114/(SUMIFS($E$3:$E$153,$D$3:$D$153,D114,$H$3:$H$153,\">0\")),\"-\")","v":8.1931397088378724E-2},1.7957505545020364E-2,1.2992255261822232,9.3110751916899506E-2,6.7365629011876793,1.6216261859944388,117.32465455669764]
["V178","Svendborg Vand A/S","Region Syddanmark","Svendborg Kommune",1948517,865,17.96,{"$f":"IFERROR(F115+G115*Nøgletal!$C$9,\"-\")","v":2164.4059999999999},{"$f":"IFERROR(H115/Nøgletal!$C$9,\"-\")","v":29.915770559778853},{"$f":"IF(H115>0,E115/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":7.2850399945391386E-3},{"$f":"IF(H115>0,E115/(SUMIFS($E$3:$E$153,$C$3:$C$153,C115,$H$3:$H$153,\">0\")),\"-\")","v":3.8133675789346365E-2},{"$f":"IF(H115>0,E115/(SUMIFS($E$3:$E$153,$D$3:$D$153,D115,$H$3:$H$153,\">0\")),\"-\")","v":1},0.21793758499544547,15.767784274420478,1.1407982955150795,82.536756680516007,29.915770559778853,2164.4059999999999]
["V179","SVINNINGE VANDVÆRK","Region Sjælland","Holbæk Kommune",554522,650,15.46,{"$f":"IFERROR(F116+G116*Nøgletal!$C$9,\"-\")","v":1768.5309999999999},{"$f":"IFERROR(H116/Nøgletal!$C$9,\"-\")","v":24.444105044920526},{"$f":"IF(H116>0,E116/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":2.0732254057069209E-3},{"$f":"IF(H116>0,E116/(SUMIFS($E$3:$E$153,$C$3:$C$153,C116,$H$3:$H$153,\">0\")),\"-\")","v":1.5681773474018949E-2},{"$f":"IF(H116>0,E116/(SUMIFS($E$3:$E$153,$D$3:$D$153,D116,$H$3:$H$153,\">0\")),\"-\")","v":0.16357634198813034},5.0678139598897949E-2,3.6665633999802663,0.38332691808956748,27.733702523780206,3.9984772864217022,289.28983167261015]
["V181","Sønderborg Vandforsyning A/S","Region Syddanmark","Sønderborg Kommune",2167107,555,17.16,{"$f":"IFERROR(F117+G117*Nøgletal!$C$9,\"-\")","v":1796.5259999999998},{"$f":"IFERROR(H117/Nøgletal!$C$9,\"-\")","v":24.831043538355217},{"$f":"IF(H117>0,E117/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":8.1022958318791825E-3},{"$f":"IF(H117>0,E117/(SUMIFS($E$3:$E$153,$C$3:$C$153,C117,$H$3:$H$153,\">0\")),\"-\")","v":4.2411616495428586E-2},{"$f":"IF(H117>0,E117/(SUMIFS($E$3:$E$153,$D$3:$D$153,D117,$H$3:$H$153,\">0\")),\"-\")","v":1},0.20118846056202599,14.555985121662578,1.0531246957300116,76.193571736066332,24.831043538355217,1796.5259999999998]
["V183","Tarup Vandværk","Region Syddanmark","Odense Kommune",264547,793.75,16.399999999999999,{"$f":"IFERROR(F118+G118*Nøgletal!$C$9,\"-\")","v":1980.2899999999997},{"$f":"IFERROR(H118/Nøgletal!$C$9,\"-\")","v":27.370974429854872},{"$f":"IF(H118>0,E118/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":9.8907809140764253E-4},{"$f":"IF(H118>0,E118/(SUMIFS($E$3:$E$153,$C$3:$C$153,C118,$H$3:$H$153,\">0\")),\"-\")","v":5.1773474540094911E-3},{"$f":"IF(H118>0,E118/(SUMIFS($E$3:$E$153,$D$3:$D$153,D118,$H$3:$H$153,\">0\")),\"-\")","v":2.5824174376017715E-2},2.7072031149048242E-2,1.9586614536336402,0.14170904477816801,10.252649389700453,0.70683281651809426,51.139354275084116]
["V184","Thisted Drikkevand A/S","Region Nordjylland","Thisted Kommune",3296665,785,15.93,{"$f":"IFERROR(F119+G119*Nøgletal!$C$9,\"-\")","v":1937.5355},{"$f":"IFERROR(H119/Nøgletal!$C$9,\"-\")","v":26.780034554250175},{"$f":"IF(H119>0,E119/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.232544359304916E-2},{"$f":"IF(H119>0,E119/(SUMIFS($E$3:$E$153,$C$3:$C$153,C119,$H$3:$H$153,\">0\")),\"-\")","v":0.14531761715897185},{"$f":"IF(H119>0,E119/(SUMIFS($E$3:$E$153,$D$3:$D$153,D119,$H$3:$H$153,\">0\")),\"-\")","v":1},0.33007580531831793,23.880984514780302,3.8916108088585641,281.55804202091707,26.780034554250175,1937.5355]
["V186","Tistrup Vandværk","Region Syddanmark","Varde Kommune",216313.82,{"$f":"350*1.25","v":437.5},{"$f":"(2.5+6.37)*1.25","v":11.087500000000002},{"$f":"IFERROR(F120+G120*Nøgletal!$C$9,\"-\")","v":1239.680625},{"$f":"IFERROR(H120/Nøgletal!$C$9,\"-\")","v":17.134493780234969},{"$f":"IF(H120>0,E120/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":8.0874574359450816E-4},{"$f":"IF(H120>0,E120/(SUMIFS($E$3:$E$153,$C$3:$C$153,C120,$H$3:$H$153,\">0\")),\"-\")","v":4.2333944639102597E-3},{"$f":"IF(H120>0,E120/(SUMIFS($E$3:$E$153,$D$3:$D$153,D120,$H$3:$H$153,\">0\")),\"-\")","v":6.1640690562525774E-2},{"$f":"IF(H120>0,J120*I120,\"-\")","v":1.3857448913411605E-2},{"$f":"IF(H120>0,J120*H120,\"-\")","v":1.0025864288853297},{"$f":"IF(H120>0,K120*I120,\"-\")","v":7.2537071111151499E-2},{"$f":"IF(H120>0,K120*H120,\"-\")","v":5.2480570948918102},{"$f":"IF(H120>0,L120*I120,\"-\")","v":1.0561820290529862},{"$f":"IF(H120>0,L120*H120,\"-\")","v":76.414769801983553}]
["V188","TREFOR Vand A/S","Region Syddanmark","Fredericia Kommune",3021213.3637852608,1250,17.78,{"$f":"IFERROR(F121+G121*Nøgletal!$C$9,\"-\")","v":2536.3829999999998},{"$f":"IFERROR(H121/Nøgletal!$C$9,\"-\")","v":35.057125086385625},{"$f":"IF(H121>0,E121/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.1295595669533164E-2},{"$f":"IF(H121>0,E121/(SUMIFS($E$3:$E$153,$C$3:$C$153,C121,$H$3:$H$153,\">0\")),\"-\")","v":5.9127003205528966E-2},{"$f":"IF(H121>0,E121/(SUMIFS($E$3:$E$153,$D$3:$D$153,D121,$H$3:$H$153,\">0\")),\"-\")","v":1},0.39599111031205991,28.649956831077532,2.0728227473593526,149.96872577144916,35.057125086385625,2536.3829999999998]
["V188","TREFOR Vand A/S","Region Syddanmark","Kolding Kommune",5483522.0230430085,1250,17.78,{"$f":"IFERROR(F122+G122*Nøgletal!$C$9,\"-\")","v":2536.3829999999998},{"$f":"IFERROR(H122/Nøgletal!$C$9,\"-\")","v":35.057125086385625},{"$f":"IF(H122>0,E122/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":2.0501580047186906E-2},{"$f":"IF(H122>0,E122/(SUMIFS($E$3:$E$153,$C$3:$C$153,C122,$H$3:$H$153,\">0\")),\"-\")","v":0.10731589768550275},{"$f":"IF(H122>0,E122/(SUMIFS($E$3:$E$153,$D$3:$D$153,D122,$H$3:$H$153,\">0\")),\"-\")","v":0.95718994545016245},{"$f":"IF(H122>0,J122*I122,\"-\")","v":0.71872645618277908},{"$f":"IF(H122>0,J122*H122,\"-\")","v":51.999859104824061},{"$f":"IF(H122>0,K122*I122,\"-\")","v":3.7621868489184314},{"$f":"IF(H122>0,K122*H122,\"-\")","v":272.19421851924847},{"$f":"IF(H122>0,L122*I122,\"-\")","v":33.556327649076977},{"$f":"IF(H122>0,L122*H122,\"-\")","v":2427.8003054107194}]
["V188","TREFOR Vand A/S","Region Syddanmark","Middelfart kommune",2322015.6131717297,1250,17.78,{"$f":"IFERROR(F123+G123*Nøgletal!$C$9,\"-\")","v":2536.3829999999998},{"$f":"IFERROR(H123/Nøgletal!$C$9,\"-\")","v":35.057125086385625},{"$f":"IF(H123>0,E123/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":8.6814621632248391E-3},{"$f":"IF(H123>0,E123/(SUMIFS($E$3:$E$153,$C$3:$C$153,C123,$H$3:$H$153,\">0\")),\"-\")","v":4.5443273305026871E-2},{"$f":"IF(H123>0,E123/(SUMIFS($E$3:$E$153,$D$3:$D$153,D123,$H$3:$H$153,\">0\")),\"-\")","v":1},0.30434710498889711,22.019513045946706,1.5931105165891357,115.26154587522396,35.057125086385625,2536.3829999999998]
["V190","Tønder Vand A/S","Region Syddanmark","Tønder Kommune",1587509,1089,18.88,{"$f":"IFERROR(F124+G124*Nøgletal!$C$9,\"-\")","v":2454.9679999999998},{"$f":"IFERROR(H124/Nøgletal!$C$9,\"-\")","v":33.931831375259158},{"$f":"IF(H124>0,E124/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":5.9353172472659125E-3},{"$f":"IF(H124>0,E124/(SUMIFS($E$3:$E$153,$C$3:$C$153,C124,$H$3:$H$153,\">0\")),\"-\")","v":3.106852725363415E-2},{"$f":"IF(H124>0,E124/(SUMIFS($E$3:$E$153,$D$3:$D$153,D124,$H$3:$H$153,\">0\")),\"-\")","v":1},0.2013961839928943,14.571013911885901,1.0542120278479574,76.272240214799723,33.931831375259158,2454.9679999999998]
["V191","TÅRNBYFORSYNING Vand A/S","Region Hovedstaden","Tårnby Kommune",2673586,0,19.72,{"$f":"IFERROR(F125+G125*Nøgletal!$C$9,\"-\")","v":1426.7419999999997},{"$f":"IFERROR(H125/Nøgletal!$C$9,\"-\")","v":19.72},{"$f":"IF(H125>0,E125/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":9.9958999274011567E-3},{"$f":"IF(H125>0,E125/(SUMIFS($E$3:$E$153,$C$3:$C$153,C125,$H$3:$H$153,\">0\")),\"-\")","v":2.5047650603605542E-2},{"$f":"IF(H125>0,E125/(SUMIFS($E$3:$E$153,$D$3:$D$153,D125,$H$3:$H$153,\">0\")),\"-\")","v":1},0.19711914656835081,14.261570254220178,0.49393966990310123,35.736535117489375,19.72,1426.7419999999997]
["V194","Ulfborg Vandværk Amba","Region Midtjylland","Holstebro Kommune",283925,670,13.9,{"$f":"IFERROR(F126+G126*Nøgletal!$C$9,\"-\")","v":1675.665},{"$f":"IFERROR(H126/Nøgletal!$C$9,\"-\")","v":23.160539046302695},{"$f":"IF(H126>0,E126/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.0615278083021729E-3},{"$f":"IF(H126>0,E126/(SUMIFS($E$3:$E$153,$C$3:$C$153,C126,$H$3:$H$153,\">0\")),\"-\")","v":5.5040858633688136E-3},{"$f":"IF(H126>0,E126/(SUMIFS($E$3:$E$153,$D$3:$D$153,D126,$H$3:$H$153,\">0\")),\"-\")","v":7.5850134208186926E-2},2.4585556252918597E-2,1.7787649948986604,0.12747759555275609,9.2230040382419034,1.7567299949960131,127.09941513796154]
["V197","Novafos Vand Ballerup A/S","Region Hovedstaden","Ballerup Kommune",3117359,0,21.25,{"$f":"IFERROR(F127+G127*Nøgletal!$C$9,\"-\")","v":1537.4374999999998},{"$f":"IFERROR(H127/Nøgletal!$C$9,\"-\")","v":21.25},{"$f":"IF(H127>0,E127/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.1655061255476105E-2},{"$f":"IF(H127>0,E127/(SUMIFS($E$3:$E$153,$C$3:$C$153,C127,$H$3:$H$153,\">0\")),\"-\")","v":2.9205164538565493E-2},{"$f":"IF(H127>0,E127/(SUMIFS($E$3:$E$153,$D$3:$D$153,D127,$H$3:$H$153,\">0\")),\"-\")","v":1},0.24767005167886724,17.918928238966043,0.62060974644451672,44.901115155260776,21.25,1537.4374999999998]
["V198","Vandcenter Djurs a.m.b.a.","Region Midtjylland","Norddjurs Kommune",1524657,937.5,15.28,{"$f":"IFERROR(F128+G128*Nøgletal!$C$9,\"-\")","v":2043.0079999999998},{"$f":"IFERROR(H128/Nøgletal!$C$9,\"-\")","v":28.237843814789219},{"$f":"IF(H128>0,E128/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":5.7003286206659017E-3},{"$f":"IF(H128>0,E128/(SUMIFS($E$3:$E$153,$C$3:$C$153,C128,$H$3:$H$153,\">0\")),\"-\")","v":2.9556548525794861E-2},{"$f":"IF(H128>0,E128/(SUMIFS($E$3:$E$153,$D$3:$D$153,D128,$H$3:$H$153,\">0\")),\"-\")","v":0.78672849077720974},0.16096498928333658,11.645816974649401,0.83461320097563385,60.3842650905871,22.215516247211688,1607.2926004857657]
["V199","Vandcenter Syd A/S","Region Syddanmark","Odense Kommune",9590939,600,17.34,{"$f":"IFERROR(F129+G129*Nøgletal!$C$9,\"-\")","v":1854.549},{"$f":"IFERROR(H129/Nøgletal!$C$9,\"-\")","v":25.633020041465102},{"$f":"IF(H129>0,E129/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":3.5858231773284614E-2},{"$f":"IF(H129>0,E129/(SUMIFS($E$3:$E$153,$C$3:$C$153,C129,$H$3:$H$153,\">0\")),\"-\")","v":0.18770057348301186},{"$f":"IF(H129>0,E129/(SUMIFS($E$3:$E$153,$D$3:$D$153,D129,$H$3:$H$153,\">0\")),\"-\")","v":0.93623469994272834},0.91915477369610521,66.500847876913213,4.8113325618845364,348.09991085234617,23.998522827147021,1736.2931265440868]
["V201","Vandforsyningen Østlolland a.m.b.a.","Region Sjælland","Guldborgsund Kommune",238761,1581.25,17.96,{"$f":"IFERROR(F130+G130*Nøgletal!$C$9,\"-\")","v":2880.6559999999999},{"$f":"IFERROR(H130/Nøgletal!$C$9,\"-\")","v":39.815563234277818},{"$f":"IF(H130>0,E130/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":8.9267039196278984E-4},{"$f":"IF(H130>0,E130/(SUMIFS($E$3:$E$153,$C$3:$C$153,C130,$H$3:$H$153,\">0\")),\"-\")","v":6.7521142829864962E-3},{"$f":"IF(H130>0,E130/(SUMIFS($E$3:$E$153,$D$3:$D$153,D130,$H$3:$H$153,\">0\")),\"-\")","v":0.1314187173463614},3.5542174438562023E-2,2.5714763206299622,0.26883923319931929,19.450518521970746,5.2325102506717354,378.57211663610002]
["V205","Vejen Vand","Region Syddanmark","Vejen Kommune",955720,625,16.71,{"$f":"IFERROR(F131+G131*Nøgletal!$C$9,\"-\")","v":1833.9684999999999},{"$f":"IFERROR(H131/Nøgletal!$C$9,\"-\")","v":25.348562543192813},{"$f":"IF(H131>0,E131/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":3.57320897050472E-3},{"$f":"IF(H131>0,E131/(SUMIFS($E$3:$E$153,$C$3:$C$153,C131,$H$3:$H$153,\">0\")),\"-\")","v":1.870402805076584E-2},{"$f":"IF(H131>0,E131/(SUMIFS($E$3:$E$153,$D$3:$D$153,D131,$H$3:$H$153,\">0\")),\"-\")","v":0.782207584725787},9.0575711068736492E-2,6.5531526958230852,0.47412022485447064,34.302598268220954,19.827837883181402,1434.5440708481744]
["V206","VERDO VAND A/S","Region Midtjylland","Randers Kommune",2366895,693.75,13.49,{"$f":"IFERROR(F132+G132*Nøgletal!$C$9,\"-\")","v":1669.7514999999999},{"$f":"IFERROR(H132/Nøgletal!$C$9,\"-\")","v":23.078804422944021},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":8.8492554788460742E-3},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$153,$C$3:$C$153,C132,$H$3:$H$153,\">0\")),\"-\")","v":4.5883924661718159E-2},{"$f":"IF(H132>0,E132/(SUMIFS($E$3:$E$153,$D$3:$D$153,D132,$H$3:$H$153,\">0\")),\"-\")","v":0.79911902992734263},0.20423023648495439,14.776057609686449,1.0589461234248914,76.614752029790878,18.44271180234589,1334.330198899725]
["V207","Vestforsyning Vand A/S","Region Midtjylland","Holstebro Kommune",3459311.62,957.5,15.41,{"$f":"IFERROR(F133+G133*Nøgletal!$C$9,\"-\")","v":2072.4134999999997},{"$f":"IFERROR(H133/Nøgletal!$C$9,\"-\")","v":28.644277816171385},{"$f":"IF(H133>0,E133/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.2933540485032454E-2},{"$f":"IF(H133>0,E133/(SUMIFS($E$3:$E$153,$C$3:$C$153,C133,$H$3:$H$153,\">0\")),\"-\")","v":6.7061189344472902E-2},{"$f":"IF(H133>0,E133/(SUMIFS($E$3:$E$153,$D$3:$D$153,D133,$H$3:$H$153,\">0\")),\"-\")","v":0.92414986579181313},0.3704719267999696,26.8036439039778,1.920919338265954,138.97851412354177,26.471605499518194,1915.2206578901414]
["V208","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",52433,637.5,{"$f":"7.75+7.96","v":15.71},{"$f":"IFERROR(F134+G134*Nøgletal!$C$9,\"-\")","v":1774.1185},{"$f":"IFERROR(H134/Nøgletal!$C$9,\"-\")","v":24.521333794056673},{"$f":"IF(H134>0,E134/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.9603447238780605E-4},{"$f":"IF(H134>0,E134/(SUMIFS($E$3:$E$153,$C$3:$C$153,C134,$H$3:$H$153,\">0\")),\"-\")","v":2.3112565639809841E-3},{"$f":"IF(H134>0,E134/(SUMIFS($E$3:$E$153,$D$3:$D$153,D134,$H$3:$H$153,\">0\")),\"-\")","v":9.3605952733751552E-2},4.8070267325631784E-3,0.34778838410094592,5.6675093689082218E-2,4.1004430284050981,2.2953428120950137,166.06805245507419]
["V209","VIDEBÆK VAND A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",378996,1000,13.71,{"$f":"IFERROR(F135+G135*Nøgletal!$C$9,\"-\")","v":1991.9185},{"$f":"IFERROR(H135/Nøgletal!$C$9,\"-\")","v":27.531700069108503},{"$f":"IF(H135>0,E135/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.4169755859304053E-3},{"$f":"IF(H135>0,E135/(SUMIFS($E$3:$E$153,$C$3:$C$153,C135,$H$3:$H$153,\">0\")),\"-\")","v":7.3471040798567472E-3},{"$f":"IF(H135>0,E135/(SUMIFS($E$3:$E$153,$D$3:$D$153,D135,$H$3:$H$153,\">0\")),\"-\")","v":9.5134867020635699E-2},3.90117468370852E-2,2.8224998836631139,0.20227826590313938,14.634832538092132,2.6192246249266642,189.50090161344414]
["V210","Vildbjerg Vand A/S","Region Midtjylland","Herning Kommune",573601,1000,12.46,{"$f":"IFERROR(F136+G136*Nøgletal!$C$9,\"-\")","v":1901.481},{"$f":"IFERROR(H136/Nøgletal!$C$9,\"-\")","v":26.281700069108503},{"$f":"IF(H136>0,E136/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":2.1445572329662223E-3},{"$f":"IF(H136>0,E136/(SUMIFS($E$3:$E$153,$C$3:$C$153,C136,$H$3:$H$153,\">0\")),\"-\")","v":1.1119658907508021E-2},{"$f":"IF(H136>0,E136/(SUMIFS($E$3:$E$153,$D$3:$D$153,D136,$H$3:$H$153,\">0\")),\"-\")","v":0.13824585690952118},5.6362609977855506E-2,4.077834831897845,0.29224354027791655,21.143820139107259,3.6333361470929271,262.87187024217326]
["V212","Vordingborg Vand A/S","Region Sjælland","Vordingborg Kommune",1107149,1025,16.809999999999999,{"$f":"IFERROR(F137+G137*Nøgletal!$C$9,\"-\")","v":2241.2034999999996},{"$f":"IFERROR(H137/Nøgletal!$C$9,\"-\")","v":30.977242570836211},{"$f":"IF(H137>0,E137/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":4.1393658587089632E-3},{"$f":"IF(H137>0,E137/(SUMIFS($E$3:$E$153,$C$3:$C$153,C137,$H$3:$H$153,\">0\")),\"-\")","v":3.1309956719456765E-2},{"$f":"IF(H137>0,E137/(SUMIFS($E$3:$E$153,$D$3:$D$153,D137,$H$3:$H$153,\">0\")),\"-\")","v":1},0.12822614029466528,9.2771612503190326,0.96989612418099536,70.171984584495007,30.977242570836211,2241.2034999999996]
["V214","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",152914,1893.75,10.46,{"$f":"IFERROR(F138+G138*Nøgletal!$C$9,\"-\")","v":2650.5309999999999},{"$f":"IFERROR(H138/Nøgletal!$C$9,\"-\")","v":36.634844505874227},{"$f":"IF(H138>0,E138/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":5.7170894876716898E-4},{"$f":"IF(H138>0,E138/(SUMIFS($E$3:$E$153,$C$3:$C$153,C138,$H$3:$H$153,\">0\")),\"-\")","v":2.9926210033846814E-3},{"$f":"IF(H138>0,E138/(SUMIFS($E$3:$E$153,$D$3:$D$153,D138,$H$3:$H$153,\">0\")),\"-\")","v":1},2.0944468440702052E-2,1.5153322916847931,0.10963420512401112,7.9320347407222025,36.634844505874227,2650.5309999999999]
["V217","Aabybro Vand A.m.b.a.","Region Nordjylland","Jammerbugt Kommune",511109,735,13.59,{"$f":"IFERROR(F139+G139*Nøgletal!$C$9,\"-\")","v":1718.2365},{"$f":"IFERROR(H139/Nøgletal!$C$9,\"-\")","v":23.748949550794748},{"$f":"IF(H139>0,E139/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.910914560442072E-3},{"$f":"IF(H139>0,E139/(SUMIFS($E$3:$E$153,$C$3:$C$153,C139,$H$3:$H$153,\">0\")),\"-\")","v":2.2529781457474432E-2},{"$f":"IF(H139>0,E139/(SUMIFS($E$3:$E$153,$D$3:$D$153,D139,$H$3:$H$153,\">0\")),\"-\")","v":0.63464602127038727},4.538221349181789E-2,3.2834031461330242,0.53505864322399121,38.711492837255769,15.072176341763038,1090.4719583265558]
["V218","AALBORG VAND A/S","Region Nordjylland","Aalborg Kommune",7012442,1343.75,16.489999999999998,{"$f":"IFERROR(F140+G140*Nøgletal!$C$9,\"-\")","v":2536.8014999999996},{"$f":"IFERROR(H140/Nøgletal!$C$9,\"-\")","v":35.062909467864543},{"$f":"IF(H140>0,E140/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":2.6217846921215482E-2},{"$f":"IF(H140>0,E140/(SUMIFS($E$3:$E$153,$C$3:$C$153,C140,$H$3:$H$153,\">0\")),\"-\")","v":0.30910977060316863},{"$f":"IF(H140>0,E140/(SUMIFS($E$3:$E$153,$D$3:$D$153,D140,$H$3:$H$153,\">0\")),\"-\")","v":0.93868982848037275},0.91927399304090962,66.509473396509804,10.838287902291279,784.15012973077398,32.913196474412608,2381.2697649237521]
["V220","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",14600542,687.5,19.2,{"$f":"IFERROR(F141+G141*Nøgletal!$C$9,\"-\")","v":2076.62},{"$f":"IFERROR(H141/Nøgletal!$C$9,\"-\")","v":28.702418797512095},{"$f":"IF(H141>0,E141/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":5.4587941707436201E-2},{"$f":"IF(H141>0,E141/(SUMIFS($E$3:$E$153,$C$3:$C$153,C141,$H$3:$H$153,\">0\")),\"-\")","v":0.28304177800377783},{"$f":"IF(H141>0,E141/(SUMIFS($E$3:$E$153,$D$3:$D$153,D141,$H$3:$H$153,\">0\")),\"-\")","v":1},1.5668059641810113,113.35841150849616,8.1239836494568785,587.77021703820515,28.702418797512095,2076.62]
["V008","Andelsselskabet Stenløse Vandværk","Region Hovedstaden","Egedal Kommune",299385,0,21.14,{"$f":"IFERROR(F142+G142*Nøgletal!$C$9,\"-\")","v":1529.4789999999998},{"$f":"IFERROR(H142/Nøgletal!$C$9,\"-\")","v":21.14},{"$f":"IF(H142>0,E142/(SUMIFS($E$3:$E$153,$H$3:$H$153,\">0\")),\"-\")","v":1.1193290583377514E-3},{"$f":"IF(H142>0,E142/(SUMIFS($E$3:$E$153,$C$3:$C$153,C142,$H$3:$H$153,\">0\")),\"-\")","v":2.8048063073192503E-3},{"$f":"IF(H142>0,E142/(SUMIFS($E$3:$E$153,$D$3:$D$153,D142,$H$3:$H$153,\">0\")),\"-\")","v":0.30782969193896154},{"$f":"IF(H142>0,J142*I142,\"-\")","v":2.3662616293260063E-2},{"$f":"IF(H142>0,J142*H142,\"-\")","v":1.7119902888173655},{"$f":"IF(H142>0,K142*I142,\"-\")","v":5.9293605336728956E-2},{"$f":"IF(H142>0,K142*H142,\"-\")","v":4.2898923461123388},{"$f":"IF(H142>0,L142*I142,\"-\")","v":6.5075196875896468},{"$f":"IF(H142>0,L142*H142,\"-\")","v":470.81904939711092}]
["Selskaber der reguleres, men ikke er blevet reguleret fra 2011"]
["V023","Bjøvlund Vandværk I/S","Region Syddanmark","Esbjerg Kommune",569027,"-","-","-","-"]
["V078","HEDENSTED VANDVÆRK","Region Midtjylland","Hedensted Kommune",453844,500,14.21,{"$f":"IFERROR(F145+G145*Nøgletal!$C$9,\"-\")","v":1528.0934999999999},{"$f":"IFERROR(H145/Nøgletal!$C$9,\"-\")","v":21.120850034554252}]
["V104","Almtoft-Kjellerup Vandværk A.m.b.a","Region Midtjylland","Silkeborg Kommune",338038,568.75,11.84,{"$f":"IFERROR(F146+G146*Nøgletal!$C$9,\"-\")","v":1425.3739999999998},{"$f":"IFERROR(H146/Nøgletal!$C$9,\"-\")","v":19.701091914305458}]
["V164","Novafos Vand Sjælsø A/S","Region Hovedstaden","Hørsholm Kommune",8907392,"-","-","-","-"]
["V202","Vandfællesskabet Nordvestsjælland","Region Sjælland","Holbæk Kommune",1317517,"-","-","-","-"]
["V213","VSK A.M.B.A","Region Nordjylland","Aalborg Kommune",458015,0,10.78,{"$f":"IFERROR(F149+G149*Nøgletal!$C$9,\"-\")","v":779.93299999999988},{"$f":"IFERROR(H149/Nøgletal!$C$9,\"-\")","v":10.78}]
["V225","Vandsam A/S","Region Midtjylland","Norddjurs Kommune",592490,"-","-","-","-"]
["Ejet af to selskaber "]
["V173","STENLIEN VANDVÆRK A.M.B.A.",null,null,416517,"-","-","-","-"]
[]
[]
[null," "]

{"sheet":"S 2022","index":25,"n_rows":113,"n_cols":18,"rows_kept":113,"cut":false,"hidden":false,"merged":[[0,16,0,17],[0,5,0,6],[0,7,0,8],[0,9,0,11],[0,12,0,13],[0,14,0,15]]}
["Forside",null,null,null,null,"Takstblad",null,"Beregning",null,"Vægte",null,null,"Landsplan",null,"Region",null,"Kommune"]
["ID","Selskabsnavn","Region","Kommune","Debiteret vandmængde (2021)","Fast Årligt Bidrag","Kubikmeterpris","Samlede udgifter for en husholdning","Takst inkl. Fast bidrag","Land","Region","Kommune","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter","Vægtet takst ","Vægtet årlige udgifter"]
["S001","Novafos Spildevand Ballerup A/S","Region Hovedstaden","Ballerup Kommune",2696511,0,34.5,{"$f":"F3+G3*Nøgletal!$C$9","v":2496.0749999999998},{"$f":"H3/Nøgletal!$C$9","v":34.5},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":9.7320706791655526E-3},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$100,$C$3:$C$100,C3,$H$3:$H$100,\">0\")),\"-\")","v":3.0258991051078769E-2},{"$f":"IF(H3>0,E3/(SUMIFS($E$3:$E$100,$D$3:$D$100,D3,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H3>0,J3*I3,\"-\")","v":0.33575643843121156},{"$f":"IF(H3>0,J3*H3,\"-\")","v":24.291978320498156},{"$f":"IF(H3>0,K3*I3,\"-\")","v":1.0439351912622175},{"$f":"IF(H3>0,K3*H3,\"-\")","v":75.528711087821435},{"$f":"IF(H3>0,L3*I3,\"-\")","v":34.5},{"$f":"IF(H3>0,L3*H3,\"-\")","v":2496.0749999999998}]
["S002","Novafos Spildevand Allerød A/S","Region Hovedstaden","Allerød Kommune",1189392,0,46.85,{"$f":"F4+G4*Nøgletal!$C$9","v":3389.5974999999999},{"$f":"H4/Nøgletal!$C$9","v":46.85},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":4.2926756127581438E-3},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$100,$C$3:$C$100,C4,$H$3:$H$100,\">0\")),\"-\")","v":1.334680328922251E-2},{"$f":"IF(H4>0,E4/(SUMIFS($E$3:$E$100,$D$3:$D$100,D4,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H4>0,J4*I4,\"-\")","v":0.20111185245771904},{"$f":"IF(H4>0,J4*H4,\"-\")","v":14.550442525315972},{"$f":"IF(H4>0,K4*I4,\"-\")","v":0.62529773410007461},{"$f":"IF(H4>0,K4*H4,\"-\")","v":45.240291062140393},{"$f":"IF(H4>0,L4*I4,\"-\")","v":46.85},{"$f":"IF(H4>0,L4*H4,\"-\")","v":3389.5974999999999}]
["S003","AQUADJURS A/S","Region Midtjylland","Norddjurs Kommune",2019660.45,808.43,32.5,{"$f":"F5+G5*Nøgletal!$C$9","v":3159.8049999999998},{"$f":"H5/Nøgletal!$C$9","v":43.673876986869388},{"$f":"IF(H5>0,E5/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":7.2892260581600837E-3},{"$f":"IF(H5>0,E5/(SUMIFS($E$3:$E$100,$C$3:$C$100,C5,$H$3:$H$100,\">0\")),\"-\")","v":3.2064859642949306E-2},{"$f":"IF(H5>0,E5/(SUMIFS($E$3:$E$100,$D$3:$D$100,D5,$H$3:$H$100,\">0\")),\"-\")","v":1},0.31834876219356634,23.032532944704521,1.4003967356474007,101.31870382408943,43.673876986869388,3159.8049999999998]
["S004","ARWOS SPILDEVAND A/S","Region Syddanmark","Aabenraa Kommune",2553876,762.5,56.81,{"$f":"F6+G6*Nøgletal!$C$9","v":4872.7034999999996},{"$f":"H6/Nøgletal!$C$9","v":67.349046302695228},{"$f":"IF(H6>0,E6/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":9.2172817903671093E-3},{"$f":"IF(H6>0,E6/(SUMIFS($E$3:$E$100,$C$3:$C$100,C6,$H$3:$H$100,\">0\")),\"-\")","v":4.2589119287086794E-2},{"$f":"IF(H6>0,E6/(SUMIFS($E$3:$E$100,$D$3:$D$100,D6,$H$3:$H$100,\">0\")),\"-\")","v":1},0.62077513808442397,44.913081240408076,2.8683365668570189,207.5241506121053,67.349046302695228,4872.7034999999996]
["S006","Assens Spildevand A/S","Region Syddanmark","Assens Kommune",1683878,800,62.5,{"$f":"F7+G7*Nøgletal!$C$9","v":5321.875},{"$f":"H7/Nøgletal!$C$9","v":73.557360055286807},{"$f":"IF(H7>0,E7/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":6.0773420583457409E-3},{"$f":"IF(H7>0,E7/(SUMIFS($E$3:$E$100,$C$3:$C$100,C7,$H$3:$H$100,\">0\")),\"-\")","v":2.8080799931907867E-2},{"$f":"IF(H7>0,E7/(SUMIFS($E$3:$E$100,$D$3:$D$100,D7,$H$3:$H$100,\">0\")),\"-\")","v":1},0.44703323796487549,32.342854766758741,2.0655495112318203,149.44250713762219,73.557360055286807,5321.875]
["S007","Billund Spildevand A/S","Region Syddanmark","Billund Kommune",1283837,807.5,47.5,{"$f":"F8+G8*Nøgletal!$C$9","v":4244.125},{"$f":"H8/Nøgletal!$C$9","v":58.661022805805118},{"$f":"IF(H8>0,E8/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":4.6335403135859135E-3},{"$f":"IF(H8>0,E8/(SUMIFS($E$3:$E$100,$C$3:$C$100,C8,$H$3:$H$100,\">0\")),\"-\")","v":2.1409609212888817E-2},{"$f":"IF(H8>0,E8/(SUMIFS($E$3:$E$100,$D$3:$D$100,D8,$H$3:$H$100,\">0\")),\"-\")","v":1},0.27180821400688066,19.665324283397815,1.2559095743006463,90.865057700651747,58.661022805805118,4244.125]
["S010","Bornholms Spildevand A/S","Region Hovedstaden","Bornholms Regionskommune",1783183,700,40.450000000000003,{"$f":"F9+G9*Nøgletal!$C$9","v":3626.5574999999999},{"$f":"H9/Nøgletal!$C$9","v":50.125190048375956},{"$f":"IF(H9>0,E9/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":6.4357471524820282E-3},{"$f":"IF(H9>0,E9/(SUMIFS($E$3:$E$100,$C$3:$C$100,C9,$H$3:$H$100,\">0\")),\"-\")","v":2.0010049445166659E-2},{"$f":"IF(H9>0,E9/(SUMIFS($E$3:$E$100,$D$3:$D$100,D9,$H$3:$H$100,\">0\")),\"-\")","v":1},0.32259304912145603,23.339607103937343,1.0030075313163787,72.567594890739983,50.125190048375956,3626.5574999999999]
["S011","HOFOR SPILDEVAND BRØNDBY A/S","Region Hovedstaden","Brøndby Kommune",1813061,0,45.1,{"$f":"F10+G10*Nøgletal!$C$9","v":3262.9849999999997},{"$f":"H10/Nøgletal!$C$9","v":45.1},{"$f":"IF(H10>0,E10/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":6.5435808708507312E-3},{"$f":"IF(H10>0,E10/(SUMIFS($E$3:$E$100,$C$3:$C$100,C10,$H$3:$H$100,\">0\")),\"-\")","v":2.0345326451128857E-2},{"$f":"IF(H10>0,E10/(SUMIFS($E$3:$E$100,$D$3:$D$100,D10,$H$3:$H$100,\">0\")),\"-\")","v":1},0.29511549727536801,21.351606227872871,0.91757422294591151,66.386495030136686,45.1,3262.9849999999997]
["S012","Brønderslev Spildevand A/S","Region Nordjylland","Brønderslev Kommune",1287566,0,45.45,{"$f":"F11+G11*Nøgletal!$C$9","v":3288.3074999999999},{"$f":"H11/Nøgletal!$C$9","v":45.45},{"$f":"IF(H11>0,E11/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":4.6469987758590544E-3},{"$f":"IF(H11>0,E11/(SUMIFS($E$3:$E$100,$C$3:$C$100,C11,$H$3:$H$100,\">0\")),\"-\")","v":4.4082571616983278E-2},{"$f":"IF(H11>0,E11/(SUMIFS($E$3:$E$100,$D$3:$D$100,D11,$H$3:$H$100,\">0\")),\"-\")","v":1},0.21120609436279403,15.280760927148147,2.00355287999189,144.95705086741324,45.45,3288.3074999999999]
["S013","Novafos Spildevand Egedal A/S","Region Hovedstaden","Egedal Kommune",1631944,0,42.7,{"$f":"F12+G12*Nøgletal!$C$9","v":3089.3449999999998},{"$f":"H12/Nøgletal!$C$9","v":42.7},{"$f":"IF(H12>0,E12/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":5.8899052710855429E-3},{"$f":"IF(H12>0,E12/(SUMIFS($E$3:$E$100,$C$3:$C$100,C12,$H$3:$H$100,\">0\")),\"-\")","v":1.8312915798178345E-2},{"$f":"IF(H12>0,E12/(SUMIFS($E$3:$E$100,$D$3:$D$100,D12,$H$3:$H$100,\">0\")),\"-\")","v":1},0.25149895507535269,18.195949399701764,0.78196150458221536,56.574914856523279,42.7,3089.3449999999998]
["S014","Energi Viborg Vand A/S","Region Midtjylland","Viborg Kommune",4016075,0,45,{"$f":"F13+G13*Nøgletal!$C$9","v":3255.7499999999995},{"$f":"H13/Nøgletal!$C$9","v":45},{"$f":"IF(H13>0,E13/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.4494554538375625E-2},{"$f":"IF(H13>0,E13/(SUMIFS($E$3:$E$100,$C$3:$C$100,C13,$H$3:$H$100,\">0\")),\"-\")","v":6.3760658971441286E-2},{"$f":"IF(H13>0,E13/(SUMIFS($E$3:$E$100,$D$3:$D$100,D13,$H$3:$H$100,\">0\")),\"-\")","v":1},0.65225495422690316,47.190645938316436,2.8692296537148581,207.58876544626995,45,3255.7499999999995]
["S015","DIN Forsyning Spildevand A/S","Region Syddanmark","Esbjerg Kommune",6226559.4387972802,807.5,33.590000000000003,{"$f":"F14+G14*Nøgletal!$C$9","v":3237.7365},{"$f":"H14/Nøgletal!$C$9","v":44.751022805805114},{"$f":"IF(H14>0,E14/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":2.2472490023738276E-2},{"$f":"IF(H14>0,E14/(SUMIFS($E$3:$E$100,$C$3:$C$100,C14,$H$3:$H$100,\">0\")),\"-\")","v":0.10383577068231721},{"$f":"IF(H14>0,E14/(SUMIFS($E$3:$E$100,$D$3:$D$100,D14,$H$3:$H$100,\">0\")),\"-\")","v":1},1.0056669135555396,72.760001195743286,4.6467569418627273,336.19286474376833,44.751022805805114,3237.7365]
["S015","DIN Forsyning Spildevand A/S","Region Syddanmark","Varde Kommune",2686159.5612027193,807.5,33.590000000000003,{"$f":"F15+G15*Nøgletal!$C$9","v":3237.7365},{"$f":"H15/Nøgletal!$C$9","v":44.751022805805114},{"$f":"IF(H15>0,E15/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":9.6947109450475789E-3},{"$f":"IF(H15>0,E15/(SUMIFS($E$3:$E$100,$C$3:$C$100,C15,$H$3:$H$100,\">0\")),\"-\")","v":4.4795115336927607E-2},{"$f":"IF(H15>0,E15/(SUMIFS($E$3:$E$100,$D$3:$D$100,D15,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H15>0,J15*I15,\"-\")","v":0.43384823059751265},{"$f":"IF(H15>0,J15*H15,\"-\")","v":31.388919483730039},{"$f":"IF(H15>0,K15*I15,\"-\")","v":2.0046272280315178},{"$f":"IF(H15>0,K15*H15,\"-\")","v":145.03477994808031},{"$f":"IF(H15>0,L15*I15,\"-\")","v":44.751022805805114},{"$f":"IF(H15>0,L15*H15,\"-\")","v":3237.7365}]
["S016","FANØ VAND A/S","Region Syddanmark","Fanø Kommune",183364,840.01,48.75,{"$f":"F16+G16*Nøgletal!$C$9","v":4367.0724999999993},{"$f":"H16/Nøgletal!$C$9","v":60.360366275051824},{"$f":"IF(H16>0,E16/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":6.6178532481955842E-4},{"$f":"IF(H16>0,E16/(SUMIFS($E$3:$E$100,$C$3:$C$100,C16,$H$3:$H$100,\">0\")),\"-\")","v":3.0578271102267231E-3},{"$f":"IF(H16>0,E16/(SUMIFS($E$3:$E$100,$D$3:$D$100,D16,$H$3:$H$100,\">0\")),\"-\")","v":1},3.9945604601562691E-2,2.8900644929230608,0.18457156437906827,13.35375268282559,60.360366275051824,4367.0724999999993]
["S017","Favrskov Spildevand A/S","Region Midtjylland","Favrskov Kommune",1830155,625,41.5,{"$f":"F17+G17*Nøgletal!$C$9","v":3627.5249999999996},{"$f":"H17/Nøgletal!$C$9","v":50.138562543192812},{"$f":"IF(H17>0,E17/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":6.6052754147222954E-3},{"$f":"IF(H17>0,E17/(SUMIFS($E$3:$E$100,$C$3:$C$100,C17,$H$3:$H$100,\">0\")),\"-\")","v":2.9056202590807725E-2},{"$f":"IF(H17>0,E17/(SUMIFS($E$3:$E$100,$D$3:$D$100,D17,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H17>0,J17*I17,\"-\")","v":0.33117901449606763},{"$f":"IF(H17>0,J17*H17,\"-\")","v":23.960801698790494},{"$f":"IF(H17>0,K17*I17,\"-\")","v":1.4568362308668941},{"$f":"IF(H17>0,K17*H17,\"-\")","v":105.40210130321978},{"$f":"IF(H17>0,L17*I17,\"-\")","v":50.138562543192812},{"$f":"IF(H17>0,L17*H17,\"-\")","v":3627.5249999999996}]
["S018","Faxe Spildevand A/S","Region Sjælland","Faxe Kommune",1422834,635.05999999999995,56.41,{"$f":"F18+G18*Nøgletal!$C$9","v":4716.3234999999995},{"$f":"H18/Nøgletal!$C$9","v":65.187608845888036},{"$f":"IF(H18>0,E18/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":5.1351991713439477E-3},{"$f":"IF(H18>0,E18/(SUMIFS($E$3:$E$100,$C$3:$C$100,C18,$H$3:$H$100,\">0\")),\"-\")","v":3.9743810169595759E-2},{"$f":"IF(H18>0,E18/(SUMIFS($E$3:$E$100,$D$3:$D$100,D18,$H$3:$H$100,\">0\")),\"-\")","v":1},0.33475135492729763,24.219260528989984,2.5908039513808352,187.44466588240346,65.187608845888036,4716.3234999999995]
["S020","FFV Spildevand A/S","Region Syddanmark","Faaborg-Midtfyn Kommune",2372057.9700000002,650,49.25,{"$f":"F19+G19*Nøgletal!$C$9","v":4213.2374999999993},{"$f":"H19/Nøgletal!$C$9","v":58.234105044920518},{"$f":"IF(H19>0,E19/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":8.5610760790955295E-3},{"$f":"IF(H19>0,E19/(SUMIFS($E$3:$E$100,$C$3:$C$100,C19,$H$3:$H$100,\">0\")),\"-\")","v":3.9557073186096331E-2},{"$f":"IF(H19>0,E19/(SUMIFS($E$3:$E$100,$D$3:$D$100,D19,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H19>0,J19*I19,\"-\")","v":0.49854660368760534},{"$f":"IF(H19>0,J19*H19,\"-\")","v":36.069846776798244},{"$f":"IF(H19>0,K19*I19,\"-\")","v":2.3035707551887423},{"$f":"IF(H19>0,K19*H19,\"-\")","v":166.66334413790551},{"$f":"IF(H19>0,L19*I19,\"-\")","v":58.234105044920518},{"$f":"IF(H19>0,L19*H19,\"-\")","v":4213.2374999999993}]
["S021","Forsyning Helsingør Spildevand A/S","Region Hovedstaden","Helsingør Kommune",2911312,808.43,36.22,{"$f":"F20+G20*Nøgletal!$C$9","v":3428.9469999999997},{"$f":"H20/Nøgletal!$C$9","v":47.393876986869387},{"$f":"IF(H20>0,E20/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.0507316362923355E-2},{"$f":"IF(H20>0,E20/(SUMIFS($E$3:$E$100,$C$3:$C$100,C20,$H$3:$H$100,\">0\")),\"-\")","v":3.2669387870065514E-2},{"$f":"IF(H20>0,E20/(SUMIFS($E$3:$E$100,$D$3:$D$100,D20,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H20>0,J20*I20,\"-\")","v":0.49798245916650935},{"$f":"IF(H20>0,J20*H20,\"-\")","v":36.029030920696947},{"$f":"IF(H20>0,K20*I20,\"-\")","v":1.5483289499502078},{"$f":"IF(H20>0,K20*H20,\"-\")","v":112.02159952889753},{"$f":"IF(H20>0,L20*I20,\"-\")","v":47.393876986869387},{"$f":"IF(H20>0,L20*H20,\"-\")","v":3428.9469999999997}]
["S022","Fredensborg Spildevand A/S","Region Hovedstaden","Fredensborg Kommune",1840330.5,0,40.69,{"$f":"F21+G21*Nøgletal!$C$9","v":2943.9214999999995},{"$f":"H21/Nøgletal!$C$9","v":40.69},{"$f":"IF(H21>0,E21/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":6.6420001620702013E-3},{"$f":"IF(H21>0,E21/(SUMIFS($E$3:$E$100,$C$3:$C$100,C21,$H$3:$H$100,\">0\")),\"-\")","v":2.0651332084507468E-2},{"$f":"IF(H21>0,E21/(SUMIFS($E$3:$E$100,$D$3:$D$100,D21,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H21>0,J21*I21,\"-\")","v":0.27026298659463649},{"$f":"IF(H21>0,J21*H21,\"-\")","v":19.553527080121945},{"$f":"IF(H21>0,K21*I21,\"-\")","v":0.84030270251860884},{"$f":"IF(H21>0,K21*H21,\"-\")","v":60.795900527221342},{"$f":"IF(H21>0,L21*I21,\"-\")","v":40.69},{"$f":"IF(H21>0,L21*H21,\"-\")","v":2943.9214999999995}]
["S024","Frederiksberg Kloak A/S","Region Hovedstaden","Frederiksberg Kommune",4818970,0,22.05,{"$f":"F22+G22*Nøgletal!$C$9","v":1595.3174999999999},{"$f":"H22/Nøgletal!$C$9","v":22.05},{"$f":"IF(H22>0,E22/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.7392310523034551E-2},{"$f":"IF(H22>0,E22/(SUMIFS($E$3:$E$100,$C$3:$C$100,C22,$H$3:$H$100,\">0\")),\"-\")","v":5.4076237814500688E-2},{"$f":"IF(H22>0,E22/(SUMIFS($E$3:$E$100,$D$3:$D$100,D22,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H22>0,J22*I22,\"-\")","v":0.38350044703291186},{"$f":"IF(H22>0,J22*H22,\"-\")","v":27.746257342831171},{"$f":"IF(H22>0,K22*I22,\"-\")","v":1.1923810438097402},{"$f":"IF(H22>0,K22*H22,\"-\")","v":86.268768519634691},{"$f":"IF(H22>0,L22*I22,\"-\")","v":22.05},{"$f":"IF(H22>0,L22*H22,\"-\")","v":1595.3174999999999}]
["S025","Frederikshavn Spildevand A/S","Region Nordjylland","Frederikshavn Kommune",3683857,808.75,49.94,{"$f":"F23+G23*Nøgletal!$C$9","v":4421.9089999999997},{"$f":"H23/Nøgletal!$C$9","v":61.118299930891503},{"$f":"IF(H23>0,E23/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.3295535117764688E-2},{"$f":"IF(H23>0,E23/(SUMIFS($E$3:$E$100,$C$3:$C$100,C23,$H$3:$H$100,\">0\")),\"-\")","v":0.12612471129963448},{"$f":"IF(H23>0,E23/(SUMIFS($E$3:$E$100,$D$3:$D$100,D23,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H23>0,J23*I23,\"-\")","v":0.81260050306924303},{"$f":"IF(H23>0,J23*H23,\"-\")","v":58.791646397059729},{"$f":"IF(H23>0,K23*I23,\"-\")","v":7.7085279339081607},{"$f":"IF(H23>0,K23*H23,\"-\")","v":557.71199601825538},{"$f":"IF(H23>0,L23*I23,\"-\")","v":61.118299930891503},{"$f":"IF(H23>0,L23*H23,\"-\")","v":4421.9089999999997}]
["S028","Novafos Spildevand Gentofte A/S","Region Hovedstaden","Gentofte Kommune",3682061,0,42.05,{"$f":"F24+G24*Nøgletal!$C$9","v":3042.3174999999997},{"$f":"H24/Nøgletal!$C$9","v":42.05},{"$f":"IF(H24>0,E24/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.3289053112336273E-2},{"$f":"IF(H24>0,E24/(SUMIFS($E$3:$E$100,$C$3:$C$100,C24,$H$3:$H$100,\">0\")),\"-\")","v":4.1318374317229241E-2},{"$f":"IF(H24>0,E24/(SUMIFS($E$3:$E$100,$D$3:$D$100,D24,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H24>0,J24*I24,\"-\")","v":0.55880468337374023},{"$f":"IF(H24>0,J24*H24,\"-\")","v":40.429518842090104},{"$f":"IF(H24>0,K24*I24,\"-\")","v":1.7374376400394895},{"$f":"IF(H24>0,K24*H24,\"-\")","v":125.70361325685705},{"$f":"IF(H24>0,L24*I24,\"-\")","v":42.05},{"$f":"IF(H24>0,L24*H24,\"-\")","v":3042.3174999999997}]
["S029","Novafos Spildevand Gladsaxe A/S","Region Hovedstaden","Gladsaxe Kommune",3489108,0,30.2,{"$f":"F25+G25*Nøgletal!$C$9","v":2184.9699999999998},{"$f":"H25/Nøgletal!$C$9","v":30.2},{"$f":"IF(H25>0,E25/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.2592659797509434E-2},{"$f":"IF(H25>0,E25/(SUMIFS($E$3:$E$100,$C$3:$C$100,C25,$H$3:$H$100,\">0\")),\"-\")","v":3.9153145582661204E-2},{"$f":"IF(H25>0,E25/(SUMIFS($E$3:$E$100,$D$3:$D$100,D25,$H$3:$H$100,\">0\")),\"-\")","v":1},0.3802983258847849,27.514583877764185,1.1824249965963682,85.548448503747238,30.2,2184.9699999999998]
["S030","Glostrup Spildevand a/s","Region Hovedstaden","Glostrup Kommune",1423016,0,33.25,{"$f":"F26+G26*Nøgletal!$C$9","v":2405.6374999999998},{"$f":"H26/Nøgletal!$C$9","v":33.25},{"$f":"IF(H26>0,E26/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":5.1358560338094104E-3},{"$f":"IF(H26>0,E26/(SUMIFS($E$3:$E$100,$C$3:$C$100,C26,$H$3:$H$100,\">0\")),\"-\")","v":1.5968423050950621E-2},{"$f":"IF(H26>0,E26/(SUMIFS($E$3:$E$100,$D$3:$D$100,D26,$H$3:$H$100,\">0\")),\"-\")","v":1},0.1707672131241629,12.355007869533184,0.53095006644410814,38.414237307231225,33.25,2405.6374999999998]
["S031","GREVE SPILDEVAND A/S","Region Sjælland","Greve Kommune",2276291,0,31.25,{"$f":"F27+G27*Nøgletal!$C$9","v":2260.9375},{"$f":"H27/Nøgletal!$C$9","v":31.250000000000004},{"$f":"IF(H27>0,E27/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":8.2154402108311191E-3},{"$f":"IF(H27>0,E27/(SUMIFS($E$3:$E$100,$C$3:$C$100,C27,$H$3:$H$100,\">0\")),\"-\")","v":6.3583297415411286E-2},{"$f":"IF(H27>0,E27/(SUMIFS($E$3:$E$100,$D$3:$D$100,D27,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H27>0,J27*I27,\"-\")","v":0.25673250658847252},{"$f":"IF(H27>0,J27*H27,\"-\")","v":18.574596851675985},{"$f":"IF(H27>0,K27*I27,\"-\")","v":1.986978044231603},{"$f":"IF(H27>0,K27*H27,\"-\")","v":143.75786150015645},{"$f":"IF(H27>0,L27*I27,\"-\")","v":31.250000000000004},{"$f":"IF(H27>0,L27*H27,\"-\")","v":2260.9375}]
["S032","Gribvand Spildevand A/S","Region Hovedstaden","Gribskov Kommune",1988182,808.43,53.74,{"$f":"F28+G28*Nøgletal!$C$9","v":4696.5190000000002},{"$f":"H28/Nøgletal!$C$9","v":64.913876986869397},{"$f":"IF(H28>0,E28/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":7.1756161005998957E-3},{"$f":"IF(H28>0,E28/(SUMIFS($E$3:$E$100,$C$3:$C$100,C28,$H$3:$H$100,\">0\")),\"-\")","v":2.2310452783584376E-2},{"$f":"IF(H28>0,E28/(SUMIFS($E$3:$E$100,$D$3:$D$100,D28,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H28>0,J28*I28,\"-\")","v":0.46579706085934108},{"$f":"IF(H28>0,J28*H28,\"-\")","v":33.700417353173322},{"$f":"IF(H28>0,K28*I28,\"-\")","v":1.4482579875149542},{"$f":"IF(H28>0,K28*H28,\"-\")","v":104.78146539670692},{"$f":"IF(H28>0,L28*I28,\"-\")","v":64.913876986869397},{"$f":"IF(H28>0,L28*H28,\"-\")","v":4696.5190000000002}]
["S033","Guldborgsund Spildevand A/S","Region Sjælland","Guldborgsund Kommune",2727730,808.46,50.64,{"$f":"F29+G29*Nøgletal!$C$9","v":4472.2639999999992},{"$f":"H29/Nøgletal!$C$9","v":61.814291637871449},{"$f":"IF(H29>0,E29/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":9.8447442467990125E-3},{"$f":"IF(H29>0,E29/(SUMIFS($E$3:$E$100,$C$3:$C$100,C29,$H$3:$H$100,\">0\")),\"-\")","v":7.6193275753820511E-2},{"$f":"IF(H29>0,E29/(SUMIFS($E$3:$E$100,$D$3:$D$100,D29,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H29>0,J29*I29,\"-\")","v":0.60854589197189124},{"$f":"IF(H29>0,J29*H29,\"-\")","v":44.028295284166333},{"$f":"IF(H29>0,K29*I29,\"-\")","v":4.7098333682914202},{"$f":"IF(H29>0,K29*H29,\"-\")","v":340.75644419588428},{"$f":"IF(H29>0,L29*I29,\"-\")","v":61.814291637871449},{"$f":"IF(H29>0,L29*H29,\"-\")","v":4472.2639999999992}]
["S034","Haderslev Spildevand A/S","Region Syddanmark","Haderslev Kommune",2366552,808.43,52.41,{"$f":"F30+G30*Nøgletal!$C$9","v":4600.2934999999998},{"$f":"H30/Nøgletal!$C$9","v":63.583876986869384},{"$f":"IF(H30>0,E30/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":8.5412042932220926E-3},{"$f":"IF(H30>0,E30/(SUMIFS($E$3:$E$100,$C$3:$C$100,C30,$H$3:$H$100,\">0\")),\"-\")","v":3.9465254157638748E-2},{"$f":"IF(H30>0,E30/(SUMIFS($E$3:$E$100,$D$3:$D$100,D30,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H30>0,J30*I30,\"-\")","v":0.54308288309995423},{"$f":"IF(H30>0,J30*H30,\"-\")","v":39.292046592281686},{"$f":"IF(H30>0,K30*I30,\"-\")","v":2.5093538656148375},{"$f":"IF(H30>0,K30*H30,\"-\")","v":181.55175217723351},{"$f":"IF(H30>0,L30*I30,\"-\")","v":63.583876986869384},{"$f":"IF(H30>0,L30*H30,\"-\")","v":4600.2934999999998}]
["S035","HALSNÆS SPILDEVAND A/S","Region Hovedstaden","Halsnæs Kommune",1378880,786.69,49.38,{"$f":"F31+G31*Nøgletal!$C$9","v":4359.3330000000005},{"$f":"H31/Nøgletal!$C$9","v":60.253393227366978},{"$f":"IF(H31>0,E31/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":4.976563276800205E-3},{"$f":"IF(H31>0,E31/(SUMIFS($E$3:$E$100,$C$3:$C$100,C31,$H$3:$H$100,\">0\")),\"-\")","v":1.5473149406960139E-2},{"$f":"IF(H31>0,E31/(SUMIFS($E$3:$E$100,$D$3:$D$100,D31,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H31>0,J31*I31,\"-\")","v":0.29985482403791669},{"$f":"IF(H31>0,J31*H31,\"-\")","v":21.694496519143271},{"$f":"IF(H31>0,K31*I31,\"-\")","v":0.93230975568336949},{"$f":"IF(H31>0,K31*H31,\"-\")","v":67.452610823691771},{"$f":"IF(H31>0,L31*I31,\"-\")","v":60.253393227366978},{"$f":"IF(H31>0,L31*H31,\"-\")","v":4359.3330000000005}]
["S036","Hedensted Spildevand","Region Midtjylland","Hedensted Kommune",1897950,808.75,48.75,{"$f":"F32+G32*Nøgletal!$C$9","v":4335.8125},{"$f":"H32/Nøgletal!$C$9","v":59.928299930891505},{"$f":"IF(H32>0,E32/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":6.8499566831072669E-3},{"$f":"IF(H32>0,E32/(SUMIFS($E$3:$E$100,$C$3:$C$100,C32,$H$3:$H$100,\">0\")),\"-\")","v":3.0132540526470991E-2},{"$f":"IF(H32>0,E32/(SUMIFS($E$3:$E$100,$D$3:$D$100,D32,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H32>0,J32*I32,\"-\")","v":0.41050625861886703},{"$f":"IF(H32>0,J32*H32,\"-\")","v":29.700127811075028},{"$f":"IF(H32>0,K32*I32,\"-\")","v":1.805791926350097},{"$f":"IF(H32>0,K32*H32,\"-\")","v":130.64904587142951},{"$f":"IF(H32>0,L32*I32,\"-\")","v":59.928299930891505},{"$f":"IF(H32>0,L32*H32,\"-\")","v":4335.8125}]
["S039","Hillerød Spildevand A/S","Region Hovedstaden","Hillerød Kommune",2653107,0,55.75,{"$f":"F33+G33*Nøgletal!$C$9","v":4033.5124999999998},{"$f":"H33/Nøgletal!$C$9","v":55.75},{"$f":"IF(H33>0,E33/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":9.575419808555901E-3},{"$f":"IF(H33>0,E33/(SUMIFS($E$3:$E$100,$C$3:$C$100,C33,$H$3:$H$100,\">0\")),\"-\")","v":2.9771931570297484E-2},{"$f":"IF(H33>0,E33/(SUMIFS($E$3:$E$100,$D$3:$D$100,D33,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H33>0,J33*I33,\"-\")","v":0.53382965432699148},{"$f":"IF(H33>0,J33*H33,\"-\")","v":38.622575490557828},{"$f":"IF(H33>0,K33*I33,\"-\")","v":1.6597851850440848},{"$f":"IF(H33>0,K33*H33,\"-\")","v":120.08545813793953},{"$f":"IF(H33>0,L33*I33,\"-\")","v":55.75},{"$f":"IF(H33>0,L33*H33,\"-\")","v":4033.5124999999998}]
["S040","Hjørring Vandselskab A/S","Region Nordjylland","Hjørring Kommune",3133745,775,50.37,{"$f":"F34+G34*Nøgletal!$C$9","v":4419.2694999999994},{"$f":"H34/Nøgletal!$C$9","v":61.081817553559084},{"$f":"IF(H34>0,E34/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.1310106960617499E-2},{"$f":"IF(H34>0,E34/(SUMIFS($E$3:$E$100,$C$3:$C$100,C34,$H$3:$H$100,\">0\")),\"-\")","v":0.10729045221127559},{"$f":"IF(H34>0,E34/(SUMIFS($E$3:$E$100,$D$3:$D$100,D34,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H34>0,J34*I34,\"-\")","v":0.69084188987967676},{"$f":"IF(H34>0,J34*H34,\"-\")","v":49.982410732794605},{"$f":"IF(H34>0,K34*I34,\"-\")","v":6.5534958272079855},{"$f":"IF(H34>0,K34*H34,\"-\")","v":474.1454230984977},{"$f":"IF(H34>0,L34*I34,\"-\")","v":61.081817553559084},{"$f":"IF(H34>0,L34*H34,\"-\")","v":4419.2694999999994}]
["S041","HOFOR Spildevand Albertslund A/S","Region Hovedstaden","Albertslund Kommune",1240215,0,40.4,{"$f":"F35+G35*Nøgletal!$C$9","v":2922.9399999999996},{"$f":"H35/Nøgletal!$C$9","v":40.4},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":4.4761026516714764E-3},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$100,$C$3:$C$100,C35,$H$3:$H$100,\">0\")),\"-\")","v":1.3917115334005185E-2},{"$f":"IF(H35>0,E35/(SUMIFS($E$3:$E$100,$D$3:$D$100,D35,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H35>0,J35*I35,\"-\")","v":0.18083454712752764},{"$f":"IF(H35>0,J35*H35,\"-\")","v":13.083379484676623},{"$f":"IF(H35>0,K35*I35,\"-\")","v":0.5622514594938095},{"$f":"IF(H35>0,K35*H35,\"-\")","v":40.678893094377109},{"$f":"IF(H35>0,L35*I35,\"-\")","v":40.4},{"$f":"IF(H35>0,L35*H35,\"-\")","v":2922.9399999999996}]
["S042","HOFOR Spildevand Dragør A/S","Region Hovedstaden","Dragør Kommune",643947,0,38.08,{"$f":"F36+G36*Nøgletal!$C$9","v":2755.0879999999997},{"$f":"H36/Nøgletal!$C$9","v":38.08},{"$f":"IF(H36>0,E36/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":2.3240912859753288E-3},{"$f":"IF(H36>0,E36/(SUMIFS($E$3:$E$100,$C$3:$C$100,C36,$H$3:$H$100,\">0\")),\"-\")","v":7.2260734372561509E-3},{"$f":"IF(H36>0,E36/(SUMIFS($E$3:$E$100,$D$3:$D$100,D36,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H36>0,J36*I36,\"-\")","v":8.8501396169940516E-2},{"$f":"IF(H36>0,J36*H36,\"-\")","v":6.4030760128951965},{"$f":"IF(H36>0,K36*I36,\"-\")","v":0.2751688764907142},{"$f":"IF(H36>0,K36*H36,\"-\")","v":19.908468214103173},{"$f":"IF(H36>0,L36*I36,\"-\")","v":38.08},{"$f":"IF(H36>0,L36*H36,\"-\")","v":2755.0879999999997}]
["S043","HOFOR Spildevand Herlev A/S","Region Hovedstaden","Herlev Kommune",1487537,0,33.15,{"$f":"F37+G37*Nøgletal!$C$9","v":2398.4024999999997},{"$f":"H37/Nøgletal!$C$9","v":33.15},{"$f":"IF(H37>0,E37/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":5.368720996084899E-3},{"$f":"IF(H37>0,E37/(SUMIFS($E$3:$E$100,$C$3:$C$100,C37,$H$3:$H$100,\">0\")),\"-\")","v":1.6692447674475853E-2},{"$f":"IF(H37>0,E37/(SUMIFS($E$3:$E$100,$D$3:$D$100,D37,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H37>0,J37*I37,\"-\")","v":0.17797310102021441},{"$f":"IF(H37>0,J37*H37,\"-\")","v":12.876353858812511},{"$f":"IF(H37>0,K37*I37,\"-\")","v":0.5533546404088745},{"$f":"IF(H37>0,K37*H37,\"-\")","v":40.035208233582068},{"$f":"IF(H37>0,L37*I37,\"-\")","v":33.15},{"$f":"IF(H37>0,L37*H37,\"-\")","v":2398.4024999999997}]
["S044","HOFOR Spildevand Hvidovre A/S","Region Hovedstaden","Hvidovre Kommune",2994281,0,43.14,{"$f":"F38+G38*Nøgletal!$C$9","v":3121.1789999999996},{"$f":"H38/Nøgletal!$C$9","v":43.14},{"$f":"IF(H38>0,E38/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.08067626370827E-2},{"$f":"IF(H38>0,E38/(SUMIFS($E$3:$E$100,$C$3:$C$100,C38,$H$3:$H$100,\">0\")),\"-\")","v":3.3600427360917569E-2},{"$f":"IF(H38>0,E38/(SUMIFS($E$3:$E$100,$D$3:$D$100,D38,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H38>0,J38*I38,\"-\")","v":0.46620374016374772},{"$f":"IF(H38>0,J38*H38,\"-\")","v":33.72984060084714},{"$f":"IF(H38>0,K38*I38,\"-\")","v":1.4495224363499839},{"$f":"IF(H38>0,K38*H38,\"-\")","v":104.87294826992132},{"$f":"IF(H38>0,L38*I38,\"-\")","v":43.14},{"$f":"IF(H38>0,L38*H38,\"-\")","v":3121.1789999999996}]
["S045","HOFOR Spildevand København A/S","Region Hovedstaden","Københavns Kommune",30277139,0,20.239999999999998,{"$f":"F39+G39*Nøgletal!$C$9","v":1464.3639999999998},{"$f":"H39/Nøgletal!$C$9","v":20.239999999999998},{"$f":"IF(H39>0,E39/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":0.10927426467421042},{"$f":"IF(H39>0,E39/(SUMIFS($E$3:$E$100,$C$3:$C$100,C39,$H$3:$H$100,\">0\")),\"-\")","v":0.33975595799656222},{"$f":"IF(H39>0,E39/(SUMIFS($E$3:$E$100,$D$3:$D$100,D39,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H39>0,J39*I39,\"-\")","v":2.2117111170060189},{"$f":"IF(H39>0,J39*H39,\"-\")","v":160.01729931538546},{"$f":"IF(H39>0,K39*I39,\"-\")","v":6.8766605898504185},{"$f":"IF(H39>0,K39*H39,\"-\")","v":497.52639367567775},{"$f":"IF(H39>0,L39*I39,\"-\")","v":20.239999999999998},{"$f":"IF(H39>0,L39*H39,\"-\")","v":1464.3639999999998}]
["S046","HOFOR Spildevand Rødovre A/S","Region Hovedstaden","Rødovre Kommune",1771200,0,29.04,{"$f":"F40+G40*Nøgletal!$C$9","v":2101.0439999999999},{"$f":"H40/Nøgletal!$C$9","v":29.04},{"$f":"IF(H40>0,E40/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":6.3924988946598123E-3},{"$f":"IF(H40>0,E40/(SUMIFS($E$3:$E$100,$C$3:$C$100,C40,$H$3:$H$100,\">0\")),\"-\")","v":1.9875581797986628E-2},{"$f":"IF(H40>0,E40/(SUMIFS($E$3:$E$100,$D$3:$D$100,D40,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H40>0,J40*I40,\"-\")","v":0.18563816790092094},{"$f":"IF(H40>0,J40*H40,\"-\")","v":13.430921447631629},{"$f":"IF(H40>0,K40*I40,\"-\")","v":0.57718689541353163},{"$f":"IF(H40>0,K40*H40,\"-\")","v":41.759471883169013},{"$f":"IF(H40>0,L40*I40,\"-\")","v":29.04},{"$f":"IF(H40>0,L40*H40,\"-\")","v":2101.0439999999999}]
["S047","FORS Spildevand Holbæk A/S","Region Sjælland","Holbæk Kommune",3134320,783.75,39.89,{"$f":"F41+G41*Nøgletal!$C$9","v":3669.7914999999998},{"$f":"H41/Nøgletal!$C$9","v":50.722757429163785},{"$f":"IF(H41>0,E41/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.1312182212912232E-2},{"$f":"IF(H41>0,E41/(SUMIFS($E$3:$E$100,$C$3:$C$100,C41,$H$3:$H$100,\">0\")),\"-\")","v":8.7550493656159037E-2},{"$f":"IF(H41>0,E41/(SUMIFS($E$3:$E$100,$D$3:$D$100,D41,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H41>0,J41*I41,\"-\")","v":0.57378507438004833},{"$f":"IF(H41>0,J41*H41,\"-\")","v":41.513350131396493},{"$f":"IF(H41>0,K41*I41,\"-\")","v":4.4408024525248972},{"$f":"IF(H41>0,K41*H41,\"-\")","v":321.29205744017634},{"$f":"IF(H41>0,L41*I41,\"-\")","v":50.722757429163785},{"$f":"IF(H41>0,L41*H41,\"-\")","v":3669.7914999999998}]
["S049","HTK Kloak A/S","Region Hovedstaden","Høje-Taastrup Kommune",2621703,0,21.56,{"$f":"F42+G42*Nøgletal!$C$9","v":1559.8659999999998},{"$f":"H42/Nøgletal!$C$9","v":21.56},{"$f":"IF(H42>0,E42/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":9.4620785510537014E-3},{"$f":"IF(H42>0,E42/(SUMIFS($E$3:$E$100,$C$3:$C$100,C42,$H$3:$H$100,\">0\")),\"-\")","v":2.9419530502781691E-2},{"$f":"IF(H42>0,E42/(SUMIFS($E$3:$E$100,$D$3:$D$100,D42,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H42>0,J42*I42,\"-\")","v":0.2040024135607178},{"$f":"IF(H42>0,J42*H42,\"-\")","v":14.759574621117931},{"$f":"IF(H42>0,K42*I42,\"-\")","v":0.63428507763997322},{"$f":"IF(H42>0,K42*H42,\"-\")","v":45.89052536725206},{"$f":"IF(H42>0,L42*I42,\"-\")","v":21.56},{"$f":"IF(H42>0,L42*H42,\"-\")","v":1559.8659999999998}]
["S051","Novafos Spildevand Hørsholm A/S","Region Hovedstaden","Hørsholm Kommune",1827410,0,44,{"$f":"F43+G43*Nøgletal!$C$9","v":3183.3999999999996},{"$f":"H43/Nøgletal!$C$9","v":44},{"$f":"IF(H43>0,E43/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":6.5953683407239654E-3},{"$f":"IF(H43>0,E43/(SUMIFS($E$3:$E$100,$C$3:$C$100,C43,$H$3:$H$100,\">0\")),\"-\")","v":2.050634424879107E-2},{"$f":"IF(H43>0,E43/(SUMIFS($E$3:$E$100,$D$3:$D$100,D43,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H43>0,J43*I43,\"-\")","v":0.2901962069918545},{"$f":"IF(H43>0,J43*H43,\"-\")","v":20.995695575860669},{"$f":"IF(H43>0,K43*I43,\"-\")","v":0.90227914694680711},{"$f":"IF(H43>0,K43*H43,\"-\")","v":65.279896281601481},{"$f":"IF(H43>0,L43*I43,\"-\")","v":44},{"$f":"IF(H43>0,L43*H43,\"-\")","v":3183.3999999999996}]
["S052","IKAST-BRANDE SPILDEVAND A/S","Region Midtjylland","Ikast-Brande Kommune",1862587,780,40.630000000000003,{"$f":"F44+G44*Nøgletal!$C$9","v":3719.5805},{"$f":"H44/Nøgletal!$C$9","v":51.410926053904632},{"$f":"IF(H44>0,E44/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":6.7223268624140341E-3},{"$f":"IF(H44>0,E44/(SUMIFS($E$3:$E$100,$C$3:$C$100,C44,$H$3:$H$100,\">0\")),\"-\")","v":2.957110475069313E-2},{"$f":"IF(H44>0,E44/(SUMIFS($E$3:$E$100,$D$3:$D$100,D44,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H44>0,J44*I44,\"-\")","v":0.34560104923374463},{"$f":"IF(H44>0,J44*H44,\"-\")","v":25.004235912061425},{"$f":"IF(H44>0,K44*I44,\"-\")","v":1.5202778796701524},{"$f":"IF(H44>0,K44*H44,\"-\")","v":109.99210459413553},{"$f":"IF(H44>0,L44*I44,\"-\")","v":51.410926053904632},{"$f":"IF(H44>0,L44*H44,\"-\")","v":3719.5805}]
["S053","Ishøj Spildevand A/S","Region Hovedstaden","Ishøj Kommune",1117119,0,33.31,{"$f":"F45+G45*Nøgletal!$C$9","v":2409.9785000000002},{"$f":"H45/Nøgletal!$C$9","v":33.31},{"$f":"IF(H45>0,E45/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":4.0318326404152416E-3},{"$f":"IF(H45>0,E45/(SUMIFS($E$3:$E$100,$C$3:$C$100,C45,$H$3:$H$100,\">0\")),\"-\")","v":1.2535789330727768E-2},{"$f":"IF(H45>0,E45/(SUMIFS($E$3:$E$100,$D$3:$D$100,D45,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H45>0,J45*I45,\"-\")","v":0.1343003452522317},{"$f":"IF(H45>0,J45*H45,\"-\")","v":9.7166299789989647},{"$f":"IF(H45>0,K45*I45,\"-\")","v":0.41756714260654199},{"$f":"IF(H45>0,K45*H45,\"-\")","v":30.210982767583314},{"$f":"IF(H45>0,L45*I45,\"-\")","v":33.31},{"$f":"IF(H45>0,L45*H45,\"-\")","v":2409.9785000000002}]
["S054","Jammerbugt Forsyning A/S","Region Nordjylland","Jammerbugt Kommune",1802776,781,29.5,{"$f":"F46+G46*Nøgletal!$C$9","v":2915.3249999999998},{"$f":"H46/Nøgletal!$C$9","v":40.294747753973738},{"$f":"IF(H46>0,E46/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":6.5064609232832193E-3},{"$f":"IF(H46>0,E46/(SUMIFS($E$3:$E$100,$C$3:$C$100,C46,$H$3:$H$100,\">0\")),\"-\")","v":6.1721886201855786E-2},{"$f":"IF(H46>0,E46/(SUMIFS($E$3:$E$100,$D$3:$D$100,D46,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H46>0,J46*I46,\"-\")","v":0.26217620167478439},{"$f":"IF(H46>0,J46*H46,\"-\")","v":18.968448191170651},{"$f":"IF(H46>0,K46*I46,\"-\")","v":2.4870678354032512},{"$f":"IF(H46>0,K46*H46,\"-\")","v":179.9393578914252},{"$f":"IF(H46>0,L46*I46,\"-\")","v":40.294747753973738},{"$f":"IF(H46>0,L46*H46,\"-\")","v":2915.3249999999998}]
["S056","KALUNDBORG SPILDEVANDSANLÆG A/S","Region Sjælland","Kalundborg Kommune",1758922,0,55.66,{"$f":"F47+G47*Nøgletal!$C$9","v":4027.0009999999993},{"$f":"H47/Nøgletal!$C$9","v":55.66},{"$f":"IF(H47>0,E47/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":6.3481859421820391E-3},{"$f":"IF(H47>0,E47/(SUMIFS($E$3:$E$100,$C$3:$C$100,C47,$H$3:$H$100,\">0\")),\"-\")","v":4.913170620826162E-2},{"$f":"IF(H47>0,E47/(SUMIFS($E$3:$E$100,$D$3:$D$100,D47,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H47>0,J47*I47,\"-\")","v":0.35334002954185229},{"$f":"IF(H47>0,J47*H47,\"-\")","v":25.564151137353008},{"$f":"IF(H47>0,K47*I47,\"-\")","v":2.7346707675518416},{"$f":"IF(H47>0,K47*H47,\"-\")","v":197.85343003237571},{"$f":"IF(H47>0,L47*I47,\"-\")","v":55.66},{"$f":"IF(H47>0,L47*H47,\"-\")","v":4027.0009999999993}]
["S057","KERTEMINDE FORSYNING - SPILDEVAND A/S","Region Syddanmark","Kerteminde Kommune",1085977,780,32.5,{"$f":"F48+G48*Nøgletal!$C$9","v":3131.375},{"$f":"H48/Nøgletal!$C$9","v":43.280926053904636},{"$f":"IF(H48>0,E48/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":3.9194369761325542E-3},{"$f":"IF(H48>0,E48/(SUMIFS($E$3:$E$100,$C$3:$C$100,C48,$H$3:$H$100,\">0\")),\"-\")","v":1.8110042929270119E-2},{"$f":"IF(H48>0,E48/(SUMIFS($E$3:$E$100,$D$3:$D$100,D48,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H48>0,J48*I48,\"-\")","v":0.16963686193693267},{"$f":"IF(H48>0,J48*H48,\"-\")","v":12.273226961137077},{"$f":"IF(H48>0,K48*I48,\"-\")","v":0.78381942885477851},{"$f":"IF(H48>0,K48*H48,\"-\")","v":56.709335677643217},{"$f":"IF(H48>0,L48*I48,\"-\")","v":43.280926053904636},{"$f":"IF(H48>0,L48*H48,\"-\")","v":3131.375}]
["S058","BlueKolding Spildevand A/S","Region Syddanmark","Kolding Kommune",4354096,593,43.06,{"$f":"F49+G49*Nøgletal!$C$9","v":3708.3910000000001},{"$f":"H49/Nøgletal!$C$9","v":51.256268140981348},{"$f":"IF(H49>0,E49/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.5714517766058443E-2},{"$f":"IF(H49>0,E49/(SUMIFS($E$3:$E$100,$C$3:$C$100,C49,$H$3:$H$100,\">0\")),\"-\")","v":7.2610069530168048E-2},{"$f":"IF(H49>0,E49/(SUMIFS($E$3:$E$100,$D$3:$D$100,D49,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H49>0,J49*I49,\"-\")","v":0.80546753632330681},{"$f":"IF(H49>0,J49*H49,\"-\")","v":58.275576252991236},{"$f":"IF(H49>0,K49*I49,\"-\")","v":3.7217211935735932},{"$f":"IF(H49>0,K49*H49,\"-\")","v":269.26652835504945},{"$f":"IF(H49>0,L49*I49,\"-\")","v":51.256268140981348},{"$f":"IF(H49>0,L49*H49,\"-\")","v":3708.3910000000001}]
["S059","Køge Afløb A/S","Region Sjælland","Køge Kommune",2614304,0,45,{"$f":"F50+G50*Nøgletal!$C$9","v":3255.7499999999995},{"$f":"H50/Nøgletal!$C$9","v":45},{"$f":"IF(H50>0,E50/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":9.4353745654385309E-3},{"$f":"IF(H50>0,E50/(SUMIFS($E$3:$E$100,$C$3:$C$100,C50,$H$3:$H$100,\">0\")),\"-\")","v":7.3024964192319602E-2},{"$f":"IF(H50>0,E50/(SUMIFS($E$3:$E$100,$D$3:$D$100,D50,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H50>0,J50*I50,\"-\")","v":0.42459185544473388},{"$f":"IF(H50>0,J50*H50,\"-\")","v":30.719220741426494},{"$f":"IF(H50>0,K50*I50,\"-\")","v":3.2861233886543819},{"$f":"IF(H50>0,K50*H50,\"-\")","v":237.75102716914452},{"$f":"IF(H50>0,L50*I50,\"-\")","v":45},{"$f":"IF(H50>0,L50*H50,\"-\")","v":3255.7499999999995}]
["S060","Langeland Spildevand ApS","Region Syddanmark","Langeland Kommune",586993,808.43,50.39,{"$f":"F51+G51*Nøgletal!$C$9","v":4454.1464999999998},{"$f":"H51/Nøgletal!$C$9","v":61.563876986869388},{"$f":"IF(H51>0,E51/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":2.1185366438985138E-3},{"$f":"IF(H51>0,E51/(SUMIFS($E$3:$E$100,$C$3:$C$100,C51,$H$3:$H$100,\">0\")),\"-\")","v":9.7888522769644798E-3},{"$f":"IF(H51>0,E51/(SUMIFS($E$3:$E$100,$D$3:$D$100,D51,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H51>0,J51*I51,\"-\")","v":0.13042532933714321},{"$f":"IF(H51>0,J51*H51,\"-\")","v":9.4362725775423115},{"$f":"IF(H51>0,K51*I51,\"-\")","v":0.60263969742167756},{"$f":"IF(H51>0,K51*H51,\"-\")","v":43.600982108458368},{"$f":"IF(H51>0,L51*I51,\"-\")","v":61.563876986869388},{"$f":"IF(H51>0,L51*H51,\"-\")","v":4454.1464999999998}]
["S061","FORS Spildevand Lejre A/S","Region Sjælland","Lejre Kommune",1102391,783.75,52.1,{"$f":"F52+G52*Nøgletal!$C$9","v":4553.1849999999995},{"$f":"H52/Nøgletal!$C$9","v":62.932757429163786},{"$f":"IF(H52>0,E52/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":3.9786773085946957E-3},{"$f":"IF(H52>0,E52/(SUMIFS($E$3:$E$100,$C$3:$C$100,C52,$H$3:$H$100,\">0\")),\"-\")","v":3.0792923585373163E-2},{"$f":"IF(H52>0,E52/(SUMIFS($E$3:$E$100,$D$3:$D$100,D52,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H52>0,J52*I52,\"-\")","v":0.25038913395070822},{"$f":"IF(H52>0,J52*H52,\"-\")","v":18.115653841333739},{"$f":"IF(H52>0,K52*I52,\"-\")","v":1.9378835905330656},{"$f":"IF(H52>0,K52*H52,\"-\")","v":140.20587777506728},{"$f":"IF(H52>0,L52*I52,\"-\")","v":62.932757429163786},{"$f":"IF(H52>0,L52*H52,\"-\")","v":4553.1849999999995}]
["S062","Lemvig Vand & Spildevand A/S","Region Midtjylland","Lemvig Kommune",1344845,823.38,36.17,{"$f":"F53+G53*Nøgletal!$C$9","v":3440.2795000000001},{"$f":"H53/Nøgletal!$C$9","v":47.550511402902565},{"$f":"IF(H53>0,E53/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":4.8537263866241962E-3},{"$f":"IF(H53>0,E53/(SUMIFS($E$3:$E$100,$C$3:$C$100,C53,$H$3:$H$100,\">0\")),\"-\")","v":2.1351245535615734E-2},{"$f":"IF(H53>0,E53/(SUMIFS($E$3:$E$100,$D$3:$D$100,D53,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H53>0,J53*I53,\"-\")","v":0.23079717189374291},{"$f":"IF(H53>0,J53*H53,\"-\")","v":16.698175386512297},{"$f":"IF(H53>0,K53*I53,\"-\")","v":1.0152626443074684},{"$f":"IF(H53>0,K53*H53,\"-\")","v":73.454252315645334},{"$f":"IF(H53>0,L53*I53,\"-\")","v":47.550511402902565},{"$f":"IF(H53>0,L53*H53,\"-\")","v":3440.2795000000001}]
["S064","Lyngby-Taarbæk Spildevand A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",2841715,0,33.03,{"$f":"F54+G54*Nøgletal!$C$9","v":2389.7204999999999},{"$f":"H54/Nøgletal!$C$9","v":33.03},{"$f":"IF(H54>0,E54/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.0256131434303416E-2},{"$f":"IF(H54>0,E54/(SUMIFS($E$3:$E$100,$C$3:$C$100,C54,$H$3:$H$100,\">0\")),\"-\")","v":3.1888402737728978E-2},{"$f":"IF(H54>0,E54/(SUMIFS($E$3:$E$100,$D$3:$D$100,D54,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H54>0,J54*I54,\"-\")","v":0.33876002127504184},{"$f":"IF(H54>0,J54*H54,\"-\")","v":24.509287539249275},{"$f":"IF(H54>0,K54*I54,\"-\")","v":1.0532739424271882},{"$f":"IF(H54>0,K54*H54,\"-\")","v":76.204369734607056},{"$f":"IF(H54>0,L54*I54,\"-\")","v":33.03},{"$f":"IF(H54>0,L54*H54,\"-\")","v":2389.7204999999999}]
["S065","Læsø Vand A/S","Region Nordjylland","Læsø Kommune",83694,777.5,47.81,{"$f":"F55+G55*Nøgletal!$C$9","v":4236.5535},{"$f":"H55/Nøgletal!$C$9","v":58.556371803731864},{"$f":"IF(H55>0,E55/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":3.0206289661791915E-4},{"$f":"IF(H55>0,E55/(SUMIFS($E$3:$E$100,$C$3:$C$100,C55,$H$3:$H$100,\">0\")),\"-\")","v":2.8654428191733847E-3},{"$f":"IF(H55>0,E55/(SUMIFS($E$3:$E$100,$D$3:$D$100,D55,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H55>0,J55*I55,\"-\")","v":1.7687707282471092E-2},{"$f":"IF(H55>0,J55*H55,\"-\")","v":1.2797056218867835},{"$f":"IF(H55>0,K55*I55,\"-\")","v":0.16778993510185033},{"$f":"IF(H55>0,K55*H55,\"-\")","v":12.13960180461887},{"$f":"IF(H55>0,L55*I55,\"-\")","v":58.556371803731864},{"$f":"IF(H55>0,L55*H55,\"-\")","v":4236.5535}]
["S066","Mariagerfjord Vand a/s","Region Nordjylland","Mariagerfjord Kommune",2198527,676.9,44.01,{"$f":"F56+G56*Nøgletal!$C$9","v":3861.0234999999998},{"$f":"H56/Nøgletal!$C$9","v":53.365908776779548},{"$f":"IF(H56>0,E56/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":7.9347794813571324E-3},{"$f":"IF(H56>0,E56/(SUMIFS($E$3:$E$100,$C$3:$C$100,C56,$H$3:$H$100,\">0\")),\"-\")","v":7.5271266816125462E-2},{"$f":"IF(H56>0,E56/(SUMIFS($E$3:$E$100,$D$3:$D$100,D56,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H56>0,J56*I56,\"-\")","v":0.42344671796596689},{"$f":"IF(H56>0,J56*H56,\"-\")","v":30.636370044837697},{"$f":"IF(H56>0,K56*I56,\"-\")","v":4.0169195584219848},{"$f":"IF(H56>0,K56*H56,\"-\")","v":290.62413005183055},{"$f":"IF(H56>0,L56*I56,\"-\")","v":53.365908776779548},{"$f":"IF(H56>0,L56*H56,\"-\")","v":3861.0234999999998}]
["S067","Middelfart Spildevand A/S","Region Syddanmark","Middelfart Kommune",1608680,450,52.31,{"$f":"F57+G57*Nøgletal!$C$9","v":4234.6284999999998},{"$f":"H57/Nøgletal!$C$9","v":58.529765031098826},{"$f":"IF(H57>0,E57/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":5.8059423678078976E-3},{"$f":"IF(H57>0,E57/(SUMIFS($E$3:$E$100,$C$3:$C$100,C57,$H$3:$H$100,\">0\")),\"-\")","v":2.6826777969936981E-2},{"$f":"IF(H57>0,E57/(SUMIFS($E$3:$E$100,$D$3:$D$100,D57,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H57>0,J57*I57,\"-\")","v":0.33982044257189781},{"$f":"IF(H57>0,J57*H57,\"-\")","v":24.586009020076805},{"$f":"IF(H57>0,K57*I57,\"-\")","v":1.5701650111218699},{"$f":"IF(H57>0,K57*H57,\"-\")","v":113.60143855466728},{"$f":"IF(H57>0,L57*I57,\"-\")","v":58.529765031098826},{"$f":"IF(H57>0,L57*H57,\"-\")","v":4234.6284999999998}]
["S068","MORSØ SPILDEVAND A/S","Region Nordjylland","Morsø Kommune",848476,808.43,52.5,{"$f":"F58+G58*Nøgletal!$C$9","v":4606.8049999999994},{"$f":"H58/Nøgletal!$C$9","v":63.673876986869381},{"$f":"IF(H58>0,E58/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":3.0622639409131546E-3},{"$f":"IF(H58>0,E58/(SUMIFS($E$3:$E$100,$C$3:$C$100,C58,$H$3:$H$100,\">0\")),\"-\")","v":2.9049387786949564E-2},{"$f":"IF(H58>0,E58/(SUMIFS($E$3:$E$100,$D$3:$D$100,D58,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H58>0,J58*I58,\"-\")","v":0.19498621747503006},{"$f":"IF(H58>0,J58*H58,\"-\")","v":14.107252834318423},{"$f":"IF(H58>0,K58*I58,\"-\")","v":1.8496871444900922},{"$f":"IF(H58>0,K58*H58,\"-\")","v":133.82486490385816},{"$f":"IF(H58>0,L58*I58,\"-\")","v":63.673876986869381},{"$f":"IF(H58>0,L58*H58,\"-\")","v":4606.8049999999994}]
["S071","NFS Spildevand A/S","Region Syddanmark","Nyborg Kommune",1848966,625,45.94,{"$f":"F59+G59*Nøgletal!$C$9","v":3948.7589999999996},{"$f":"H59/Nøgletal!$C$9","v":54.57856254319281},{"$f":"IF(H59>0,E59/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":6.6731668424026506E-3},{"$f":"IF(H59>0,E59/(SUMIFS($E$3:$E$100,$C$3:$C$100,C59,$H$3:$H$100,\">0\")),\"-\")","v":3.0833851577667715E-2},{"$f":"IF(H59>0,E59/(SUMIFS($E$3:$E$100,$D$3:$D$100,D59,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H59>0,J59*I59,\"-\")","v":0.36421185386923355},{"$f":"IF(H59>0,J59*H59,\"-\")","v":26.350727627439046},{"$f":"IF(H59>0,K59*I59,\"-\")","v":1.6828672967792617},{"$f":"IF(H59>0,K59*H59,\"-\")","v":121.75544892197958},{"$f":"IF(H59>0,L59*I59,\"-\")","v":54.57856254319281},{"$f":"IF(H59>0,L59*H59,\"-\")","v":3948.7589999999996}]
["S072","NK-Spildevand A/S","Region Sjælland","Næstved Kommune",3171469,937.5,52.73,{"$f":"F60+G60*Nøgletal!$C$9","v":4752.5154999999995},{"$f":"H60/Nøgletal!$C$9","v":65.687843814789218},{"$f":"IF(H60>0,E60/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.1446257947689624E-2},{"$f":"IF(H60>0,E60/(SUMIFS($E$3:$E$100,$C$3:$C$100,C60,$H$3:$H$100,\">0\")),\"-\")","v":8.8588171139259889E-2},{"$f":"IF(H60>0,E60/(SUMIFS($E$3:$E$100,$D$3:$D$100,D60,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H60>0,J60*I60,\"-\")","v":0.75188000433162583},{"$f":"IF(H60>0,J60*H60,\"-\")","v":54.398518313393126},{"$f":"IF(H60>0,K60*I60,\"-\")","v":5.8191659496335211},{"$f":"IF(H60>0,K60*H60,\"-\")","v":421.01665645598524},{"$f":"IF(H60>0,L60*I60,\"-\")","v":65.687843814789218},{"$f":"IF(H60>0,L60*H60,\"-\")","v":4752.5154999999995}]
["S073","Odder Spildevand A/S","Region Midtjylland","Odder Kommune",991063,808.75,36,{"$f":"F61+G61*Nøgletal!$C$9","v":3413.35},{"$f":"H61/Nøgletal!$C$9","v":47.178299930891505},{"$f":"IF(H61>0,E61/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":3.5768795912591678E-3},{"$f":"IF(H61>0,E61/(SUMIFS($E$3:$E$100,$C$3:$C$100,C61,$H$3:$H$100,\">0\")),\"-\")","v":1.5734474570871688E-2},{"$f":"IF(H61>0,E61/(SUMIFS($E$3:$E$100,$D$3:$D$100,D61,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H61>0,J61*I61,\"-\")","v":0.16875109817310963},{"$f":"IF(H61>0,J61*H61,\"-\")","v":12.20914195282448},{"$f":"IF(H61>0,K61*I61,\"-\")","v":0.74232576055956989},{"$f":"IF(H61>0,K61*H61,\"-\")","v":53.707268776484874},{"$f":"IF(H61>0,L61*I61,\"-\")","v":47.178299930891505},{"$f":"IF(H61>0,L61*H61,\"-\")","v":3413.35}]
["S074","Odsherred Spildevand A/S","Region Sjælland","Odsherred Kommune",1212389,775,49,{"$f":"F62+G62*Nøgletal!$C$9","v":4320.1499999999996},{"$f":"H62/Nøgletal!$C$9","v":59.711817553559086},{"$f":"IF(H62>0,E62/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":4.3756748771441485E-3},{"$f":"IF(H62>0,E62/(SUMIFS($E$3:$E$100,$C$3:$C$100,C62,$H$3:$H$100,\">0\")),\"-\")","v":3.3865481333525932E-2},{"$f":"IF(H62>0,E62/(SUMIFS($E$3:$E$100,$D$3:$D$100,D62,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H62>0,J62*I62,\"-\")","v":0.26127949993772348},{"$f":"IF(H62>0,J62*H62,\"-\")","v":18.903571820494292},{"$f":"IF(H62>0,K62*I62,\"-\")","v":2.0221694427509611},{"$f":"IF(H62>0,K62*H62,\"-\")","v":146.30395918303205},{"$f":"IF(H62>0,L62*I62,\"-\")","v":59.711817553559086},{"$f":"IF(H62>0,L62*H62,\"-\")","v":4320.1499999999996}]
["S077","Ringkøbing-Skjern Spildevand A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",2184465,536.25,33.630000000000003,{"$f":"F63+G63*Nøgletal!$C$9","v":2969.3805000000002},{"$f":"H63/Nøgletal!$C$9","v":41.04188666205944},{"$f":"IF(H63>0,E63/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":7.8840278330640518E-3},{"$f":"IF(H63>0,E63/(SUMIFS($E$3:$E$100,$C$3:$C$100,C63,$H$3:$H$100,\">0\")),\"-\")","v":3.4681356274484286E-2},{"$f":"IF(H63>0,E63/(SUMIFS($E$3:$E$100,$D$3:$D$100,D63,$H$3:$H$100,\">0\")),\"-\")","v":0.46020835163557233},{"$f":"IF(H63>0,J63*I63,\"-\")","v":0.32357537676513692},{"$f":"IF(H63>0,J63*H63,\"-\")","v":23.410678508957652},{"$f":"IF(H63>0,K63*I63,\"-\")","v":1.4233882935038882},{"$f":"IF(H63>0,K63*H63,\"-\")","v":102.98214303500629},{"$f":"IF(H63>0,L63*I63,\"-\")","v":18.887819008760356},{"$f":"IF(H63>0,L63*H63,\"-\")","v":1366.5337052838117}]
["S079","Ringsted Spildevand A/S","Region Sjælland","Ringsted Kommune",1428041,0,48.49,{"$f":"F64+G64*Nøgletal!$C$9","v":3508.2514999999999},{"$f":"H64/Nøgletal!$C$9","v":48.49},{"$f":"IF(H64>0,E64/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":5.1539919342981555E-3},{"$f":"IF(H64>0,E64/(SUMIFS($E$3:$E$100,$C$3:$C$100,C64,$H$3:$H$100,\">0\")),\"-\")","v":3.9889256524935232E-2},{"$f":"IF(H64>0,E64/(SUMIFS($E$3:$E$100,$D$3:$D$100,D64,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H64>0,J64*I64,\"-\")","v":0.24991706889411758},{"$f":"IF(H64>0,J64*H64,\"-\")","v":18.081499934489404},{"$f":"IF(H64>0,K64*I64,\"-\")","v":1.9342300488941095},{"$f":"IF(H64>0,K64*H64,\"-\")","v":139.9415440374888},{"$f":"IF(H64>0,L64*I64,\"-\")","v":48.49},{"$f":"IF(H64>0,L64*H64,\"-\")","v":3508.2514999999999}]
["S080","Fors Spildevand Roskilde A/S","Region Sjælland","Roskilde Kommune",3991329,783.85,36.74,{"$f":"F65+G65*Nøgletal!$C$9","v":3441.989},{"$f":"H65/Nøgletal!$C$9","v":47.574139599170699},{"$f":"IF(H65>0,E65/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.4405242897879209E-2},{"$f":"IF(H65>0,E65/(SUMIFS($E$3:$E$100,$C$3:$C$100,C65,$H$3:$H$100,\">0\")),\"-\")","v":0.11148919838885103},{"$f":"IF(H65>0,E65/(SUMIFS($E$3:$E$100,$D$3:$D$100,D65,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H65>0,J65*I65,\"-\")","v":0.68531703658366772},{"$f":"IF(H65>0,J65*H65,\"-\")","v":49.582687596828357},{"$f":"IF(H65>0,K65*I65,\"-\")","v":5.3040026879508364},{"$f":"IF(H65>0,K65*H65,\"-\")","v":383.74459447324296},{"$f":"IF(H65>0,L65*I65,\"-\")","v":47.574139599170699},{"$f":"IF(H65>0,L65*H65,\"-\")","v":3441.989}]
["S084","SK SPILDEVAND A/S","Region Sjælland","Slagelse Kommune",3439247,766.25,45,{"$f":"F66+G66*Nøgletal!$C$9","v":4021.9999999999995},{"$f":"H66/Nøgletal!$C$9","v":55.590877677954389},{"$f":"IF(H66>0,E66/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.2412704745913548E-2},{"$f":"IF(H66>0,E66/(SUMIFS($E$3:$E$100,$C$3:$C$100,C66,$H$3:$H$100,\">0\")),\"-\")","v":9.6067974123721894E-2},{"$f":"IF(H66>0,E66/(SUMIFS($E$3:$E$100,$D$3:$D$100,D66,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H66>0,J66*I66,\"-\")","v":0.69003315118264397},{"$f":"IF(H66>0,J66*H66,\"-\")","v":49.923898488064282},{"$f":"IF(H66>0,K66*I66,\"-\")","v":5.3405029982807113},{"$f":"IF(H66>0,K66*H66,\"-\")","v":386.38539192560944},{"$f":"IF(H66>0,L66*I66,\"-\")","v":55.590877677954389},{"$f":"IF(H66>0,L66*H66,\"-\")","v":4021.9999999999995}]
["S086","Skive Vand A/S","Region Midtjylland","Skive Kommune",1848100,750,42.25,{"$f":"F67+G67*Nøgletal!$C$9","v":3806.7874999999999},{"$f":"H67/Nøgletal!$C$9","v":52.61627505183138},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":6.6700413319900629E-3},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$100,$C$3:$C$100,C67,$H$3:$H$100,\">0\")),\"-\")","v":2.9341103899982107E-2},{"$f":"IF(H67>0,E67/(SUMIFS($E$3:$E$100,$D$3:$D$100,D67,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H67>0,J67*I67,\"-\")","v":0.35095272933107291},{"$f":"IF(H67>0,J67*H67,\"-\")","v":25.391429967103122},{"$f":"IF(H67>0,K67*I67,\"-\")","v":1.543819593125821},{"$f":"IF(H67>0,K67*H67,\"-\")","v":111.69534756265313},{"$f":"IF(H67>0,L67*I67,\"-\")","v":52.61627505183138},{"$f":"IF(H67>0,L67*H67,\"-\")","v":3806.7874999999999}]
["S087","SOLRØD SPILDEVAND A/S","Region Sjælland","Solrød Kommune",967767,0,40,{"$f":"F68+G68*Nøgletal!$C$9","v":2894},{"$f":"H68/Nøgletal!$C$9","v":40},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":3.4928011956799022E-3},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$100,$C$3:$C$100,C68,$H$3:$H$100,\">0\")),\"-\")","v":2.7032491447631403E-2},{"$f":"IF(H68>0,E68/(SUMIFS($E$3:$E$100,$D$3:$D$100,D68,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H68>0,J68*I68,\"-\")","v":0.1397120478271961},{"$f":"IF(H68>0,J68*H68,\"-\")","v":10.108166660297638},{"$f":"IF(H68>0,K68*I68,\"-\")","v":1.0812996579052561},{"$f":"IF(H68>0,K68*H68,\"-\")","v":78.232030249445273},{"$f":"IF(H68>0,L68*I68,\"-\")","v":40},{"$f":"IF(H68>0,L68*H68,\"-\")","v":2894}]
["S088","Sorø Spildevand A/S","Region Sjælland","Sorø Kommune",1041804,662.9,52.85,{"$f":"F69+G69*Nøgletal!$C$9","v":4486.5974999999999},{"$f":"H69/Nøgletal!$C$9","v":62.012404975812025},{"$f":"IF(H69>0,E69/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":3.7600106811496001E-3},{"$f":"IF(H69>0,E69/(SUMIFS($E$3:$E$100,$C$3:$C$100,C69,$H$3:$H$100,\">0\")),\"-\")","v":2.9100555939712953E-2},{"$f":"IF(H69>0,E69/(SUMIFS($E$3:$E$100,$D$3:$D$100,D69,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H69>0,J69*I69,\"-\")","v":0.23316730507282782},{"$f":"IF(H69>0,J69*H69,\"-\")","v":16.869654522019093},{"$f":"IF(H69>0,K69*I69,\"-\")","v":1.8045954599547518},{"$f":"IF(H69>0,K69*H69,\"-\")","v":130.56248152772628},{"$f":"IF(H69>0,L69*I69,\"-\")","v":62.012404975812025},{"$f":"IF(H69>0,L69*H69,\"-\")","v":4486.5974999999999}]
["S089","Stevns Spildevand A/S","Region Sjælland","Stevns Kommune",889944,753.75,56.38,{"$f":"F70+G70*Nøgletal!$C$9","v":4832.8429999999998},{"$f":"H70/Nøgletal!$C$9","v":66.798106427090531},{"$f":"IF(H70>0,E70/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":3.2119275272748035E-3},{"$f":"IF(H70>0,E70/(SUMIFS($E$3:$E$100,$C$3:$C$100,C70,$H$3:$H$100,\">0\")),\"-\")","v":2.4858673181531177E-2},{"$f":"IF(H70>0,E70/(SUMIFS($E$3:$E$100,$D$3:$D$100,D70,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H70>0,J70*I70,\"-\")","v":0.21455067680300405},{"$f":"IF(H70>0,J70*H70,\"-\")","v":15.522741466697342},{"$f":"IF(H70>0,K70*I70,\"-\")","v":1.6605122968161807},{"$f":"IF(H70>0,K70*H70,\"-\")","v":120.13806467465068},{"$f":"IF(H70>0,L70*I70,\"-\")","v":66.798106427090531},{"$f":"IF(H70>0,L70*H70,\"-\")","v":4832.8429999999998}]
["S091","Svendborg Spildevand A/S","Region Syddanmark","Svendborg Kommune",2687356,405,43,{"$f":"F71+G71*Nøgletal!$C$9","v":3516.0499999999997},{"$f":"H71/Nøgletal!$C$9","v":48.597788527988939},{"$f":"IF(H71>0,E71/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":9.6990290534989931E-3},{"$f":"IF(H71>0,E71/(SUMIFS($E$3:$E$100,$C$3:$C$100,C71,$H$3:$H$100,\">0\")),\"-\")","v":4.4815067470334667E-2},{"$f":"IF(H71>0,E71/(SUMIFS($E$3:$E$100,$D$3:$D$100,D71,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H71>0,J71*I71,\"-\")","v":0.47135136286876478},{"$f":"IF(H71>0,J71*H71,\"-\")","v":34.102271103555132},{"$f":"IF(H71>0,K71*I71,\"-\")","v":2.1779131717908804},{"$f":"IF(H71>0,K71*H71,\"-\")","v":157.57201797907018},{"$f":"IF(H71>0,L71*I71,\"-\")","v":48.597788527988939},{"$f":"IF(H71>0,L71*H71,\"-\")","v":3516.0499999999997}]
["S092","Syddjurs Spildevand A/S","Region Midtjylland","Syddjurs Kommune",1665739,808.47,56.53,{"$f":"F72+G72*Nøgletal!$C$9","v":4898.4155000000001},{"$f":"H72/Nøgletal!$C$9","v":67.70442985487216},{"$f":"IF(H72>0,E72/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":6.0118759689994023E-3},{"$f":"IF(H72>0,E72/(SUMIFS($E$3:$E$100,$C$3:$C$100,C72,$H$3:$H$100,\">0\")),\"-\")","v":2.6445874719578107E-2},{"$f":"IF(H72>0,E72/(SUMIFS($E$3:$E$100,$D$3:$D$100,D72,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H72>0,J72*I72,\"-\")","v":0.40703063483931162},{"$f":"IF(H72>0,J72*H72,\"-\")","v":29.448666430624193},{"$f":"IF(H72>0,K72*I72,\"-\")","v":1.7905028699024128},{"$f":"IF(H72>0,K72*H72,\"-\")","v":129.54288263743956},{"$f":"IF(H72>0,L72*I72,\"-\")","v":67.70442985487216},{"$f":"IF(H72>0,L72*H72,\"-\")","v":4898.4155000000001}]
["S093","Sønderborg Spildevandsforsyning A/S","Region Syddanmark","Sønderborg Kommune",3302464,0,49.5,{"$f":"F73+G73*Nøgletal!$C$9","v":3581.3249999999998},{"$f":"H73/Nøgletal!$C$9","v":49.5},{"$f":"IF(H73>0,E73/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.1919036511773839E-2},{"$f":"IF(H73>0,E73/(SUMIFS($E$3:$E$100,$C$3:$C$100,C73,$H$3:$H$100,\">0\")),\"-\")","v":5.5072773007503024E-2},{"$f":"IF(H73>0,E73/(SUMIFS($E$3:$E$100,$D$3:$D$100,D73,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H73>0,J73*I73,\"-\")","v":0.58999230733280505},{"$f":"IF(H73>0,J73*H73,\"-\")","v":42.685943435528444},{"$f":"IF(H73>0,K73*I73,\"-\")","v":2.7261022638713999},{"$f":"IF(H73>0,K73*H73,\"-\")","v":197.23349879109577},{"$f":"IF(H73>0,L73*I73,\"-\")","v":49.5},{"$f":"IF(H73>0,L73*H73,\"-\")","v":3581.3249999999998}]
["S095","Thisted Spildevand Transport A/S","Region Nordjylland","Thisted Kommune",1931111,808.43,43.35,{"$f":"F74+G74*Nøgletal!$C$9","v":3944.8024999999998},{"$f":"H74/Nøgletal!$C$9","v":54.523876986869389},{"$f":"IF(H74>0,E74/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":6.9696391897952834E-3},{"$f":"IF(H74>0,E74/(SUMIFS($E$3:$E$100,$C$3:$C$100,C74,$H$3:$H$100,\">0\")),\"-\")","v":6.6115708987224103E-2},{"$f":"IF(H74>0,E74/(SUMIFS($E$3:$E$100,$D$3:$D$100,D74,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H74>0,J74*I74,\"-\")","v":0.38001174982726205},{"$f":"IF(H74>0,J74*H74,\"-\")","v":27.493850100002408},{"$f":"IF(H74>0,K74*I74,\"-\")","v":3.6048847837190618},{"$f":"IF(H74>0,K74*H74,\"-\")","v":260.81341410207409},{"$f":"IF(H74>0,L74*I74,\"-\")","v":54.523876986869389},{"$f":"IF(H74>0,L74*H74,\"-\")","v":3944.8024999999998}]
["S096","Tønder Spildevand A/S","Region Syddanmark","Tønder Kommune",1740969,642,48,{"$f":"F75+G75*Nøgletal!$C$9","v":4114.7999999999993},{"$f":"H75/Nøgletal!$C$9","v":56.87353144436765},{"$f":"IF(H75>0,E75/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":6.2833911518388663E-3},{"$f":"IF(H75>0,E75/(SUMIFS($E$3:$E$100,$C$3:$C$100,C75,$H$3:$H$100,\">0\")),\"-\")","v":2.9032864718616019E-2},{"$f":"IF(H75>0,E75/(SUMIFS($E$3:$E$100,$D$3:$D$100,D75,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H75>0,J75*I75,\"-\")","v":0.35735864425136921},{"$f":"IF(H75>0,J75*H75,\"-\")","v":25.854897911586562},{"$f":"IF(H75>0,K75*I75,\"-\")","v":1.6512015444942802},{"$f":"IF(H75>0,K75*H75,\"-\")","v":119.46443174416117},{"$f":"IF(H75>0,L75*I75,\"-\")","v":56.87353144436765},{"$f":"IF(H75>0,L75*H75,\"-\")","v":4114.7999999999993}]
["S097","TÅRNBYFORSYNING Spildevand","Region Hovedstaden","Tårnby Kommune",1993533,0,30.29,{"$f":"F76+G76*Nøgletal!$C$9","v":2191.4814999999999},{"$f":"H76/Nøgletal!$C$9","v":30.29},{"$f":"IF(H76>0,E76/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":7.1949285789113934E-3},{"$f":"IF(H76>0,E76/(SUMIFS($E$3:$E$100,$C$3:$C$100,C76,$H$3:$H$100,\">0\")),\"-\")","v":2.2370499214366346E-2},{"$f":"IF(H76>0,E76/(SUMIFS($E$3:$E$100,$D$3:$D$100,D76,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H76>0,J76*I76,\"-\")","v":0.2179343866552261},{"$f":"IF(H76>0,J76*H76,\"-\")","v":15.767552874505608},{"$f":"IF(H76>0,K76*I76,\"-\")","v":0.67760242120315661},{"$f":"IF(H76>0,K76*H76,\"-\")","v":49.024535174048381},{"$f":"IF(H76>0,L76*I76,\"-\")","v":30.29},{"$f":"IF(H76>0,L76*H76,\"-\")","v":2191.4814999999999}]
["S098","HOFOR SPILDEVAND VALLENSBÆK A/S","Region Hovedstaden","Vallensbæk Kommune",642987,0,46.7,{"$f":"F77+G77*Nøgletal!$C$9","v":3378.7449999999999},{"$f":"H77/Nøgletal!$C$9","v":46.7},{"$f":"IF(H77>0,E77/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":2.3206265169267329E-3},{"$f":"IF(H77>0,E77/(SUMIFS($E$3:$E$100,$C$3:$C$100,C77,$H$3:$H$100,\">0\")),\"-\")","v":7.2153007641949114E-3},{"$f":"IF(H77>0,E77/(SUMIFS($E$3:$E$100,$D$3:$D$100,D77,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H77>0,J77*I77,\"-\")","v":0.10837325834047844},{"$f":"IF(H77>0,J77*H77,\"-\")","v":7.840805240933614},{"$f":"IF(H77>0,K77*I77,\"-\")","v":0.3369545456879024},{"$f":"IF(H77>0,K77*H77,\"-\")","v":24.378661380519734},{"$f":"IF(H77>0,L77*I77,\"-\")","v":46.7},{"$f":"IF(H77>0,L77*H77,\"-\")","v":3378.7449999999999}]
["S099","Vandcenter Syd A/S","Region Syddanmark","Nordfyns Kommune",1420975.770278834,750,35.94,{"$f":"F78+G78*Nøgletal!$C$9","v":3350.2589999999996},{"$f":"H78/Nøgletal!$C$9","v":46.306275051831371},{"$f":"IF(H78>0,E78/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":5.1284925704865756E-3},{"$f":"IF(H78>0,E78/(SUMIFS($E$3:$E$100,$C$3:$C$100,C78,$H$3:$H$100,\">0\")),\"-\")","v":2.3696572027954881E-2},{"$f":"IF(H78>0,E78/(SUMIFS($E$3:$E$100,$D$3:$D$100,D78,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H78>0,J78*I78,\"-\")","v":0.23748138757022505},{"$f":"IF(H78>0,J78*H78,\"-\")","v":17.181778390705784},{"$f":"IF(H78>0,K78*I78,\"-\")","v":1.0972999821120122},{"$f":"IF(H78>0,K78*H78,\"-\")","v":79.389653705804079},{"$f":"IF(H78>0,L78*I78,\"-\")","v":46.306275051831371},{"$f":"IF(H78>0,L78*H78,\"-\")","v":3350.2589999999996}]
["S099","Vandcenter Syd A/S","Region Syddanmark","Odense kommune",9822379.2297211662,750,35.94,{"$f":"F79+G79*Nøgletal!$C$9","v":3350.2589999999996},{"$f":"H79/Nøgletal!$C$9","v":46.306275051831371},{"$f":"IF(H79>0,E79/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":3.5450287019490774E-2},{"$f":"IF(H79>0,E79/(SUMIFS($E$3:$E$100,$C$3:$C$100,C79,$H$3:$H$100,\">0\")),\"-\")","v":0.16380062332611231},{"$f":"IF(H79>0,E79/(SUMIFS($E$3:$E$100,$D$3:$D$100,D79,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H79>0,J79*I79,\"-\")","v":1.6415707413909071},{"$f":"IF(H79>0,J79*H79,\"-\")","v":118.76764313963213},{"$f":"IF(H79>0,K79*I79,\"-\")","v":7.5849967174003821},{"$f":"IF(H79>0,K79*H79,\"-\")","v":548.77451250391766},{"$f":"IF(H79>0,L79*I79,\"-\")","v":46.306275051831371},{"$f":"IF(H79>0,L79*H79,\"-\")","v":3350.2589999999996}]
["S105","Vesthimmerlands Vand A/S","Region Nordjylland","Vesthimmerlands Kommune",2017831,777.5,49.68,{"$f":"F80+G80*Nøgletal!$C$9","v":4371.848},{"$f":"H80/Nøgletal!$C$9","v":60.426371803731861},{"$f":"IF(H80>0,E80/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":7.2826233271851316E-3},{"$f":"IF(H80>0,E80/(SUMIFS($E$3:$E$100,$C$3:$C$100,C80,$H$3:$H$100,\">0\")),\"-\")","v":6.9084753378443498E-2},{"$f":"IF(H80>0,E80/(SUMIFS($E$3:$E$100,$D$3:$D$100,D80,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H80>0,J80*I80,\"-\")","v":0.44006250487501958},{"$f":"IF(H80>0,J80*H80,\"-\")","v":31.838522227707664},{"$f":"IF(H80>0,K80*I80,\"-\")","v":4.174540993614948},{"$f":"IF(H80>0,K80*H80,\"-\")","v":302.02804088804146},{"$f":"IF(H80>0,L80*I80,\"-\")","v":60.426371803731861},{"$f":"IF(H80>0,L80*H80,\"-\")","v":4371.848}]
["S107","Vordingborg Spildevand A/S","Region Sjælland","Vordingborg Kommune",1979578.8,250,45,{"$f":"F81+G81*Nøgletal!$C$9","v":3505.7499999999995},{"$f":"H81/Nøgletal!$C$9","v":48.455425017277122},{"$f":"IF(H81>0,E81/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":7.1445659953093942E-3},{"$f":"IF(H81>0,E81/(SUMIFS($E$3:$E$100,$C$3:$C$100,C81,$H$3:$H$100,\">0\")),\"-\")","v":5.5295279732531115E-2},{"$f":"IF(H81>0,E81/(SUMIFS($E$3:$E$100,$D$3:$D$100,D81,$H$3:$H$100,\">0\")),\"-\")","v":1},0.34619298186670222,25.047062238055904,2.6793562808890248,193.85142692232094,48.455425017277122,3505.7499999999995]
["S108","Ærø Vand A/S","Region Syddanmark","Ærø Kommune",258622,781.25,72.28,{"$f":"F82+G82*Nøgletal!$C$9","v":6010.7079999999996},{"$f":"H82/Nøgletal!$C$9","v":83.078203178991018},{"$f":"IF(H82>0,E82/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":9.3340156342293932E-4},{"$f":"IF(H82>0,E82/(SUMIFS($E$3:$E$100,$C$3:$C$100,C82,$H$3:$H$100,\">0\")),\"-\")","v":4.3128496482464146E-3},{"$f":"IF(H82>0,E82/(SUMIFS($E$3:$E$100,$D$3:$D$100,D82,$H$3:$H$100,\">0\")),\"-\")","v":1},7.7545324733638829E-2,5.6104042444787687,0.35830379935745554,25.92327988351191,83.078203178991018,6010.7079999999996]
["S110","Aarhus Vand A/S","Region Midtjylland","Aarhus Kommune",15921698,625,29.19,{"$f":"F83+G83*Nøgletal!$C$9","v":2736.8964999999998},{"$f":"H83/Nøgletal!$C$9","v":37.828562543192817},{"$f":"IF(H83>0,E83/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":5.7463548366140101E-2},{"$f":"IF(H83>0,E83/(SUMIFS($E$3:$E$100,$C$3:$C$100,C83,$H$3:$H$100,\">0\")),\"-\")","v":0.25277863496679687},{"$f":"IF(H83>0,E83/(SUMIFS($E$3:$E$100,$D$3:$D$100,D83,$H$3:$H$100,\">0\")),\"-\")","v":1},2.1737634333223164,157.27178440086956,9.5622524024243827,691.82896131540394,37.828562543192817,2736.8964999999998]
["S111","RINGKØBING-SKJERN RENSEANLÆG A/S","Region Midtjylland","Ringkøbing-Skjern Kommune",2562222,536.25,33.630000000000003,{"$f":"F84+G84*Nøgletal!$C$9","v":2969.3805000000002},{"$f":"H84/Nøgletal!$C$9","v":41.04188666205944},{"$f":"IF(H84>0,E84/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":9.2474036262833424E-3},{"$f":"IF(H84>0,E84/(SUMIFS($E$3:$E$100,$C$3:$C$100,C84,$H$3:$H$100,\">0\")),\"-\")","v":4.0678763008938884E-2},{"$f":"IF(H84>0,E84/(SUMIFS($E$3:$E$100,$D$3:$D$100,D84,$H$3:$H$100,\">0\")),\"-\")","v":0.53979164836442761},0.37953089154823844,27.459060003515045,1.6695331809656457,120.79072564286446,22.15406765329908,1602.8467947161885]
["S023","FREDERICIA SPILDEVAND OG ENERGI A/S","Region Syddanmark","Fredericia Kommune",4699000,437.5,35.56,{"$f":"F85+G85*Nøgletal!$C$9","v":3010.2660000000001},{"$f":"H85/Nøgletal!$C$9","v":41.606993780234973},{"$f":"IF(H85>0,E85/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.6959322665992808E-2},{"$f":"IF(H85>0,E85/(SUMIFS($E$3:$E$100,$C$3:$C$100,C85,$H$3:$H$100,\">0\")),\"-\")","v":7.8361780889135119E-2},{"$f":"IF(H85>0,E85/(SUMIFS($E$3:$E$100,$D$3:$D$100,D85,$H$3:$H$100,\">0\")),\"-\")","v":1},0.70562643268096081,51.052072404467509,3.2603981300623808,235.88980471001321,41.606993780234973,3010.2660000000001]
["S048","HORSENS VAND A/S","Region Midtjylland","Horsens Kommune",5090305,808.75,34.29,{"$f":"F86+G86*Nøgletal!$C$9","v":3289.6315},{"$f":"H86/Nøgletal!$C$9","v":45.468299930891504},{"$f":"IF(H86>0,E86/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.837159501241041E-2},{"$f":"IF(H86>0,E86/(SUMIFS($E$3:$E$100,$C$3:$C$100,C86,$H$3:$H$100,\">0\")),\"-\")","v":8.0815522908716214E-2},{"$f":"IF(H86>0,E86/(SUMIFS($E$3:$E$100,$D$3:$D$100,D86,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H86>0,J86*I86,\"-\")","v":0.83532519223314694},{"$f":"IF(H86>0,J86*H86,\"-\")","v":60.435777658068176},{"$f":"IF(H86>0,K86*I86,\"-\")","v":3.6745444346853424},{"$f":"IF(H86>0,K86*H86,\"-\")","v":265.8532898494845},{"$f":"IF(H86>0,L86*I86,\"-\")","v":45.468299930891504},{"$f":"IF(H86>0,L86*H86,\"-\")","v":3289.6315}]
["S063","Lolland Spildevand A/S","Region Sjælland","Lolland Kommune",2641780,808.43,64.5,{"$f":"F87+G87*Nøgletal!$C$9","v":5475.0050000000001},{"$f":"H87/Nøgletal!$C$9","v":75.673876986869388},{"$f":"IF(H87>0,E87/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":9.5345391429168917E-3},{"$f":"IF(H87>0,E87/(SUMIFS($E$3:$E$100,$C$3:$C$100,C87,$H$3:$H$100,\">0\")),\"-\")","v":7.3792447207358475E-2},{"$f":"IF(H87>0,E87/(SUMIFS($E$3:$E$100,$D$3:$D$100,D87,$H$3:$H$100,\">0\")),\"-\")","v":1},0.72151554222758396,52.201649480165699,{"$f":"IF(H87>0,K87*I87,\"-\")","v":5.584160572529699},{"$f":"IF(H87>0,K87*H87,\"-\")","v":404.01401742252369},{"$f":"IF(H87>0,L87*I87,\"-\")","v":75.673876986869388},{"$f":"IF(H87>0,L87*H87,\"-\")","v":5475.0050000000001}]
["S075","Vandmiljø Randers A/S","Region Midtjylland","Randers Kommune",4549860,745.28,38.08,{"$f":"F88+G88*Nøgletal!$C$9","v":3500.3679999999995},{"$f":"H88/Nøgletal!$C$9","v":48.381036627505182},{"$f":"IF(H88>0,E88/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.64210563577557E-2},{"$f":"IF(H88>0,E88/(SUMIFS($E$3:$E$100,$C$3:$C$100,C88,$H$3:$H$100,\">0\")),\"-\")","v":7.2235222655902057E-2},{"$f":"IF(H88>0,E88/(SUMIFS($E$3:$E$100,$D$3:$D$100,D88,$H$3:$H$100,\">0\")),\"-\")","v":1},0.79446772910690533,57.479740200884592,3.4948149531111894,252.84986185759453,48.381036627505182,3500.3679999999995]
["S076","REBILD VAND & SPILDEVAND A/S","Region Nordjylland","Rebild Kommune",1185661,808.43,48.15,{"$f":"F89+G89*Nøgletal!$C$9","v":4292.0824999999995},{"$f":"H89/Nøgletal!$C$9","v":59.323876986869386},{"$f":"IF(H89>0,E89/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":4.2792099322161515E-3},{"$f":"IF(H89>0,E89/(SUMIFS($E$3:$E$100,$C$3:$C$100,C89,$H$3:$H$100,\">0\")),\"-\")","v":4.0593636323080919E-2},{"$f":"IF(H89>0,E89/(SUMIFS($E$3:$E$100,$D$3:$D$100,D89,$H$3:$H$100,\">0\")),\"-\")","v":1},0.25385932361978064,18.366722063891128,2.4081718876801652,174.23123607365994,59.323876986869386,4292.0824999999995]
["S083","Silkeborg Spildevand A/S","Region Midtjylland","Silkeborg Kommune",3983801,787.5,36.25,{"$f":"F90+G90*Nøgletal!$C$9","v":3410.1875},{"$f":"H90/Nøgletal!$C$9","v":47.134588804422947},{"$f":"IF(H90>0,E90/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.4378073333923136E-2},{"$f":"IF(H90>0,E90/(SUMIFS($E$3:$E$100,$C$3:$C$100,C90,$H$3:$H$100,\">0\")),\"-\")","v":6.3248265276690988E-2},{"$f":"IF(H90>0,E90/(SUMIFS($E$3:$E$100,$D$3:$D$100,D90,$H$3:$H$100,\">0\")),\"-\")","v":1},0.67770457439430554,49.031925957428001,2.9811809764098918,215.68844364325565,47.134588804422947,3410.1875]
["S085","Skanderborg Spildevand A/S","Region Midtjylland","Skanderborg Kommune",2593493,687.5,43.13,{"$f":"F91+G91*Nøgletal!$C$9","v":3807.9555},{"$f":"H91/Nøgletal!$C$9","v":52.632418797512102},{"$f":"IF(H91>0,E91/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":9.3602648689069343E-3},{"$f":"IF(H91>0,E91/(SUMIFS($E$3:$E$100,$C$3:$C$100,C91,$H$3:$H$100,\">0\")),\"-\")","v":4.1175232712989715E-2},{"$f":"IF(H91>0,E91/(SUMIFS($E$3:$E$100,$D$3:$D$100,D91,$H$3:$H$100,\">0\")),\"-\")","v":1},0.49265338063594949,35.643472089010942,2.1671520922350953,156.7934538732091,52.632418797512102,3807.9555]
["S090","STRUER ENERGI SPILDEVAND A/S","Region Midtjylland","Struer Kommune",863042,0,42.5,{"$f":"F92+G92*Nøgletal!$C$9","v":3074.8749999999995},{"$f":"H92/Nøgletal!$C$9","v":42.5},{"$f":"IF(H92>0,E92/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":3.1148345929567492E-3},{"$f":"IF(H92>0,E92/(SUMIFS($E$3:$E$100,$C$3:$C$100,C92,$H$3:$H$100,\">0\")),\"-\")","v":1.3701966880606221E-2},{"$f":"IF(H92>0,E92/(SUMIFS($E$3:$E$100,$D$3:$D$100,D92,$H$3:$H$100,\">0\")),\"-\")","v":1},0.13238047020066185,9.5777270190178818,0.58233359242576443,42.131835412004051,42.5,3074.8749999999995]
["S102","Vejen Spildevand","Region Syddanmark","Vejen Kommune",1845332,700,38.44,{"$f":"F93+G93*Nøgletal!$C$9","v":3481.1339999999996},{"$f":"H93/Nøgletal!$C$9","v":48.11519004837595},{"$f":"IF(H93>0,E93/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":6.6600512478999447E-3},{"$f":"IF(H93>0,E93/(SUMIFS($E$3:$E$100,$C$3:$C$100,C93,$H$3:$H$100,\">0\")),\"-\")","v":3.077325002164492E-2},{"$f":"IF(H93>0,E93/(SUMIFS($E$3:$E$100,$D$3:$D$100,D93,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H93>0,J93*I93,\"-\")","v":0.32044963152462924},{"$f":"IF(H93>0,J93*H93,\"-\")","v":23.184530840806922},{"$f":"IF(H93>0,K93*I93,\"-\")","v":1.4806607731976347},{"$f":"IF(H93>0,K93*H93,\"-\")","v":107.12580694084886},{"$f":"IF(H93>0,L93*I93,\"-\")","v":48.11519004837595},{"$f":"IF(H93>0,L93*H93,\"-\")","v":3481.1339999999996}]
["S103","Vejle Spildevand a/s","Region Syddanmark","Vejle Kommune",5347363,815.1,40,{"$f":"F94+G94*Nøgletal!$C$9","v":3709.1},{"$f":"H94/Nøgletal!$C$9","v":51.266067726330341},{"$f":"IF(H94>0,E94/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.9299351889591677E-2},{"$f":"IF(H94>0,E94/(SUMIFS($E$3:$E$100,$C$3:$C$100,C94,$H$3:$H$100,\">0\")),\"-\")","v":8.9174055701355226E-2},{"$f":"IF(H94>0,E94/(SUMIFS($E$3:$E$100,$D$3:$D$100,D94,$H$3:$H$100,\">0\")),\"-\")","v":1},0.98940188104608839,71.583226093684488,4.5716031790172309,330.75549000189665,51.266067726330341,3709.1]
["S104","Vestforsyning Spildevand A/S","Region Midtjylland","Holstebro Kommune",3626039.1,803.41,39.11,{"$f":"F95+G95*Nøgletal!$C$9","v":3633.0184999999997},{"$f":"H95/Nøgletal!$C$9","v":50.214492052522459},{"$f":"IF(H95>0,E95/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.3086862544457577E-2},{"$f":"IF(H95>0,E95/(SUMIFS($E$3:$E$100,$C$3:$C$100,C95,$H$3:$H$100,\">0\")),\"-\")","v":5.7568307980356913E-2},{"$f":"IF(H95>0,E95/(SUMIFS($E$3:$E$100,$D$3:$D$100,D95,$H$3:$H$100,\">0\")),\"-\")","v":1},0.65715015523111886,47.544813730971448,2.8907633435567974,209.14672790633429,50.214492052522459,3633.0184999999997]
["S109","AALBORG KLOAK A/S","Region Nordjylland","Aalborg Kommune",11034807,808.13,30,{"$f":"F96+G96*Nøgletal!$C$9","v":2978.63},{"$f":"H96/Nøgletal!$C$9","v":41.169730476848656},{"$f":"IF(H96>0,E96/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":3.9826101823782954E-2},{"$f":"IF(H96>0,E96/(SUMIFS($E$3:$E$100,$C$3:$C$100,C96,$H$3:$H$100,\">0\")),\"-\")","v":0.37780018255925396},{"$f":"IF(H96>0,E96/(SUMIFS($E$3:$E$100,$D$3:$D$100,D96,$H$3:$H$100,\">0\")),\"-\")","v":1},1.6396298780286749,118.62722167537463,15.553931690068703,1125.3269577764706,41.169730476848656,2978.63]
["S026","Novafos Spildevand Frederikssund A/S","Region Hovedstaden","Frederikssund Kommune ",2000793,745,48.65,{"$f":"F97+G97*Nøgletal!$C$9","v":4264.8274999999994},{"$f":"H97/Nøgletal!$C$9","v":58.947166551485829},{"$f":"IF(H97>0,E97/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":7.2211308948414016E-3},{"$f":"IF(H97>0,E97/(SUMIFS($E$3:$E$100,$C$3:$C$100,C97,$H$3:$H$100,\">0\")),\"-\")","v":2.245196755439197E-2},{"$f":"IF(H97>0,E97/(SUMIFS($E$3:$E$100,$D$3:$D$100,D97,$H$3:$H$100,\">0\")),\"-\")","v":1},{"$f":"IF(H97>0,J97*I97,\"-\")","v":0.42566520554829601},{"$f":"IF(H97>0,J97*H97,\"-\")","v":30.796877621419213},{"$f":"IF(H97>0,K97*I97,\"-\")","v":1.3234798708372995},{"$f":"IF(H97>0,K97*H97,\"-\")","v":95.753768655078602},{"$f":"IF(H97>0,L97*I97,\"-\")","v":58.947166551485829},{"$f":"IF(H97>0,L97*H97,\"-\")","v":4264.8274999999994}]
["S027","Novafos Spildevand Furesø A/S","Region Hovedstaden","Furesø Kommune ",1709236,0,45.1,{"$f":"F98+G98*Nøgletal!$C$9","v":3262.9849999999997},{"$f":"H98/Nøgletal!$C$9","v":45.1},{"$f":"IF(H98>0,E98/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":6.1688624891106363E-3},{"$f":"IF(H98>0,E98/(SUMIFS($E$3:$E$100,$C$3:$C$100,C98,$H$3:$H$100,\">0\")),\"-\")","v":1.9180250638021382E-2},{"$f":"IF(H98>0,E98/(SUMIFS($E$3:$E$100,$D$3:$D$100,D98,$H$3:$H$100,\">0\")),\"-\")","v":1},0.2782156982588897,20.128905769030666,0.86502930377476439,62.584870128104193,45.1,3262.9849999999997]
["S038","Herning Vand A/S","Region Midtjylland","Herning Kommune",4135624,808.43,41.25,{"$f":"F99+G99*Nøgletal!$C$9","v":3792.8674999999994},{"$f":"H99/Nøgletal!$C$9","v":52.423876986869381},{"$f":"IF(H99>0,E99/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":1.4926022949824183E-2},{"$f":"IF(H99>0,E99/(SUMIFS($E$3:$E$100,$C$3:$C$100,C99,$H$3:$H$100,\">0\")),\"-\")","v":6.5658662126107686E-2},{"$f":"IF(H99>0,E99/(SUMIFS($E$3:$E$100,$D$3:$D$100,D99,$H$3:$H$100,\">0\")),\"-\")","v":1},0.78247999102477228,56.612427350642264,3.4420816264214888,249.0346056715947,52.423876986869381,3792.8674999999994]
["S081","Novafos Spildevand Rudersdal A/S","Region Hovedstaden","Rudersdal Kommune ",2646500,0,34,{"$f":"F100+G100*Nøgletal!$C$9","v":2459.8999999999996},{"$f":"H100/Nøgletal!$C$9","v":34},{"$f":"IF(H100>0,E100/(SUMIFS($E$3:$E$100,$H$3:$H$100,\">0\")),\"-\")","v":9.5515742574058225E-3},{"$f":"IF(H100>0,E100/(SUMIFS($E$3:$E$100,$C$3:$C$100,C100,$H$3:$H$100,\">0\")),\"-\")","v":2.9697790892260392E-2},{"$f":"IF(H100>0,E100/(SUMIFS($E$3:$E$100,$D$3:$D$100,D100,$H$3:$H$100,\">0\")),\"-\")","v":1},0.32475352475179797,23.495917515792581,1.0097248903368534,73.053595815871333,34,2459.8999999999996]
["S005","ASSENS RENSNING A/S","Region Syddanmark","Assens Kommune",1759545,0,15.63]
["S019","Faxe Spildevandscenter A/S","Region Sjælland","Faxe Kommune",2154096,0,15.41]
["S055","KALUNDBORG RENSEANLÆG A/S","Region Sjælland","Kalundborg Kommune",5989206,0,8.4600000000000009]
["S078","Ringsted Centralrenseanlæg A/S","Region Sjælland","Ringsted Kommune",2080617,0,10.63]
["S094","Thisted Renseanlæg A/S","Region Nordjylland","Thisted Kommune",2575959,{"$f":"646.74*1.25","v":808.42499999999995},{"$f":"34.68*1.25","v":43.35}]
["S101","Vejen Renseanlæg","Region Syddanmark","Vejen Kommune",2073971,210,10.94]
["S037","Herning Rens A/S","Region Midtjylland","Herning Kommune",4135624,0,{"$f":"8.49*1.25","v":10.612500000000001}]
["S112","Grindsted Renseanlæg A/S","Region Syddanmark","Billund Kommune",1284991,0,{"$f":"11*1.25","v":13.75}]
["S008","BIOFOS Lynettefællesskabet A/S","Region Hovedstaden","Københavns Kommune",44775841,"-",0]
["S009","BIOFOS Spildevandscenter Avedøre A/S","Region Hovedstaden","Hvidovre Kommune",13062889,"-",0]
["S069","Mølleåværket A/S","Region Hovedstaden","Lyngby-Taarbæk Kommune",5277236,"-",0]
["S070","Novafos Måløv Rens A/S","Region Hovedstaden","Ballerup Kommune",2121321,0,{"$f":"8.24*1.25","v":10.3}]
["S082","Samsø Spildevand A/S","Region Midtjylland","Samsø Kommune",195190,893.18,63.75]

{"sheet":"Region","index":26,"n_rows":40,"n_cols":27,"rows_kept":40,"cut":false,"hidden":false,"merged":[[31,0,31,9],[0,1,0,9],[0,14,0,25]]}
["Forside","Drikkevand",null,null,null,null,null,null,null,null,null,null,null,null,"Spildevand"]
[]
["Debiteret vandmængde",null,null,null,null,null,null,null,null,null,null,null,null,null,"Debiteret vandmængde"]
[null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
["Region Nordjylland",{"$f":"SUMIFS('V 2011'!$E$3:$E$250,'V 2011'!$K$3:$K$250,\">0\",'V 2011'!$C$3:$C$250,Region!$A5)","v":25317130},{"$f":"SUMIFS('V 2012'!$E$3:$E$250,'V 2012'!$K$3:$K$250,\">0\",'V 2012'!$C$3:$C$250,Region!$A5)","v":24820057},{"$f":"SUMIFS('V 2013'!$E$3:$E$250,'V 2013'!$K$3:$K$250,\">0\",'V 2013'!$C$3:$C$250,Region!$A5)","v":25070792},{"$f":"SUMIFS('V 2014'!$E$3:$E$250,'V 2014'!$K$3:$K$250,\">0\",'V 2014'!$C$3:$C$250,Region!$A5)","v":25155510},{"$f":"SUMIFS('V 2015'!$E$3:$E$250,'V 2015'!$K$3:$K$250,\">0\",'V 2015'!$C$3:$C$250,Region!$A5)","v":24975824},{"$f":"SUMIFS('V 2016'!$E$3:$E$250,'V 2016'!$K$3:$K$250,\">0\",'V 2016'!$C$3:$C$250,Region!$A5)","v":25210055},{"$f":"SUMIFS('V 2017'!$E$3:$E$250,'V 2017'!$K$3:$K$250,\">0\",'V 2017'!$C$3:$C$250,Region!$A5)","v":24833356},{"$f":"SUMIFS('V 2018'!$E$3:$E$250,'V 2018'!$K$3:$K$250,\">0\",'V 2018'!$C$3:$C$250,Region!$A5)","v":25907118},{"$f":"SUMIFS('V 2019'!$E$3:$E$250,'V 2019'!$K$3:$K$250,\">0\",'V 2019'!$C$3:$C$250,Region!$A5)","v":25445790},{"$f":"SUMIFS('V 2020'!$E$3:$E$250,'V 2020'!$K$3:$K$250,\">0\",'V 2020'!$C$3:$C$250,Region!$A5)","v":25529760.572000001},{"$f":"SUMIFS('V 2021'!$E$3:$E$250,'V 2021'!$K$3:$K$250,\">0\",'V 2021'!$C$3:$C$250,Region!$A5)","v":25529760.572000001},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$K$3:$K$142,\">0\",'V 2022'!$C$3:$C$142,Region!$A5)","v":22227913},null,"Region Nordjylland",{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$H$3:$H$99,\">0\",'S 2011'!$C$3:$C$99,Region!$O5)","v":29688510},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$H$3:$H$99,\">0\",'S 2012'!$C$3:$C$99,Region!$O5)","v":28762530},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$H$3:$H$99,\">0\",'S 2013'!$C$3:$C$99,Region!$O5)","v":28707937},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$H$3:$H$99,\">0\",'S 2014'!$C$3:$C$99,Region!$O5)","v":28587973},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$H$3:$H$99,\">0\",'S 2015'!$C$3:$C$99,Region!$O5)","v":28702706},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$H$3:$H$99,\">0\",'S 2016'!$C$3:$C$99,Region!$O5)","v":28523843},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$H$3:$H$99,\">0\",'S 2017'!$C$3:$C$99,Region!$O5)","v":28154149},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$H$3:$H$99,\">0\",'S 2018'!$C$3:$C$99,Region!$O5)","v":28593536},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$H$3:$H$99,\">0\",'S 2019'!$C$3:$C$99,Region!$O5)","v":29231947},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$H$3:$H$99,\">0\",'S 2020'!$C$3:$C$99,Region!$O5)","v":31310241},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$H$3:$H$99,\">0\",'S 2021'!$C$3:$C$99,Region!$A5)","v":31310241},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$H$3:$H$100,\">0\",'S 2022'!$C$3:$C$100,Region!$A5)","v":29208051}]
["Region Hovedstaden",{"$f":"SUMIFS('V 2011'!$E$3:$E$250,'V 2011'!$K$3:$K$250,\">0\",'V 2011'!$C$3:$C$250,Region!$A6)","v":104350583},{"$f":"SUMIFS('V 2012'!$E$3:$E$250,'V 2012'!$K$3:$K$250,\">0\",'V 2012'!$C$3:$C$250,Region!$A6)","v":103038207},{"$f":"SUMIFS('V 2013'!$E$3:$E$250,'V 2013'!$K$3:$K$250,\">0\",'V 2013'!$C$3:$C$250,Region!$A6)","v":103757121},{"$f":"SUMIFS('V 2014'!$E$3:$E$250,'V 2014'!$K$3:$K$250,\">0\",'V 2014'!$C$3:$C$250,Region!$A6)","v":105081478},{"$f":"SUMIFS('V 2015'!$E$3:$E$250,'V 2015'!$K$3:$K$250,\">0\",'V 2015'!$C$3:$C$250,Region!$A6)","v":86279416},{"$f":"SUMIFS('V 2016'!$E$3:$E$250,'V 2016'!$K$3:$K$250,\">0\",'V 2016'!$C$3:$C$250,Region!$A6)","v":86981547},{"$f":"SUMIFS('V 2017'!$E$3:$E$250,'V 2017'!$K$3:$K$250,\">0\",'V 2017'!$C$3:$C$250,Region!$A6)","v":106888454.55},{"$f":"SUMIFS('V 2018'!$E$3:$E$250,'V 2018'!$K$3:$K$250,\">0\",'V 2018'!$C$3:$C$250,Region!$A6)","v":87574277},{"$f":"SUMIFS('V 2019'!$E$3:$E$250,'V 2019'!$K$3:$K$250,\">0\",'V 2019'!$C$3:$C$250,Region!$A6)","v":106168343},{"$f":"SUMIFS('V 2020'!$E$3:$E$250,'V 2020'!$K$3:$K$250,\">0\",'V 2020'!$C$3:$C$250,Region!$A6)","v":107703992},{"$f":"SUMIFS('V 2021'!$E$3:$E$250,'V 2021'!$K$3:$K$250,\">0\",'V 2021'!$C$3:$C$250,Region!$A6)","v":107703992},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$K$3:$K$142,\">0\",'V 2022'!$C$3:$C$142,Region!$A6)","v":106739991},null,"Region Hovedstaden",{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$H$3:$H$99,\">0\",'S 2011'!$C$3:$C$99,Region!$O6)","v":87475831},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$H$3:$H$99,\">0\",'S 2012'!$C$3:$C$99,Region!$O6)","v":87209273},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$H$3:$H$99,\">0\",'S 2013'!$C$3:$C$99,Region!$O6)","v":87344829},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$H$3:$H$99,\">0\",'S 2014'!$C$3:$C$99,Region!$O6)","v":86349445},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$H$3:$H$99,\">0\",'S 2015'!$C$3:$C$99,Region!$O6)","v":88496161},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$H$3:$H$99,\">0\",'S 2016'!$C$3:$C$99,Region!$O6)","v":88661085.109999999},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$H$3:$H$99,\">0\",'S 2017'!$C$3:$C$99,Region!$O6)","v":87994906},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$H$3:$H$99,\">0\",'S 2018'!$C$3:$C$99,Region!$O6)","v":89172841},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$H$3:$H$99,\">0\",'S 2019'!$C$3:$C$99,Region!$O6)","v":87971434},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$H$3:$H$99,\">0\",'S 2020'!$C$3:$C$99,Region!$O6)","v":89636472},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$H$3:$H$99,\">0\",'S 2021'!$C$3:$C$99,Region!$A6)","v":89636472},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$H$3:$H$100,\">0\",'S 2022'!$C$3:$C$100,Region!$A6)","v":89114372.5}]
["Region Midtjylland",{"$f":"SUMIFS('V 2011'!$E$3:$E$250,'V 2011'!$K$3:$K$250,\">0\",'V 2011'!$C$3:$C$250,Region!$A7)","v":50061090},{"$f":"SUMIFS('V 2012'!$E$3:$E$250,'V 2012'!$K$3:$K$250,\">0\",'V 2012'!$C$3:$C$250,Region!$A7)","v":49523207},{"$f":"SUMIFS('V 2013'!$E$3:$E$250,'V 2013'!$K$3:$K$250,\">0\",'V 2013'!$C$3:$C$250,Region!$A7)","v":49080253},{"$f":"SUMIFS('V 2014'!$E$3:$E$250,'V 2014'!$K$3:$K$250,\">0\",'V 2014'!$C$3:$C$250,Region!$A7)","v":49752177},{"$f":"SUMIFS('V 2015'!$E$3:$E$250,'V 2015'!$K$3:$K$250,\">0\",'V 2015'!$C$3:$C$250,Region!$A7)","v":48977646.909999996},{"$f":"SUMIFS('V 2016'!$E$3:$E$250,'V 2016'!$K$3:$K$250,\">0\",'V 2016'!$C$3:$C$250,Region!$A7)","v":49824309},{"$f":"SUMIFS('V 2017'!$E$3:$E$250,'V 2017'!$K$3:$K$250,\">0\",'V 2017'!$C$3:$C$250,Region!$A7)","v":50347635.090000004},{"$f":"SUMIFS('V 2018'!$E$3:$E$250,'V 2018'!$K$3:$K$250,\">0\",'V 2018'!$C$3:$C$250,Region!$A7)","v":51586298.890000001},{"$f":"SUMIFS('V 2019'!$E$3:$E$250,'V 2019'!$K$3:$K$250,\">0\",'V 2019'!$C$3:$C$250,Region!$A7)","v":50011086.259999998},{"$f":"SUMIFS('V 2020'!$E$3:$E$250,'V 2020'!$K$3:$K$250,\">0\",'V 2020'!$C$3:$C$250,Region!$A7)","v":51569448.469999999},{"$f":"SUMIFS('V 2021'!$E$3:$E$250,'V 2021'!$K$3:$K$250,\">0\",'V 2021'!$C$3:$C$250,Region!$A7)","v":51569448.469999999},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$K$3:$K$142,\">0\",'V 2022'!$C$3:$C$142,Region!$A7)","v":50792524.030000001},null,"Region Midtjylland",{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$H$3:$H$99,\">0\",'S 2011'!$C$3:$C$99,Region!$O7)","v":57970677},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$H$3:$H$99,\">0\",'S 2012'!$C$3:$C$99,Region!$O7)","v":57597420},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$H$3:$H$99,\">0\",'S 2013'!$C$3:$C$99,Region!$O7)","v":56725436},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$H$3:$H$99,\">0\",'S 2014'!$C$3:$C$99,Region!$O7)","v":57563849},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$H$3:$H$99,\">0\",'S 2015'!$C$3:$C$99,Region!$O7)","v":57116318},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$H$3:$H$99,\">0\",'S 2016'!$C$3:$C$99,Region!$O7)","v":57114319},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$H$3:$H$99,\">0\",'S 2017'!$C$3:$C$99,Region!$O7)","v":57720588.600000001},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$H$3:$H$99,\">0\",'S 2018'!$C$3:$C$99,Region!$O7)","v":59586286.409999996},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$H$3:$H$99,\">0\",'S 2019'!$C$3:$C$99,Region!$O7)","v":59191860.689999998},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$H$3:$H$99,\">0\",'S 2020'!$C$3:$C$99,Region!$O7)","v":60305016.109999999},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$H$3:$H$99,\">0\",'S 2021'!$C$3:$C$99,Region!$A7)","v":60305016.109999999},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$H$3:$H$100,\">0\",'S 2022'!$C$3:$C$100,Region!$A7)","v":62986723.550000004}]
["Region Syddanmark",{"$f":"SUMIFS('V 2011'!$E$3:$E$250,'V 2011'!$K$3:$K$250,\">0\",'V 2011'!$C$3:$C$250,Region!$A8)","v":43663286},{"$f":"SUMIFS('V 2012'!$E$3:$E$250,'V 2012'!$K$3:$K$250,\">0\",'V 2012'!$C$3:$C$250,Region!$A8)","v":42744438},{"$f":"SUMIFS('V 2013'!$E$3:$E$250,'V 2013'!$K$3:$K$250,\">0\",'V 2013'!$C$3:$C$250,Region!$A8)","v":42865046},{"$f":"SUMIFS('V 2014'!$E$3:$E$250,'V 2014'!$K$3:$K$250,\">0\",'V 2014'!$C$3:$C$250,Region!$A8)","v":42842182},{"$f":"SUMIFS('V 2015'!$E$3:$E$250,'V 2015'!$K$3:$K$250,\">0\",'V 2015'!$C$3:$C$250,Region!$A8)","v":42663169},{"$f":"SUMIFS('V 2016'!$E$3:$E$250,'V 2016'!$K$3:$K$250,\">0\",'V 2016'!$C$3:$C$250,Region!$A8)","v":42909870},{"$f":"SUMIFS('V 2017'!$E$3:$E$250,'V 2017'!$K$3:$K$250,\">0\",'V 2017'!$C$3:$C$250,Region!$A8)","v":44530496.682333328},{"$f":"SUMIFS('V 2018'!$E$3:$E$250,'V 2018'!$K$3:$K$250,\">0\",'V 2018'!$C$3:$C$250,Region!$A8)","v":53937267},{"$f":"SUMIFS('V 2019'!$E$3:$E$250,'V 2019'!$K$3:$K$250,\">0\",'V 2019'!$C$3:$C$250,Region!$A8)","v":52824488.445},{"$f":"SUMIFS('V 2020'!$E$3:$E$250,'V 2020'!$K$3:$K$250,\">0\",'V 2020'!$C$3:$C$250,Region!$A8)","v":53534329},{"$f":"SUMIFS('V 2021'!$E$3:$E$250,'V 2021'!$K$3:$K$250,\">0\",'V 2021'!$C$3:$C$250,Region!$A8)","v":53534328.999999993},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$K$3:$K$142,\">0\",'V 2022'!$C$3:$C$142,Region!$A8)","v":51097014.899999991},null,"Region Syddanmark",{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$H$3:$H$99,\">0\",'S 2011'!$C$3:$C$99,Region!$O8)","v":60584469},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$H$3:$H$99,\">0\",'S 2012'!$C$3:$C$99,Region!$O8)","v":59294479},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$H$3:$H$99,\">0\",'S 2013'!$C$3:$C$99,Region!$O8)","v":57827827},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$H$3:$H$99,\">0\",'S 2014'!$C$3:$C$99,Region!$O8)","v":58542317},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$H$3:$H$99,\">0\",'S 2015'!$C$3:$C$99,Region!$O8)","v":57738352.999999993},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$H$3:$H$99,\">0\",'S 2016'!$C$3:$C$99,Region!$O8)","v":58339245},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$H$3:$H$99,\">0\",'S 2017'!$C$3:$C$99,Region!$O8)","v":60302300.789999992},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$H$3:$H$99,\">0\",'S 2018'!$C$3:$C$99,Region!$O8)","v":60452455},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$H$3:$H$99,\">0\",'S 2019'!$C$3:$C$99,Region!$O8)","v":60313024},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$H$3:$H$99,\">0\",'S 2020'!$C$3:$C$99,Region!$O8)","v":61530696.890000001},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$H$3:$H$99,\">0\",'S 2021'!$C$3:$C$99,Region!$A8)","v":61530696.890000001},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$H$3:$H$100,\">0\",'S 2022'!$C$3:$C$100,Region!$A8)","v":59965456.969999999}]
["Region Sjælland",{"$f":"SUMIFS('V 2011'!$E$3:$E$250,'V 2011'!$K$3:$K$250,\">0\",'V 2011'!$C$3:$C$250,Region!$A9)","v":29405766},{"$f":"SUMIFS('V 2012'!$E$3:$E$250,'V 2012'!$K$3:$K$250,\">0\",'V 2012'!$C$3:$C$250,Region!$A9)","v":29874482},{"$f":"SUMIFS('V 2013'!$E$3:$E$250,'V 2013'!$K$3:$K$250,\">0\",'V 2013'!$C$3:$C$250,Region!$A9)","v":30090502},{"$f":"SUMIFS('V 2014'!$E$3:$E$250,'V 2014'!$K$3:$K$250,\">0\",'V 2014'!$C$3:$C$250,Region!$A9)","v":30100156},{"$f":"SUMIFS('V 2015'!$E$3:$E$250,'V 2015'!$K$3:$K$250,\">0\",'V 2015'!$C$3:$C$250,Region!$A9)","v":30207014},{"$f":"SUMIFS('V 2016'!$E$3:$E$250,'V 2016'!$K$3:$K$250,\">0\",'V 2016'!$C$3:$C$250,Region!$A9)","v":30238487},{"$f":"SUMIFS('V 2017'!$E$3:$E$250,'V 2017'!$K$3:$K$250,\">0\",'V 2017'!$C$3:$C$250,Region!$A9)","v":30875135},{"$f":"SUMIFS('V 2018'!$E$3:$E$250,'V 2018'!$K$3:$K$250,\">0\",'V 2018'!$C$3:$C$250,Region!$A9)","v":31742904},{"$f":"SUMIFS('V 2019'!$E$3:$E$250,'V 2019'!$K$3:$K$250,\">0\",'V 2019'!$C$3:$C$250,Region!$A9)","v":30724036},{"$f":"SUMIFS('V 2020'!$E$3:$E$250,'V 2020'!$K$3:$K$250,\">0\",'V 2020'!$C$3:$C$250,Region!$A9)","v":31556162},{"$f":"SUMIFS('V 2021'!$E$3:$E$250,'V 2021'!$K$3:$K$250,\">0\",'V 2021'!$C$3:$C$250,Region!$A9)","v":31556162},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$K$3:$K$142,\">0\",'V 2022'!$C$3:$C$142,Region!$A9)","v":35360924},null,"Region Sjælland",{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$H$3:$H$99,\">0\",'S 2011'!$C$3:$C$99,Region!$O9)","v":34196458},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$H$3:$H$99,\">0\",'S 2012'!$C$3:$C$99,Region!$O9)","v":33887557},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$H$3:$H$99,\">0\",'S 2013'!$C$3:$C$99,Region!$O9)","v":33438114},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$H$3:$H$99,\">0\",'S 2014'!$C$3:$C$99,Region!$O9)","v":33322378},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$H$3:$H$99,\">0\",'S 2015'!$C$3:$C$99,Region!$O9)","v":33229873},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$H$3:$H$99,\">0\",'S 2016'!$C$3:$C$99,Region!$O9)","v":33131335},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$H$3:$H$99,\">0\",'S 2017'!$C$3:$C$99,Region!$O9)","v":32859234},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$H$3:$H$99,\">0\",'S 2018'!$C$3:$C$99,Region!$O9)","v":36822888},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$H$3:$H$99,\">0\",'S 2019'!$C$3:$C$99,Region!$O9)","v":39788702},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$H$3:$H$99,\">0\",'S 2020'!$C$3:$C$99,Region!$O9)","v":35298546},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$H$3:$H$99,\">0\",'S 2021'!$C$3:$C$99,Region!$A9)","v":35298546},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$H$3:$H$100,\">0\",'S 2022'!$C$3:$C$100,Region!$A9)","v":35800140.799999997}]
["Hele Danmark",{"$f":"SUMIFS('V 2011'!$E$3:$E$250,'V 2011'!$J$3:$J$250,\">0\")","v":252797855},{"$f":"SUMIFS('V 2012'!$E$3:$E$250,'V 2012'!$J$3:$J$250,\">0\")","v":250000390.99999997},{"$f":"SUMIFS('V 2013'!$E$3:$E$250,'V 2013'!$J$3:$J$250,\">0\")","v":250863714},{"$f":"SUMIFS('V 2014'!$E$3:$E$250,'V 2014'!$J$3:$J$250,\">0\")","v":252931503.00000003},{"$f":"SUMIFS('V 2015'!$E$3:$E$250,'V 2015'!$J$3:$J$250,\">0\")","v":233103069.91},{"$f":"SUMIFS('V 2016'!$E$3:$E$250,'V 2016'!$J$3:$J$250,\">0\")","v":235164268},{"$f":"SUMIFS('V 2017'!$E$3:$E$250,'V 2017'!$J$3:$J$250,\">0\")","v":257475077.32233334},{"$f":"SUMIFS('V 2018'!$E$3:$E$250,'V 2018'!$J$3:$J$250,\">0\")","v":250747864.89000002},{"$f":"SUMIFS('V 2019'!$E$3:$E$250,'V 2019'!$J$3:$J$250,\">0\")","v":265173743.70499998},{"$f":"SUMIFS('V 2020'!$E$3:$E$250,'V 2020'!$J$3:$J$250,\">0\")","v":269893692.04200006},{"$f":"SUMIFS('V 2021'!$E$3:$E$250,'V 2021'!$J$3:$J$250,\">0\")","v":269893692.042},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$J$3:$J$142,\">0\")","v":266218366.92999998},null,"Hele Danmark",{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$K$3:$K$99,\">0\")","v":269915945},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$K$3:$K$99,\">0\")","v":266751259},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$K$3:$K$99,\">0\")","v":264044143},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$K$3:$K$99,\">0\")","v":264365962},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$K$3:$K$99,\">0\")","v":265283411},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$K$3:$K$99,\">0\")","v":265769827.11000001},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$K$3:$K$99,\">0\")","v":267031178.39000002},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$K$3:$K$99,\">0\")","v":274628006.40999997},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$K$3:$K$99,\">0\")","v":276496967.69},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$K$3:$K$99,\">0\")","v":278080972},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$H$3:$H$99,\">0\")","v":278080972},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$H$3:$H$100,\">0\")","v":277074744.82000005}]
[]
[]
["Kubikmeterpriser",null,null,null,null,null,null,null,null,null,null,null,null,null,"Kubikmeterpriser"]
[null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
["Region Nordjylland",{"$f":"SUMIFS('V 2011'!$O$3:$O$250,'V 2011'!$K$3:$K$250,\">0\",'V 2011'!$C$3:$C$250,Region!$A15)","v":26.010200342461012},{"$f":"SUMIFS('V 2012'!$O$3:$O$250,'V 2012'!$K$3:$K$250,\">0\",'V 2012'!$C$3:$C$250,Region!$A15)","v":27.362569032247912},{"$f":"SUMIFS('V 2013'!$O$3:$O$250,'V 2013'!$K$3:$K$250,\">0\",'V 2013'!$C$3:$C$250,Region!$A15)","v":28.106010783261691},{"$f":"SUMIFS('V 2014'!$O$3:$O$250,'V 2014'!$K$3:$K$250,\">0\",'V 2014'!$C$3:$C$250,Region!$A15)","v":27.82248069175051},{"$f":"SUMIFS('V 2015'!$O$3:$O$250,'V 2015'!$K$3:$K$250,\">0\",'V 2015'!$C$3:$C$250,Region!$A15)","v":28.912957312632209},{"$f":"SUMIFS('V 2016'!$O$3:$O$250,'V 2016'!$K$3:$K$250,\">0\",'V 2016'!$C$3:$C$250,Region!$A15)","v":27.758835306799103},{"$f":"SUMIFS('V 2017'!$O$3:$O$250,'V 2017'!$K$3:$K$250,\">0\",'V 2017'!$C$3:$C$250,Region!$A15)","v":28.774110074416573},{"$f":"SUMIFS('V 2018'!$O$3:$O$250,'V 2018'!$K$3:$K$250,\">0\",'V 2018'!$C$3:$C$250,Region!$A15)","v":29.442400592005018},{"$f":"SUMIFS('V 2019'!$O$3:$O$250,'V 2019'!$K$3:$K$250,\">0\",'V 2019'!$C$3:$C$250,Region!$A15)","v":29.530933264840559},{"$f":"SUMIFS('V 2020'!$O$3:$O$250,'V 2020'!$K$3:$K$250,\">0\",'V 2020'!$C$3:$C$250,Region!$A15)","v":29.576652743964306},{"$f":"SUMIFS('V 2021'!$O$3:$O$250,'V 2021'!$K$3:$K$250,\">0\",'V 2021'!$C$3:$C$250,Region!$A5)","v":28.49831553404389},{"$f":"SUMIFS('V 2022'!$O$3:$O$142,'V 2022'!$K$3:$K$142,\">0\",'V 2022'!$C$3:$C$142,Region!$A5)","v":28.585709341106593},null,"Region Nordjylland",{"$f":"SUMIF('S 2011'!$C$3:$C$99,Region!O15,'S 2011'!$O$3:$O$99)","v":38.037356314012911},{"$f":"SUMIF('S 2012'!$C$3:$C$99,Region!O15,'S 2012'!$O$3:$O$99)","v":40.39480472357247},{"$f":"SUMIF('S 2013'!$C$3:$C$99,Region!O15,'S 2013'!$O$3:$O$99)","v":41.665797277828631},{"$f":"SUMIF('S 2014'!$C$3:$C$99,Region!O15,'S 2014'!$O$3:$O$99)","v":43.607640446349933},{"$f":"SUMIF('S 2015'!$C$3:$C$99,Region!O15,'S 2015'!$O$3:$O$99)","v":43.535286426264051},{"$f":"SUMIF('S 2016'!$C$3:$C$99,Region!O15,'S 2016'!$O$3:$O$99)","v":43.421814797978996},{"$f":"SUMIF('S 2017'!$C$3:$C$99,Region!O15,'S 2017'!$O$3:$O$99)","v":44.802533171453327},{"$f":"SUMIF('S 2018'!$C$3:$C$99,Region!O15,'S 2018'!$O$3:$O$99)","v":46.754705630884025},{"$f":"SUMIF('S 2019'!$C$3:$C$99,Region!O15,'S 2019'!$O$3:$O$99)","v":48.244947141217644},{"$f":"SUMIF('S 2020'!$C$3:$C$99,Region!O15,'S 2020'!$O$3:$O$99)","v":47.996903386386109},{"$f":"SUMIFS('S 2021'!$O$3:$O$99,'S 2021'!$H$3:$H$99,\">0\",'S 2021'!$C$3:$C$99,Region!$A5)","v":49.242529989596513},{"$f":"SUMIFS('S 2022'!$O$3:$O$100,'S 2022'!$H$3:$H$100,\">0\",'S 2022'!$C$3:$C$100,Region!$A5)","v":50.528570469608091}]
["Region Hovedstaden",{"$f":"SUMIFS('V 2011'!$O$3:$O$250,'V 2011'!$K$3:$K$250,\">0\",'V 2011'!$C$3:$C$250,Region!$A16)","v":23.540975283352935},{"$f":"SUMIFS('V 2012'!$O$3:$O$250,'V 2012'!$K$3:$K$250,\">0\",'V 2012'!$C$3:$C$250,Region!$A16)","v":24.409883415800948},{"$f":"SUMIFS('V 2013'!$O$3:$O$250,'V 2013'!$K$3:$K$250,\">0\",'V 2013'!$C$3:$C$250,Region!$A16)","v":23.794272011315972},{"$f":"SUMIFS('V 2014'!$O$3:$O$250,'V 2014'!$K$3:$K$250,\">0\",'V 2014'!$C$3:$C$250,Region!$A16)","v":23.489559813080071},{"$f":"SUMIFS('V 2015'!$O$3:$O$250,'V 2015'!$K$3:$K$250,\">0\",'V 2015'!$C$3:$C$250,Region!$A16)","v":25.105933141116203},{"$f":"SUMIFS('V 2016'!$O$3:$O$250,'V 2016'!$K$3:$K$250,\">0\",'V 2016'!$C$3:$C$250,Region!$A16)","v":24.911912450043584},{"$f":"SUMIFS('V 2017'!$O$3:$O$250,'V 2017'!$K$3:$K$250,\">0\",'V 2017'!$C$3:$C$250,Region!$A16)","v":24.395752691977552},{"$f":"SUMIFS('V 2018'!$O$3:$O$250,'V 2018'!$K$3:$K$250,\">0\",'V 2018'!$C$3:$C$250,Region!$A16)","v":24.495448783723806},{"$f":"SUMIFS('V 2019'!$O$3:$O$250,'V 2019'!$K$3:$K$250,\">0\",'V 2019'!$C$3:$C$250,Region!$A16)","v":23.970289053729324},{"$f":"SUMIFS('V 2020'!$O$3:$O$250,'V 2020'!$K$3:$K$250,\">0\",'V 2020'!$C$3:$C$250,Region!$A16)","v":24.943463570393774},{"$f":"SUMIFS('V 2021'!$O$3:$O$250,'V 2021'!$K$3:$K$250,\">0\",'V 2021'!$C$3:$C$250,Region!$A6)","v":25.165801481718706},{"$f":"SUMIFS('V 2022'!$O$3:$O$142,'V 2022'!$K$3:$K$142,\">0\",'V 2022'!$C$3:$C$142,Region!$A6)","v":23.984693574205235},null,"Region Hovedstaden",{"$f":"SUMIF('S 2011'!$C$3:$C$99,Region!O16,'S 2011'!$O$3:$O$99)","v":26.487170660447124},{"$f":"SUMIF('S 2012'!$C$3:$C$99,Region!O16,'S 2012'!$O$3:$O$99)","v":28.68845198060454},{"$f":"SUMIF('S 2013'!$C$3:$C$99,Region!O16,'S 2013'!$O$3:$O$99)","v":30.603376117495497},{"$f":"SUMIF('S 2014'!$C$3:$C$99,Region!O16,'S 2014'!$O$3:$O$99)","v":28.646887306479531},{"$f":"SUMIF('S 2015'!$C$3:$C$99,Region!O16,'S 2015'!$O$3:$O$99)","v":26.701899672216133},{"$f":"SUMIF('S 2016'!$C$3:$C$99,Region!O16,'S 2016'!$O$3:$O$99)","v":28.129370619076656},{"$f":"SUMIF('S 2017'!$C$3:$C$99,Region!O16,'S 2017'!$O$3:$O$99)","v":29.576896238242345},{"$f":"SUMIF('S 2018'!$C$3:$C$99,Region!O16,'S 2018'!$O$3:$O$99)","v":29.843697942906235},{"$f":"SUMIF('S 2019'!$C$3:$C$99,Region!O16,'S 2019'!$O$3:$O$99)","v":31.281113768337121},{"$f":"SUMIF('S 2020'!$C$3:$C$99,Region!O16,'S 2020'!$O$3:$O$99)","v":32.152269434692627},{"$f":"SUMIFS('S 2021'!$O$3:$O$99,'S 2021'!$H$3:$H$99,\">0\",'S 2021'!$C$3:$C$99,Region!$A6)","v":33.008102821162034},{"$f":"SUMIFS('S 2022'!$O$3:$O$100,'S 2022'!$H$3:$H$100,\">0\",'S 2022'!$C$3:$C$100,Region!$A6)","v":32.958295751275557}]
["Region Midtjylland",{"$f":"SUMIFS('V 2011'!$O$3:$O$250,'V 2011'!$K$3:$K$250,\">0\",'V 2011'!$C$3:$C$250,Region!$A17)","v":24.163459640191572},{"$f":"SUMIFS('V 2012'!$O$3:$O$250,'V 2012'!$K$3:$K$250,\">0\",'V 2012'!$C$3:$C$250,Region!$A17)","v":25.064393505399455},{"$f":"SUMIFS('V 2013'!$O$3:$O$250,'V 2013'!$K$3:$K$250,\">0\",'V 2013'!$C$3:$C$250,Region!$A17)","v":25.145961480990312},{"$f":"SUMIFS('V 2014'!$O$3:$O$250,'V 2014'!$K$3:$K$250,\">0\",'V 2014'!$C$3:$C$250,Region!$A17)","v":25.434309041137375},{"$f":"SUMIFS('V 2015'!$O$3:$O$250,'V 2015'!$K$3:$K$250,\">0\",'V 2015'!$C$3:$C$250,Region!$A17)","v":26.93348680004074},{"$f":"SUMIFS('V 2016'!$O$3:$O$250,'V 2016'!$K$3:$K$250,\">0\",'V 2016'!$C$3:$C$250,Region!$A17)","v":26.2966944865336},{"$f":"SUMIFS('V 2017'!$O$3:$O$250,'V 2017'!$K$3:$K$250,\">0\",'V 2017'!$C$3:$C$250,Region!$A17)","v":25.977869222896761},{"$f":"SUMIFS('V 2018'!$O$3:$O$250,'V 2018'!$K$3:$K$250,\">0\",'V 2018'!$C$3:$C$250,Region!$A17)","v":26.274649011355486},{"$f":"SUMIFS('V 2019'!$O$3:$O$250,'V 2019'!$K$3:$K$250,\">0\",'V 2019'!$C$3:$C$250,Region!$A17)","v":26.378836826491586},{"$f":"SUMIFS('V 2020'!$O$3:$O$250,'V 2020'!$K$3:$K$250,\">0\",'V 2020'!$C$3:$C$250,Region!$A17)","v":26.444367796505897},{"$f":"SUMIFS('V 2021'!$O$3:$O$250,'V 2021'!$K$3:$K$250,\">0\",'V 2021'!$C$3:$C$250,Region!$A7)","v":26.817010624512086},{"$f":"SUMIFS('V 2022'!$O$3:$O$142,'V 2022'!$K$3:$K$142,\">0\",'V 2022'!$C$3:$C$142,Region!$A7)","v":27.094994928860096},null,"Region Midtjylland",{"$f":"SUMIF('S 2011'!$C$3:$C$99,Region!O17,'S 2011'!$O$3:$O$99)","v":35.081627481257776},{"$f":"SUMIF('S 2012'!$C$3:$C$99,Region!O17,'S 2012'!$O$3:$O$99)","v":35.487191687589139},{"$f":"SUMIF('S 2013'!$C$3:$C$99,Region!O17,'S 2013'!$O$3:$O$99)","v":36.111674289520622},{"$f":"SUMIF('S 2014'!$C$3:$C$99,Region!O17,'S 2014'!$O$3:$O$99)","v":37.973362347599846},{"$f":"SUMIF('S 2015'!$C$3:$C$99,Region!O17,'S 2015'!$O$3:$O$99)","v":42.203989150628367},{"$f":"SUMIF('S 2016'!$C$3:$C$99,Region!O17,'S 2016'!$O$3:$O$99)","v":41.804020935953531},{"$f":"SUMIF('S 2017'!$C$3:$C$99,Region!O17,'S 2017'!$O$3:$O$99)","v":43.153520062366098},{"$f":"SUMIF('S 2018'!$C$3:$C$99,Region!O17,'S 2018'!$O$3:$O$99)","v":44.150288869233052},{"$f":"SUMIF('S 2019'!$C$3:$C$99,Region!O17,'S 2019'!$O$3:$O$99)","v":44.378155986213358},{"$f":"SUMIF('S 2020'!$C$3:$C$99,Region!O17,'S 2020'!$O$3:$O$99)","v":43.57628232858999},{"$f":"SUMIFS('S 2021'!$O$3:$O$99,'S 2021'!$H$3:$H$99,\">0\",'S 2021'!$C$3:$C$99,Region!$A7)","v":45.53225026435652},{"$f":"SUMIFS('S 2022'!$O$3:$O$100,'S 2022'!$H$3:$H$100,\">0\",'S 2022'!$C$3:$C$100,Region!$A7)","v":46.032488189884155}]
["Region Syddanmark",{"$f":"SUMIFS('V 2011'!$O$3:$O$250,'V 2011'!$K$3:$K$250,\">0\",'V 2011'!$C$3:$C$250,Region!$A18)","v":23.436804012903057},{"$f":"SUMIFS('V 2012'!$O$3:$O$250,'V 2012'!$K$3:$K$250,\">0\",'V 2012'!$C$3:$C$250,Region!$A18)","v":24.782222180513092},{"$f":"SUMIFS('V 2013'!$O$3:$O$250,'V 2013'!$K$3:$K$250,\">0\",'V 2013'!$C$3:$C$250,Region!$A18)","v":25.272733283419207},{"$f":"SUMIFS('V 2014'!$O$3:$O$250,'V 2014'!$K$3:$K$250,\">0\",'V 2014'!$C$3:$C$250,Region!$A18)","v":25.237895131594016},{"$f":"SUMIFS('V 2015'!$O$3:$O$250,'V 2015'!$K$3:$K$250,\">0\",'V 2015'!$C$3:$C$250,Region!$A18)","v":26.031500139892255},{"$f":"SUMIFS('V 2016'!$O$3:$O$250,'V 2016'!$K$3:$K$250,\">0\",'V 2016'!$C$3:$C$250,Region!$A18)","v":26.207250422130812},{"$f":"SUMIFS('V 2017'!$O$3:$O$250,'V 2017'!$K$3:$K$250,\">0\",'V 2017'!$C$3:$C$250,Region!$A18)","v":26.412409611264248},{"$f":"SUMIFS('V 2018'!$O$3:$O$250,'V 2018'!$K$3:$K$250,\">0\",'V 2018'!$C$3:$C$250,Region!$A18)","v":27.5642762386484},{"$f":"SUMIFS('V 2019'!$O$3:$O$250,'V 2019'!$K$3:$K$250,\">0\",'V 2019'!$C$3:$C$250,Region!$A18)","v":28.261217495674984},{"$f":"SUMIFS('V 2020'!$O$3:$O$250,'V 2020'!$K$3:$K$250,\">0\",'V 2020'!$C$3:$C$250,Region!$A18)","v":28.660928442599829},{"$f":"SUMIFS('V 2021'!$O$3:$O$250,'V 2021'!$K$3:$K$250,\">0\",'V 2021'!$C$3:$C$250,Region!$A8)","v":29.322618787962337},{"$f":"SUMIFS('V 2022'!$O$3:$O$142,'V 2022'!$K$3:$K$142,\">0\",'V 2022'!$C$3:$C$142,Region!$A8)","v":28.535843560326665},null,"Region Syddanmark",{"$f":"SUMIF('S 2011'!$C$3:$C$99,Region!O18,'S 2011'!$O$3:$O$99)","v":37.237237865870931},{"$f":"SUMIF('S 2012'!$C$3:$C$99,Region!O18,'S 2012'!$O$3:$O$99)","v":39.582627235343182},{"$f":"SUMIF('S 2013'!$C$3:$C$99,Region!O18,'S 2013'!$O$3:$O$99)","v":41.590838493076895},{"$f":"SUMIF('S 2014'!$C$3:$C$99,Region!O18,'S 2014'!$O$3:$O$99)","v":44.010275952754803},{"$f":"SUMIF('S 2015'!$C$3:$C$99,Region!O18,'S 2015'!$O$3:$O$99)","v":45.921361534245825},{"$f":"SUMIF('S 2016'!$C$3:$C$99,Region!O18,'S 2016'!$O$3:$O$99)","v":47.128781673140679},{"$f":"SUMIF('S 2017'!$C$3:$C$99,Region!O18,'S 2017'!$O$3:$O$99)","v":48.49074747276336},{"$f":"SUMIF('S 2018'!$C$3:$C$99,Region!O18,'S 2018'!$O$3:$O$99)","v":50.334347302432029},{"$f":"SUMIF('S 2019'!$C$3:$C$99,Region!O18,'S 2019'!$O$3:$O$99)","v":50.881796246863253},{"$f":"SUMIF('S 2020'!$C$3:$C$99,Region!O18,'S 2020'!$O$3:$O$99)","v":49.144353124962365},{"$f":"SUMIFS('S 2021'!$O$3:$O$99,'S 2021'!$H$3:$H$99,\">0\",'S 2021'!$C$3:$C$99,Region!$A8)","v":50.135514003316715},{"$f":"SUMIFS('S 2022'!$O$3:$O$100,'S 2022'!$H$3:$H$100,\">0\",'S 2022'!$C$3:$C$100,Region!$A8)","v":51.108368196521205}]
["Region Sjælland",{"$f":"SUMIFS('V 2011'!$O$3:$O$250,'V 2011'!$K$3:$K$250,\">0\",'V 2011'!$C$3:$C$250,Region!$A19)","v":23.95268963148958},{"$f":"SUMIFS('V 2012'!$O$3:$O$250,'V 2012'!$K$3:$K$250,\">0\",'V 2012'!$C$3:$C$250,Region!$A19)","v":24.340725386501589},{"$f":"SUMIFS('V 2013'!$O$3:$O$250,'V 2013'!$K$3:$K$250,\">0\",'V 2013'!$C$3:$C$250,Region!$A19)","v":25.32778290606397},{"$f":"SUMIFS('V 2014'!$O$3:$O$250,'V 2014'!$K$3:$K$250,\">0\",'V 2014'!$C$3:$C$250,Region!$A19)","v":25.496518055986297},{"$f":"SUMIFS('V 2015'!$O$3:$O$250,'V 2015'!$K$3:$K$250,\">0\",'V 2015'!$C$3:$C$250,Region!$A19)","v":25.891552339093789},{"$f":"SUMIFS('V 2016'!$O$3:$O$250,'V 2016'!$K$3:$K$250,\">0\",'V 2016'!$C$3:$C$250,Region!$A19)","v":25.57175737762616},{"$f":"SUMIFS('V 2017'!$O$3:$O$250,'V 2017'!$K$3:$K$250,\">0\",'V 2017'!$C$3:$C$250,Region!$A19)","v":25.450614918181891},{"$f":"SUMIFS('V 2018'!$O$3:$O$250,'V 2018'!$K$3:$K$250,\">0\",'V 2018'!$C$3:$C$250,Region!$A19)","v":25.569688899641587},{"$f":"SUMIFS('V 2019'!$O$3:$O$250,'V 2019'!$K$3:$K$250,\">0\",'V 2019'!$C$3:$C$250,Region!$A19)","v":26.321749179265527},{"$f":"SUMIFS('V 2020'!$O$3:$O$250,'V 2020'!$K$3:$K$250,\">0\",'V 2020'!$C$3:$C$250,Region!$A19)","v":27.047133912692161},{"$f":"SUMIFS('V 2021'!$O$3:$O$250,'V 2021'!$K$3:$K$250,\">0\",'V 2021'!$C$3:$C$250,Region!$A9)","v":27.395228102840036},{"$f":"SUMIFS('V 2022'!$O$3:$O$142,'V 2022'!$K$3:$K$142,\">0\",'V 2022'!$C$3:$C$142,Region!$A9)","v":26.874569594621022},null,"Region Sjælland",{"$f":"SUMIF('S 2011'!$C$3:$C$99,Region!O19,'S 2011'!$O$3:$O$99)","v":40.897754421174945},{"$f":"SUMIF('S 2012'!$C$3:$C$99,Region!O19,'S 2012'!$O$3:$O$99)","v":43.398484570844083},{"$f":"SUMIF('S 2013'!$C$3:$C$99,Region!O19,'S 2013'!$O$3:$O$99)","v":47.15495506233804},{"$f":"SUMIF('S 2014'!$C$3:$C$99,Region!O19,'S 2014'!$O$3:$O$99)","v":47.321814266191168},{"$f":"SUMIF('S 2015'!$C$3:$C$99,Region!O19,'S 2015'!$O$3:$O$99)","v":48.512802524717507},{"$f":"SUMIF('S 2016'!$C$3:$C$99,Region!O19,'S 2016'!$O$3:$O$99)","v":49.259323181147444},{"$f":"SUMIF('S 2017'!$C$3:$C$99,Region!O19,'S 2017'!$O$3:$O$99)","v":51.184488578501444},{"$f":"SUMIF('S 2018'!$C$3:$C$99,Region!O19,'S 2018'!$O$3:$O$99)","v":52.570672369999407},{"$f":"SUMIF('S 2019'!$C$3:$C$99,Region!O19,'S 2019'!$O$3:$O$99)","v":53.887666107100074},{"$f":"SUMIF('S 2020'!$C$3:$C$99,Region!O19,'S 2020'!$O$3:$O$99)","v":52.99299370944572},{"$f":"SUMIFS('S 2021'!$O$3:$O$99,'S 2021'!$H$3:$H$99,\">0\",'S 2021'!$C$3:$C$99,Region!$A9)","v":54.262724987437807},{"$f":"SUMIFS('S 2022'!$O$3:$O$100,'S 2022'!$H$3:$H$100,\">0\",'S 2022'!$C$3:$C$100,Region!$A9)","v":54.917090958773095}]
["Hele Danmark",{"$f":"SUMIFS('V 2011'!$M$3:$M$250,'V 2011'!$J$3:$J$250,\">0\")","v":23.941430631510457},{"$f":"SUMIFS('V 2012'!$M$3:$M$250,'V 2012'!$J$3:$J$250,\">0\")","v":24.888077127489375},{"$f":"SUMIFS('V 2013'!$M$3:$M$250,'V 2013'!$J$3:$J$250,\">0\")","v":24.926194941159054},{"$f":"SUMIFS('V 2014'!$M$3:$M$250,'V 2014'!$J$3:$J$250,\">0\")","v":24.838006306980397},{"$f":"SUMIFS('V 2015'!$M$3:$M$250,'V 2015'!$J$3:$J$250,\">0\")","v":26.169032288564907},{"$f":"SUMIFS('V 2016'!$M$3:$M$250,'V 2016'!$J$3:$J$250,\">0\")","v":25.831705188863673},{"$f":"SUMIFS('V 2017'!$M$3:$M$250,'V 2017'!$J$3:$J$250,\">0\")","v":25.602692347915738},{"$f":"SUMIFS('V 2018'!$M$3:$M$250,'V 2018'!$J$3:$J$250,\">0\")","v":26.168712425809055},{"$f":"SUMIFS('V 2019'!$M$3:$M$250,'V 2019'!$J$3:$J$250,\">0\")","v":26.085360903976159},{"$f":"SUMIFS('V 2020'!$M$3:$M$250,'V 2020'!$J$3:$J$250,\">0\")","v":26.651842745820968},{"$f":"SUMIFS('V 2021'!$M$3:$M$250,'V 2021'!$J$3:$J$250,\">0\")","v":26.881717107778062},{"$f":"SUMIFS('V 2022'!$M$3:$M$142,'V 2022'!$J$3:$J$142,\">0\")","v":26.226306154852203},null,"Hele Danmark",{"$f":"SUMIF('S 2011'!M3:M99,\">0\",'S 2011'!M3:M99)","v":33.842098574437273},{"$f":"SUMIF('S 2012'!M3:M99,\">0\",'S 2012'!M3:M99)","v":35.709021289602958},{"$f":"SUMIF('S 2013'!M3:M99,\">0\",'S 2013'!M3:M99)","v":37.491900670854783},{"$f":"SUMIF('S 2014'!M3:M99,\">0\",'S 2014'!M3:M99)","v":38.051527497601981},{"$f":"SUMIF('S 2015'!M3:M99,\">0\",'S 2015'!M3:M99)","v":38.7760041798781},{"$f":"SUMIF('S 2016'!M3:M99,\">0\",'S 2016'!M3:M99)","v":39.51400552426982},{"$f":"SUMIF('S 2017'!M3:M99,\">0\",'S 2017'!M3:M99)","v":41.046992227632657},{"$f":"SUMIF('S 2018'!M3:M99,\">0\",'S 2018'!M3:M99)","v":42.266338548435876},{"$f":"SUMIF('S 2019'!M3:M99,\">0\",'S 2019'!M3:M99)","v":43.407055009188852},{"$f":"SUMIF('S 2020'!M3:M99,\">0\",'S 2020'!M3:M99)","v":42.818970516105772},{"$f":"SUMIFS('S 2021'!$M$3:$M$99,'S 2021'!$H$3:$H$99,\">0\")","v":44.039751346451823},{"$f":"SUMIFS('S 2022'!$M$3:$M$100,'S 2022'!$H$3:$H$100,\">0\")","v":44.547945956883012}]
[]
["Kubikmeterpriser pristalsreguleret 2021=100",null,null,null,null,null,null,null,null,null,null,null,null,null,"Kubikmeterpriser pristalsreguleret 2021=100"]
[null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
["Region Nordjylland",{"$f":"B15*Nøgletal!D$7","v":30.174227605091772},{"$f":"C15*Nøgletal!E$7","v":31.585173951402009},{"$f":"D15*Nøgletal!F$7","v":31.713923747675924},{"$f":"E15*Nøgletal!G$7","v":30.450046032595022},{"$f":"F15*Nøgletal!H$7","v":31.17586962350072},{"$f":"G15*Nøgletal!I$7","v":29.907492679756345},{"$f":"H15*Nøgletal!J$7","v":31.119608745350838},{"$f":"I15*Nøgletal!K$7","v":31.443047726221948},{"$f":"J15*Nøgletal!L$7","v":30.995180641248123},{"$f":"K15*Nøgletal!M$7","v":30.527256419217252},{"$f":"L15*Nøgletal!N$7","v":28.845994983559226},{"$f":"M15*Nøgletal!O$7","v":28.585709341106593},null,"Region Nordjylland",{"$f":"P15*Nøgletal!D$7","v":44.126836079817892},{"$f":"Q15*Nøgletal!E$7","v":46.628550572984523},{"$f":"R15*Nøgletal!F$7","v":47.014353191030615},{"$f":"S15*Nøgletal!G$7","v":47.725962097906063},{"$f":"T15*Nøgletal!H$7","v":46.942635406374691},{"$f":"U15*Nøgletal!I$7","v":46.782856480084774},{"$f":"V15*Nøgletal!J$7","v":48.454575988289697},{"$f":"W15*Nøgletal!K$7","v":49.931745068931228},{"$f":"X15*Nøgletal!L$7","v":50.637101044479358},{"$f":"Y15*Nøgletal!M$7","v":49.539540180171706},{"$f":"Z15*Nøgletal!N$7","v":49.843288855469588},{"$f":"AA15*Nøgletal!O$7","v":50.528570469608091}]
["Region Hovedstaden",{"$f":"B16*Nøgletal!D$7","v":27.309699152379608},{"$f":"C16*Nøgletal!E$7","v":28.17682845908482},{"$f":"D16*Nøgletal!F$7","v":26.848695605273726},{"$f":"E16*Nøgletal!G$7","v":25.70792250763461},{"$f":"F16*Nøgletal!H$7","v":27.070883476931627},{"$f":"G16*Nøgletal!I$7","v":26.840205325758753},{"$f":"H16*Nøgletal!J$7","v":26.384353047209721},{"$f":"I16*Nøgletal!K$7","v":26.159944491448883},{"$f":"J16*Nøgletal!L$7","v":25.158820162579925},{"$f":"K16*Nøgletal!M$7","v":25.745154970323846},{"$f":"L16*Nøgletal!N$7","v":25.472824259795672},{"$f":"M16*Nøgletal!O$7","v":23.984693574205235},null,"Region Hovedstaden",{"$f":"P16*Nøgletal!D$7","v":30.727557096840862},{"$f":"Q16*Nøgletal!E$7","v":33.115667799172172},{"$f":"R16*Nøgletal!F$7","v":34.531870925976577},{"$f":"S16*Nøgletal!G$7","v":31.352309912160504},{"$f":"T16*Nøgletal!H$7","v":28.791760520363763},{"$f":"U16*Nøgletal!I$7","v":30.306709073998139},{"$f":"V16*Nøgletal!J$7","v":31.987833384091317},{"$f":"W16*Nøgletal!K$7","v":31.871613722984449},{"$f":"X16*Nøgletal!L$7","v":32.832141240297425},{"$f":"Y16*Nøgletal!M$7","v":33.185654306095259},{"$f":"Z16*Nøgletal!N$7","v":33.41080167558021},{"$f":"AA16*Nøgletal!O$7","v":32.958295751275557}]
["Region Midtjylland",{"$f":"B17*Nøgletal!D$7","v":28.031838329185387},{"$f":"C17*Nøgletal!E$7","v":28.932342863033981},{"$f":"D17*Nøgletal!F$7","v":28.373898776309222},{"$f":"E17*Nøgletal!G$7","v":27.836334570249747},{"$f":"F17*Nøgletal!H$7","v":29.041473132791221},{"$f":"G17*Nøgletal!I$7","v":28.332175653823604},{"$f":"H17*Nøgletal!J$7","v":28.095434547364714},{"$f":"I17*Nøgletal!K$7","v":28.06004355086862},{"$f":"J17*Nøgletal!L$7","v":27.686792192123747},{"$f":"K17*Nøgletal!M$7","v":27.294298768570648},{"$f":"L17*Nøgletal!N$7","v":27.144178154131133},{"$f":"M17*Nøgletal!O$7","v":27.094994928860096},null,"Region Midtjylland",{"$f":"P17*Nøgletal!D$7","v":40.697918448880216},{"$f":"Q17*Nøgletal!E$7","v":40.963592313947572},{"$f":"R17*Nøgletal!F$7","v":40.747258429887403},{"$f":"S17*Nøgletal!G$7","v":41.55958069690282},{"$f":"T17*Nøgletal!H$7","v":45.507142321161773},{"$f":"U17*Nøgletal!I$7","v":45.039838174340865},{"$f":"V17*Nøgletal!J$7","v":46.671144888664642},{"$f":"W17*Nøgletal!K$7","v":47.15035500259944},{"$f":"X17*Nøgletal!L$7","v":46.578580804821584},{"$f":"Y17*Nøgletal!M$7","v":44.976838858566865},{"$f":"Z17*Nøgletal!N$7","v":46.087743717581667},{"$f":"AA17*Nøgletal!O$7","v":46.032488189884155}]
["Region Syddanmark",{"$f":"B18*Nøgletal!D$7","v":27.18885088581186},{"$f":"C18*Nøgletal!E$7","v":28.606626722487029},{"$f":"D18*Nøgletal!F$7","v":28.516944024053156},{"$f":"E18*Nøgletal!G$7","v":27.621371258627768},{"$f":"F18*Nøgletal!H$7","v":28.068891247968246},{"$f":"G18*Nøgletal!I$7","v":28.235808220831242},{"$f":"H18*Nøgletal!J$7","v":28.565396149481202},{"$f":"I18*Nøgletal!K$7","v":29.437302525730118},{"$f":"J18*Nøgletal!L$7","v":29.662507905328045},{"$f":"K18*Nøgletal!M$7","v":29.582100427460659},{"$f":"L18*Nøgletal!N$7","v":29.680354737175477},{"$f":"M18*Nøgletal!O$7","v":28.535843560326665},null,"Region Syddanmark",{"$f":"P18*Nøgletal!D$7","v":43.198624999265157},{"$f":"Q18*Nøgletal!E$7","v":45.691037461006552},{"$f":"R18*Nøgletal!F$7","v":46.92977209547184},{"$f":"S18*Nøgletal!G$7","v":48.166622650076761},{"$f":"T18*Nøgletal!H$7","v":49.515459959531682},{"$f":"U18*Nøgletal!I$7","v":50.776759086504377},{"$f":"V18*Nøgletal!J$7","v":52.443432141579542},{"$f":"W18*Nøgletal!K$7","v":53.754627770684181},{"$f":"X18*Nøgletal!L$7","v":53.404694388727172},{"$f":"Y18*Nøgletal!M$7","v":50.723869343478718},{"$f":"Z18*Nøgletal!N$7","v":50.747167274157178},{"$f":"AA18*Nøgletal!O$7","v":51.108368196521205}]
["Region Sjælland",{"$f":"B19*Nøgletal!D$7","v":27.787325709860465},{"$f":"C19*Nøgletal!E$7","v":28.096997929174343},{"$f":"D19*Nøgletal!F$7","v":28.579060257778295},{"$f":"E19*Nøgletal!G$7","v":27.904418627411253},{"$f":"F19*Nøgletal!H$7","v":27.917990240346921},{"$f":"G19*Nøgletal!I$7","v":27.551125186889116},{"$f":"H19*Nøgletal!J$7","v":27.525201527834518},{"$f":"I19*Nøgletal!K$7","v":27.307180537255459},{"$f":"J19*Nøgletal!L$7","v":27.626873938870904},{"$f":"K19*Nøgletal!M$7","v":27.916437992671618},{"$f":"L19*Nøgletal!N$7","v":27.729449885694684},{"$f":"M19*Nøgletal!O$7","v":26.874569594621022},null,"Region Sjælland",{"$f":"P19*Nøgletal!D$7","v":47.445161290323149},{"$f":"Q19*Nøgletal!E$7","v":50.09575975055057},{"$f":"R19*Nøgletal!F$7","v":53.208143293771442},{"$f":"S19*Nøgletal!G$7","v":51.79090386353225},{"$f":"T19*Nøgletal!H$7","v":52.309723638005103},{"$f":"U19*Nøgletal!I$7","v":53.072213987633539},{"$f":"V19*Nøgletal!J$7","v":55.356751408623374},{"$f":"W19*Nøgletal!K$7","v":56.142913862069065},{"$f":"X19*Nøgletal!L$7","v":56.559605832485992},{"$f":"Y19*Nøgletal!M$7","v":54.696206544885165},{"$f":"Z19*Nøgletal!N$7","v":54.924730232284546},{"$f":"AA19*Nøgletal!O$7","v":54.917090958773095}]
["Hele Danmark",{"$f":"B20*Nøgletal!D$7","v":27.77426423307433},{"$f":"C20*Nøgletal!E$7","v":28.728817256201971},{"$f":"D20*Nøgletal!F$7","v":28.125921240818847},{"$f":"E20*Nøgletal!G$7","v":27.183716785889992},{"$f":"F20*Nøgletal!H$7","v":28.217187539132667},{"$f":"G20*Nøgletal!I$7","v":27.83119411542231},{"$f":"H20*Nøgletal!J$7","v":27.689675428159372},{"$f":"I20*Nøgletal!K$7","v":27.946908444752516},{"$f":"J20*Nøgletal!L$7","v":27.37876470275711},{"$f":"K20*Nøgletal!M$7","v":27.508442033298188},{"$f":"L20*Nøgletal!N$7","v":27.209674056492954},{"$f":"M20*Nøgletal!O7","v":26.226306154852203},null,"Hele Danmark",{"$f":"P20*Nøgletal!D$7","v":39.259950772159371},{"$f":"Q20*Nøgletal!E$7","v":41.219654767693022},{"$f":"R20*Nøgletal!F$7","v":42.304661739439624},{"$f":"S20*Nøgletal!G$7","v":41.645127792507971},{"$f":"T20*Nøgletal!H$7","v":41.81086139894915},{"$f":"U20*Nøgletal!I$7","v":42.57256537976923},{"$f":"V20*Nøgletal!J$7","v":44.392905114834733},{"$f":"W20*Nøgletal!K$7","v":45.138387953053133},{"$f":"X20*Nøgletal!L$7","v":45.559329231096235},{"$f":"Y20*Nøgletal!M$7","v":44.195186786943388},{"$f":"Z20*Nøgletal!N$7","v":44.577036312878533},{"$f":"AA20*Nøgletal!O$7","v":44.547945956883012}]
[]
[]
["I alt"]
["Kubikmeterpriser i alt pristalsreguleret 2021=100"]
[null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
["Region Nordjylland",{"$f":"B24+P24","v":74.301063684909664},78.213724524386535,78.728276938706543,78.176008130501089,78.118505029875408,76.690349159841119,79.574184733640536,81.374792795153184,81.632281685727477,80.066796599388965,78.689283839028818,79.114279810714692]
["Region Hovedstaden",58.037256249220469,61.292496258256989,61.380566531250302,57.060232419795113,55.862643997295393,57.146914399756895,58.372186431301039,58.031558214433332,57.990961402877346,58.930809276419104,58.883625935375882,56.942989325480795]
["Region Midtjylland",68.729756778065607,69.895935176981553,69.121157206196628,69.39591526715256,74.548615453952991,73.372013828164469,74.76657943602936,75.210398553468053,74.265372996945331,72.271137627137506,73.2319218717128,73.127483118744252]
["Region Syddanmark",70.387475885077009,74.29766418349358,75.446716119524993,75.787993908704522,77.584351207499935,79.012567307335615,81.008828291060752,83.191930296414299,83.067202294055221,80.305969770939384,80.427522011332655,79.644211756847866]
["Region Sjælland",75.23248700018361,78.192757679724906,81.787203551549737,79.695322490943511,80.22771387835202,80.623339174522656,82.881952936457893,83.450094399324527,84.1864797713569,82.612644537556776,82.654180117979223,81.791660553394109]
["Hele Danmark",67.034215005233705,69.948472023894993,70.430582980258464,68.828844578397963,70.02804893808181,70.403759495191537,72.082580542994108,73.085296397805649,72.938093933853338,71.703628820241576,71.786710369371491,70.774252111735223]

{"sheet":"Nøgletal","index":27,"n_rows":14,"n_cols":15,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Forside"]
[null,"Nøgletal"]
[null,"Prisudvikling"]
[null,"År","09-10","10-11","11-12","12-13","13-14","14-15","15-16","16-17","17-18","18-19","19-20","20-21","21-22"]
[null,"Prisudvikling",1.11E-2,5.0000000000000001E-3,2.3E-2,3.1E-2,1.4999999999999999E-2,8.0000000000000004E-4,-3.8E-3,1.2699999999999999E-2,1.7500000000000002E-2,1.6899999999999998E-2,1.9699999999999999E-2,1.2200000000000001E-2,3.3E-3]
[null,"Prisudv + 1",{"$f":"C5+1","v":1.0111000000000001},{"$f":"D5+1","v":1.0049999999999999},1.0229999999999999,1.0309999999999999,1.0149999999999999,1.0007999999999999,0.99619999999999997,1.0126999999999999,{"$f":"K5+1","v":1.0175000000000001},1.0168999999999999,1.0197000000000001,{"$f":"N5+1","v":1.0122},{"$f":"O5+1","v":1.0033000000000001}]
[null,"Prisudvikling i 2022 prisniveau",{"$f":"D7*C6","v":1.1729691094190782},{"$f":"E7*D6","v":1.1600920872505964},{"$f":"F7*E6","v":1.1543204848264643},{"$f":"G7*F6","v":1.1283680203582251},1.094440368921654,{"$f":"I7*H6","v":1.0782663733218267},1.0774044497620172,1.0815142037362149,1.0679512232015551,{"$f":"M7*L6","v":1.049583511746},{"$f":"N7*M6","v":1.03214034},{"$f":"O7*N6","v":1.0122},1]
[]
[null,"Vandforbrug (m3/år) for gennemsnitlig husstand (1)",72.349999999999994]
[]
[]
[]
[]
[null,"1) En gennemsnitlig husstand på 2,14 personer hvor der bruges 104L/person/døgn (Danva 2020)"]

{"sheet":"Kommune","index":28,"n_rows":100,"n_cols":78,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,34,0,36],[0,37,1048575,37],[0,71,0,73],[0,28,0,30],[0,25,0,27],[0,38,0,40],[0,1,0,3],[0,4,0,6],[0,7,0,9],[0,10,0,12],[0,13,0,15],[0,16,0,18],[0,19,0,21],[0,22,0,24],[0,75,0,77],[0,41,0,43],[0,44,0,46],[0,62,0,64],[0,47,0,49],[0,50,0,52],[0,65,0,67],[0,74,1048575,74],[0,31,0,33],[0,68,0,70],[0,53,0,55],[0,56,0,58],[0,59,0,61]]}
["Forside","Drikkevand 2011",null,null,"Drikkevand 2012",null,null,"Drikkevand 2013",null,null,"Drikkevand 2014",null,null,"Drikkevand 2015",null,null,"Drikkevand 2016",null,null,"Drikkevand 2017",null,null,"Drikkevand 2018",null,null,"Drikkevand 2019",null,null,"Drikkevand 2020",null,null,"Drikkevand 2021",null,null,"Drikkevand 2022",null,null,null,"Spildevand 2011",null,null,"Spildevand 2012",null,null,"Spildevand 2013",null,null,"Spildevand 2014",null,null,"Spildevand 2015",null,null,"Spildevand 2016",null,null,"Spildevand 2017",null,null,"Spildevand 2018",null,null,"Spildevand 2019",null,null,"Spildevand 2020",null,null,"Spildevand 2021",null,null,"Spildevand 2022",null,null,null,"Pct. vis udvikling 2011 - 2022"]
["kommune","Debiteret vand","Samlet udgift for husholdning","m3 pris","Debiteret vand","Samlet udgift for husholdning","m3 pris","Debiteret vand","Samlet udgift for husholdning","m3 pris","Debiteret vand","Samlet udgift for husholdning","m3 pris","Debiteret vand","Samlet udgift for husholdning","m3 pris","Debiteret vand","Samlet udgift for husholdning","m3 pris","Debiteret vand","Samlet udgift for husholdning","m3 pris","Debiteret vand","Samlet udgift for husholdning","m3 pris","debiteret vand","Samlet udgift for husholdning","m3 pris","debiteret vand","Samlet udgift for husholdning","m3 pris","debiteret vand","Samlet udgift for husholdning","m3 pris","debiteret vand","Samlet udgift for husholdning","m3 pris",null,"Debiteret vand","Samlet udgift for husholdning","m3 pris","Debiteret vand","Samlet udgift for husholdning","m3 pris","Debiteret vand","Samlet udgift for husholdning","m3 pris","Debiteret vand","Samlet udgift for husholdning","m3 pris","Debiteret vand","Samlet udgift for husholdning","m3 pris","Debiteret vand","Samlet udgift for husholdning","m3 pris","Debiteret vand","Samlet udgift for husholdning","m3 pris","Debiteret vand","Samlet udgift for husholdning","m3 pris","Debiteret vand","Samlet udgift for husholdning","m3 pris","Debiteret vand","Samlet udgift for husholdning","m3 pris","Debiteret vand","Samlet udgift for husholdning","m3 pris","debiteret vand","Samlet udgift for husholdning","m3 pris",null,"Drikkevand","Spildevand","m3 pris i alt"]
["Ærø Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A3,'V 2011'!$L$3:$L$198,\">0\")","v":153153},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A3,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":3247.4602809916851},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A3,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":44.885421990209892},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A3,'V 2012'!$L$3:$L$198,\">0\")","v":159872},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A3,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":3383.9689950617485},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A3,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":46.772204492905999},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A3,'V 2013'!$L$3:$L$198,\">0\")","v":153878},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A3,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":3395.6272212325362},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A3,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":46.933340998376458},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A3,'V 2014'!$L$3:$L$198,\">0\")","v":154482},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A3,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":3126.7625064310882},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A3,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":43.217173551224448},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A3,'V 2015'!$L$3:$L$198,\">0\")","v":146115},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A3,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":3121.7170123297274},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A3,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":43.147436245054976},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A3,'V 2016'!$L$3:$L$198,\">0\")","v":145993},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A3,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":3045.6009728627964},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A3,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":42.095383177094632},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A3,'V 2017'!$L$3:$L$198,\">0\")","v":145285},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A3,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":3065.4070875870002},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A3,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":42.369137354346933},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A3,'V 2018'!$L$3:$L$198,\">0\")","v":151399},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A3,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":3070.5931140467405},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A3,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":42.440817056623921},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A3,'V 2019'!$L$3:$L$198,\">0\")","v":145122},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A3,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":3029.9319089990381},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A3,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":41.878810076006054},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A3,'V 2020'!$L$3:$L$164,\">0\")","v":146562},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A3,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2966.8822466283},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A3,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":41.007356553259157},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A3)","v":146562},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A3)*Nøgletal!$N$7","v":2672.3502140999999},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A3)*Nøgletal!$N$7","v":36.93642313890809},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A3)","v":152914},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A3)*Nøgletal!$O$7","v":2650.5309999999999},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A3)*Nøgletal!$O$7","v":36.634844505874227},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A3,'S 2011'!$L$3:$L$99,\">0\")","v":267153},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A3,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":6877.208607725277},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A3,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":95.054714688670046},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A3,'S 2012'!$L$3:$L$99,\">0\")","v":261289},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A3,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":6867.5229498302024},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A3,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":94.92084243027233},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A3,'S 2013'!$L$3:$L$99,\">0\")","v":252986},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A3,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":6832.1194186903658},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A3,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":94.431505441470165},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A3,'S 2014'!$L$3:$L$99,\">0\")","v":254075},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A3,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":6483.3104293998595},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A3,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":89.610372210087903},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A3,'S 2015'!$L$3:$L$99,\">0\")","v":250268},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A3,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":6516.971873042854},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A3,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":90.075630588014576},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A3,'S 2016'!$L$3:$L$99,\">0\")","v":257336},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A3,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":6511.7624630723967},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A3,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":90.003627685865894},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A3,'S 2017'!$L$3:$L$99,\">0\")","v":249675},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A3,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":6456.9837178219905},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A3,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":89.246492298852672},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A3,'S 2018'!$L$3:$L$99,\">0\")","v":253552},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A3,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":6386.8374364055253},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A3,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":88.276951436151009},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A3,'S 2019'!$L$3:$L$99,\">0\")","v":239198},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A3,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":6285.1243817054901},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A3,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":86.871104100974307},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A3,'S 2020'!$L$3:$L$99,\">0\")","v":255550},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A3,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":6186.0897778957196},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A3,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":85.502277510652661},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A3)","v":255550},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A3)*Nøgletal!$N$7","v":6082.7733875999993},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A3)*Nøgletal!$N$7","v":84.074269351762268},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A3)","v":258622},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A3)*Nøgletal!$O$7","v":6010.7079999999996},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A3)*Nøgletal!$O$7","v":83.078203178991018},null,{"$f":"(AK3-D3)/D3","v":-0.18381418996428786},{"$f":"(BV3-AO3)/AO3","v":-0.12599597556949541},{"$f":"((BV3+AK3)-(AO3+D3))/(AO3+D3)","v":-0.14454101213599427}]
["Lolland Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A4,'V 2011'!$L$3:$L$198,\">0\")","v":1751600},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A4,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2983.4935075047283},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A4,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":41.23695241886287},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A4,'V 2012'!$L$3:$L$198,\">0\")","v":1741446},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A4,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":3270.0081280370127},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A4,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":45.197071569274542},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A4,'V 2013'!$L$3:$L$198,\">0\")","v":1673529},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A4,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":3282.5720799847741},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A4,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":45.370726744779191},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A4,'V 2014'!$L$3:$L$198,\">0\")","v":1637247},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A4,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":3205.0089733869572},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A4,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":44.298672748955873},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A4,'V 2015'!$L$3:$L$198,\">0\")","v":1607446},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A4,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":3253.7361731469446},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A4,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":44.97216548924596},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A4,'V 2016'!$L$3:$L$198,\">0\")","v":1623643},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A4,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":3096.4233528380769},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A4,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":42.79783486991122},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A4,'V 2017'!$L$3:$L$198,\">0\")","v":1576727},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A4,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2866.3365534049885},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A4,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":39.617644138285954},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A4,'V 2018'!$L$3:$L$198,\">0\")","v":1636147},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A4,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2877.44452376973},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A4,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":39.77117517304395},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A4,'V 2019'!$L$3:$L$198,\">0\")","v":1596729},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A4,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2838.0313076289581},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A4,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":39.226417520787258},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A4,'V 2020'!$L$3:$L$164,\">0\")","v":1538474},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A4,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2777.6955669378299},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A4,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":38.392475009506974},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A4)","v":1538474},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A4)*Nøgletal!$N$7","v":2805.7369178999998},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A4)*Nøgletal!$N$7","v":38.780054152038709},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A4)","v":1596048},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A4)*Nøgletal!$O$7","v":2733.1659999999997},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A4)*Nøgletal!$O$7","v":37.777000691085},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A4,'S 2011'!$L$3:$L$99,\">0\")","v":1806540},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A4,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":4771.1948339118535},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A4,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":65.946023965609584},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A4,'S 2012'!$L$3:$L$99,\">0\")","v":1775334},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A4,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":5410.7855041455077},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A4,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":74.786254376579237},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A4,'S 2013'!$L$3:$L$99,\">0\")","v":1744809},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A4,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":5416.0113471166806},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A4,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":74.858484410735059},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A4,'S 2014'!$L$3:$L$99,\">0\")","v":1707748},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A4,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":5285.1537772567917},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A4,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":73.049810328359257},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A4,'S 2015'!$L$3:$L$99,\">0\")","v":1651666},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A4,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4908.3526361380736},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A4,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":67.841777970118514},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A4,'S 2016'!$L$3:$L$99,\">0\")","v":1683539},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A4,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4962.3317439211196},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A4,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":68.587861007893849},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A4,'S 2017'!$L$3:$L$99,\">0\")","v":1611601},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A4,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":5202.6754489977384},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A4,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":71.909819612961144},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A4,'S 2018'!$L$3:$L$99,\">0\")","v":2766637},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A4,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":5244.7351559234166},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A4,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":72.491156267082474},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A4,'S 2019'!$L$3:$L$99,\">0\")","v":2972930},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A4,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":5539.5826472668032},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A4,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":76.566449858559835},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A4,'S 2020'!$L$3:$L$99,\">0\")","v":2614899},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A4,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":5515.0519929674401},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A4,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":76.227394512335039},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A4)","v":2614899},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A4)*Nøgletal!$N$7","v":5458.7060325000002},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A4)*Nøgletal!$N$7","v":75.448597546648244},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A4)","v":2641780},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A4)*Nøgletal!$O$7","v":5475.0050000000001},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A4)*Nøgletal!$O$7","v":75.673876986869388},null,{"$f":"(AK4-D4)/D4","v":-8.3904156947233494E-2},{"$f":"(BV4-AO4)/AO4","v":0.14751235080272337},{"$f":"((BV4+AK4)-(AO4+D4))/(AO4+D4)","v":5.8478515011549624E-2}]
["Frederikshavn Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A5,'V 2011'!$L$3:$L$198,\">0\")","v":4338355},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A5,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2694.3208331920337},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A5,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":37.240094446330801},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A5,'V 2012'!$L$3:$L$198,\">0\")","v":4281176},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A5,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2758.5852829141636},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A5,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":38.128338395496392},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A5,'V 2013'!$L$3:$L$198,\">0\")","v":4374278},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A5,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2720.2391575430597},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A5,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":37.598329751804556},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A5,'V 2014'!$L$3:$L$198,\">0\")","v":4373374},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A5,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2638.4472915063625},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A5,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":36.467827111352634},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A5,'V 2015'!$L$3:$L$198,\">0\")","v":4424417},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A5,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2638.4617456670971},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A5,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":36.468026892427048},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A5,'V 2016'!$L$3:$L$198,\">0\")","v":4450738},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A5,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2609.0700893571698},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A5,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":36.061784234376915},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A5,'V 2017'!$L$3:$L$198,\">0\")","v":4453056},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A5,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2619.0223743798133},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A5,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":36.199341732962175},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A5,'V 2018'!$L$3:$L$198,\">0\")","v":4562000},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A5,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2696.6686823891223},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A5,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":37.272545713740456},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A5,'V 2019'!$L$3:$L$198,\">0\")","v":4432000},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A5,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2745.2103401841891},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A5,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":37.943473948641177},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A5,'V 2020'!$L$3:$L$164,\">0\")","v":4408400},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A5,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2699.5873145679902},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A5,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":37.312886172328824},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A5)","v":4408400},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A5)*Nøgletal!$N$7","v":1871.4393726000001},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A5)*Nøgletal!$N$7","v":25.866473705597791},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A5)","v":4317700},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A5)*Nøgletal!$O$7","v":1752.6574999999998},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A5)*Nøgletal!$O$7","v":24.224706288873531},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A5,'S 2011'!$L$3:$L$99,\">0\")","v":3909685},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A5,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":4267.0768173971064},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A5,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":58.978255941908877},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A5,'S 2012'!$L$3:$L$99,\">0\")","v":3814703},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A5,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4197.1190945531453},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A5,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":58.011321279241812},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A5,'S 2013'!$L$3:$L$99,\">0\")","v":3909151},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A5,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":4070.0161150399858},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A5,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":56.254542018520887},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A5,'S 2014'!$L$3:$L$99,\">0\")","v":4019068},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A5,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3938.0629436099434},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A5,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":54.430724859847189},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A5,'S 2015'!$L$3:$L$99,\">0\")","v":4120587},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A5,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4076.028039907223},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A5,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":56.337637040873858},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A5,'S 2016'!$L$3:$L$99,\">0\")","v":3830609},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A5,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4032.1360539274356},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A5,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":55.730975175223712},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A5,'S 2017'!$L$3:$L$99,\">0\")","v":3785761},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A5,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4145.4033861382713},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A5,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":57.296522268669953},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A5,'S 2018'!$L$3:$L$99,\">0\")","v":3817228},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A5,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4176.7267973314201},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A5,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":57.729465063323026},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A5,'S 2019'!$L$3:$L$99,\">0\")","v":3747815},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A5,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4419.8318538018048},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A5,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":61.089590239140364},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A5,'S 2020'!$L$3:$L$99,\">0\")","v":3785286},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A5,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4351.53876621156},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A5,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":60.14566366567464},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A5)","v":3785286},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A5)*Nøgletal!$N$7","v":4448.0207897999999},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A5)*Nøgletal!$N$7","v":61.479209257774706},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A5)","v":3683857},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A5)*Nøgletal!$O$7","v":4421.9089999999997},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A5)*Nøgletal!$O$7","v":61.118299930891503},null,-0.34949933266723099,3.6285304724684976E-2,-0.11302775535636181]
["Odsherred Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A6,'V 2011'!$L$3:$L$198,\">0\")","v":595935},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A6,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1947.5174227404189},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A6,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":26.918001696481252},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A6,'V 2012'!$L$3:$L$198,\">0\")","v":552274},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A6,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2034.220484980081},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A6,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":28.116385417831115},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A6,'V 2013'!$L$3:$L$198,\">0\")","v":558703},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A6,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2112.7339283673027},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A6,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":29.201574683722221},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A6,'V 2014'!$L$3:$L$198,\">0\")","v":579478},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A6,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2083.6396341968211},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A6,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":28.799442075975414},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A6,'V 2015'!$L$3:$L$198,\">0\")","v":556170},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A6,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2252.3585481724217},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A6,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":31.131424300931887},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A6,'V 2016'!$L$3:$L$198,\">0\")","v":561715},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A6,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2317.0589155543703},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A6,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":32.025693373246305},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A6,'V 2017'!$L$3:$L$198,\">0\")","v":562540},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A6,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2300.0197664100924},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A6,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":31.790183364341296},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A6,'V 2018'!$L$3:$L$198,\">0\")","v":676865},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A6,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2250.4291665399442},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A6,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":31.104756966688935},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A6,'V 2019'!$L$3:$L$198,\">0\")","v":563489},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A6,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2274.1750412891188},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A6,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":31.432965325350644},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A6,'V 2020'!$L$3:$L$164,\">0\")","v":566000},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A6,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2186.6088477107392},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A6,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":30.222651661516785},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A6)","v":566000},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A6)*Nøgletal!$N$7","v":2144.3648599693433},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A6)*Nøgletal!$N$7","v":29.638767933232113},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A6)","v":401310},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A6)*Nøgletal!$O$7","v":2377.1260000000002},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A6)*Nøgletal!$O$7","v":32.855922598479616},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A6,'S 2011'!$L$3:$L$99,\">0\")","v":1164004},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A6,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":4151.9695802698843},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A6,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":57.38727823455266},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A6,'S 2012'!$L$3:$L$99,\">0\")","v":1134500},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A6,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4148.6278224663129},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A6,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":57.341089460488085},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A6,'S 2013'!$L$3:$L$99,\">0\")","v":1161195},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A6,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":4469.1836366338393},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A6,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":61.771715779320523},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A6,'S 2014'!$L$3:$L$99,\">0\")","v":1199409},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A6,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":4340.2768930510483},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A6,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":59.990005432633708},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A6,'S 2015'!$L$3:$L$99,\">0\")","v":1163439},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A6,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4682.3717261500324},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A6,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":64.71833761091959},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A6,'S 2016'!$L$3:$L$99,\">0\")","v":1169318},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A6,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4667.85477859394},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A6,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":64.517688715880297},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A6,'S 2017'!$L$3:$L$99,\">0\")","v":1135000},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A6,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4837.8942270050611},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A6,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":66.867922971735467},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A6,'S 2018'!$L$3:$L$99,\">0\")","v":1127368},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A6,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4867.4872600591953},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A6,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":67.276948998744928},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A6,'S 2019'!$L$3:$L$99,\">0\")","v":1179710},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A6,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4873.1501212754374},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A6,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":67.355219368008818},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A6,'S 2020'!$L$3:$L$99,\">0\")","v":1151887},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A6,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4832.3778578459996},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A6,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":66.791677371748449},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A6)","v":1151887},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A6)*Nøgletal!$N$7","v":4739.0191799999993},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A6)*Nøgletal!$N$7","v":65.501301727712502},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A6)","v":1212389},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A6)*Nøgletal!$O$7","v":4320.1499999999996},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A6)*Nøgletal!$O$7","v":59.711817553559086},null,0.22059293141268266,4.0506178207399809E-2,9.800643836025362E-2]
["Slagelse Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A7,'V 2011'!$L$3:$L$198,\">0\")","v":3743919},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A7,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2262.3100804984788},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A7,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":31.268971395970684},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A7,'V 2012'!$L$3:$L$198,\">0\")","v":3549893},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A7,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2488.4188820814993},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A7,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":34.394179434436758},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A7,'V 2013'!$L$3:$L$198,\">0\")","v":3485639},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A7,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2568.3303560662926},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A7,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":35.498691859934937},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A7,'V 2014'!$L$3:$L$198,\">0\")","v":3341909},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A7,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2491.1060679595466},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A7,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":34.431320911673076},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A7,'V 2015'!$L$3:$L$198,\">0\")","v":3497637},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A7,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2493.2979786258998},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A7,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":34.461616843481686},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A7,'V 2016'!$L$3:$L$198,\">0\")","v":3422127},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A7,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2555.2806722028008},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A7,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":35.318323043577074},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A7,'V 2017'!$L$3:$L$198,\">0\")","v":3389211},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A7,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2565.0277777582828},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A7,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":35.453044613106883},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A7,'V 2018'!$L$3:$L$198,\">0\")","v":3525762},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A7,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2641.0332294408254},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A7,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":36.503569169880102},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A7,'V 2019'!$L$3:$L$198,\">0\")","v":3487054},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A7,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2595.6100535044961},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A7,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":35.875743655901815},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A7,'V 2020'!$L$3:$L$164,\">0\")","v":3455185},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A7,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2552.4732554867696},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A7,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":35.279519771759091},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A7)","v":3455185},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A7)*Nøgletal!$N$7","v":2390.5537340999999},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A7)*Nøgletal!$N$7","v":33.041516711817557},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A7)","v":3508344},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A7)*Nøgletal!$O$7","v":2174.2404999999999},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A7)*Nøgletal!$O$7","v":30.051700069108502},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A7,'S 2011'!$L$3:$L$99,\">0\")","v":3441193},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A7,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3783.7337299808441},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A7,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":52.297632757164401},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A7,'S 2012'!$L$3:$L$99,\">0\")","v":3134457},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A7,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4469.0239020359577},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A7,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":61.769507975617941},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A7,'S 2013'!$L$3:$L$99,\">0\")","v":3401694},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A7,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":5137.1272923090037},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A7,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":71.003832651126515},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A7,'S 2014'!$L$3:$L$99,\">0\")","v":3243254},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A7,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":4994.9771411620113},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A7,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":69.039075897194365},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A7,'S 2015'!$L$3:$L$99,\">0\")","v":3329142},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A7,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4726.1283147126187},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A7,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":65.323128054079049},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A7,'S 2016'!$L$3:$L$99,\">0\")","v":3227380},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A7,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4710.2296343053049},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A7,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":65.103381261994542},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A7,'S 2017'!$L$3:$L$99,\">0\")","v":3237609},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A7,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4728.1967820771979},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A7,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":65.351717789595},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A7,'S 2018'!$L$3:$L$99,\">0\")","v":3449830},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A7,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4715.2614927040458},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A7,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":65.17293009957217},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A7,'S 2019'!$L$3:$L$99,\">0\")","v":3228185},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A7,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4300.6028404097506},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A7,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":59.441642576499667},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A7,'S 2020'!$L$3:$L$99,\">0\")","v":3122568},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A7,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4229.1305343787499},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A7,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":58.453773799291646},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A7)","v":3122568},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A7)*Nøgletal!$N$7","v":4162.6092374999998},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A7)*Nøgletal!$N$7","v":57.534336385625437},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A7)","v":3439247},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A7)*Nøgletal!$O$7","v":4021.9999999999995},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A7)*Nøgletal!$O$7","v":55.590877677954389},null,-3.8929049230542946E-2,6.2971204377101311E-2,2.4842143760246557E-2]
["Halsnæs Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A8,'V 2011'!$L$3:$L$198,\">0\")","v":651463},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A8,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2214.6801796722307},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A8,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":30.610645192428898},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A8,'V 2012'!$L$3:$L$198,\">0\")","v":595911},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A8,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2363.1756866380701},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A8,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":32.663105551320946},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A8,'V 2013'!$L$3:$L$198,\">0\")","v":561424},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A8,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2686.3345194513454},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A8,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":37.129710013149214},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A8,'V 2014'!$L$3:$L$198,\">0\")","v":563141},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A8,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2699.7895797440524},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A8,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":37.315681820926777},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A8,'V 2015'!$L$3:$L$198,\">0\")","v":582045},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A8,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2698.117371904314},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A8,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":37.292569065712705},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A8,'V 2016'!$L$3:$L$198,\">0\")","v":578771},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A8,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2695.9606034215772},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A8,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":37.262758858625809},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A8,'V 2017'!$L$3:$L$198,\">0\")","v":577753},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A8,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2706.2443318827318},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A8,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":37.404897469008041},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A8,'V 2018'!$L$3:$L$198,\">0\")","v":579054},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A8,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2659.9434417500556},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A8,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":36.764940452661449},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A8,'V 2019'!$L$3:$L$198,\">0\")","v":602426},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A8,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2582.2703718619605},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A8,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":35.691366577221295},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A8,'V 2020'!$L$3:$L$164,\">0\")","v":618861},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A8,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2505.00460518},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A8,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":34.623422324533514},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A8)","v":618861},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A8)*Nøgletal!$N$7","v":2291.8358924999998},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A8)*Nøgletal!$N$7","v":31.677068313752589},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A8)","v":711244},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A8)*Nøgletal!$O$7","v":2323.221},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A8)*Nøgletal!$O$7","v":32.110863856254319},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A8,'S 2011'!$L$3:$L$99,\">0\")","v":1392858},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A8,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":4700.7656432948697},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A8,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":64.972572816791555},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A8,'S 2012'!$L$3:$L$99,\">0\")","v":1295680},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A8,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4937.4327257724772},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A8,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":68.243714247028024},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A8,'S 2013'!$L$3:$L$99,\">0\")","v":1253995},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A8,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":4868.7387526426883},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A8,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":67.294246753872685},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A8,'S 2014'!$L$3:$L$99,\">0\")","v":1198754},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A8,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":4722.3460258415989},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A8,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":65.270850391729084},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A8,'S 2015'!$L$3:$L$99,\">0\")","v":1150025},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A8,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4847.5890912022696},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A8,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":67.00192247688004},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A8,'S 2016'!$L$3:$L$99,\">0\")","v":1327328},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A8,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4604.5572671704213},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A8,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":63.64280949786346},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A8,'S 2017'!$L$3:$L$99,\">0\")","v":1302356},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A8,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4616.7948707642472},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A8,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":63.811953984301972},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A8,'S 2018'!$L$3:$L$99,\">0\")","v":1291451},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A8,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4571.6225871590486},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A8,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":63.187596228874206},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A8,'S 2019'!$L$3:$L$99,\">0\")","v":1319284},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A8,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4572.248173043512},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A8,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":63.19624288933673},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A8,'S 2020'!$L$3:$L$99,\">0\")","v":1368802},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A8,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":5434.8639778124998},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A8,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":75.119059817726338},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A8)","v":1368802},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A8)*Nøgletal!$N$7","v":4864.0567521000003},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A8)*Nøgletal!$N$7","v":67.229533546648256},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A8)","v":1378880},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A8)*Nøgletal!$O$7","v":4359.3330000000005},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A8)*Nøgletal!$O$7","v":60.253393227366978},null,4.9009704120724612E-2,-7.2633411066106796E-2,-3.3677051187883535E-2]
["Fredericia Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A9,'V 2011'!$L$3:$L$198,\">0\")","v":1007244.9574820751},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A9,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2138.7063289242328},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A9,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":29.560557414294856},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A9,'V 2012'!$L$3:$L$198,\">0\")","v":990595.78969493741},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A9,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2613.4600714400835},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A9,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":36.122461250035713},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A9,'V 2013'!$L$3:$L$198,\">0\")","v":1017326.2283089337},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A9,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2648.0834077452123},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A9,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":36.601014619837073},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A9,'V 2014'!$L$3:$L$198,\">0\")","v":1038556.3403505902},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A9,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2568.4611132349296},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A9,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":35.500499146301721},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A9,'V 2015'!$L$3:$L$198,\">0\")","v":1035371.2772934216},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A9,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2569.5098458922866},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A9,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":35.51499441454439},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A9,'V 2016'!$L$3:$L$198,\">0\")","v":1045070.4526048908},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A9,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2540.1733070082382},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A9,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":35.109513573023335},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A9,'V 2017'!$L$3:$L$198,\">0\")","v":1033885.0079096344},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A9,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2549.8627855934933},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A9,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":35.24343863985478},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A9,'V 2018'!$L$3:$L$198,\">0\")","v":3188155.3976336522},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A9,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2529.4755786408023},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A9,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":34.96165278010784},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A9,'V 2019'!$L$3:$L$198,\">0\")","v":3102948.3778304844},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A9,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2580.8927935027937},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A9,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":35.672326102319197},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A9,'V 2020'!$L$3:$L$164,\">0\")","v":3105735.3780376762},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A9,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2575.3382604387903},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A9,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":35.595553012284597},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A9)","v":3104115.9615085698},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A9)*Nøgletal!$N$7","v":2625.9130086},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A9)*Nøgletal!$N$7","v":36.294582012439534},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A9)","v":3021213.3637852608},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A9)*Nøgletal!$O$7","v":2536.3829999999998},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A9)*Nøgletal!$O$7","v":35.057125086385625},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A9,'S 2011'!$L$3:$L$99,\">0\")","v":4439222},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A9,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":1888.4849065330643},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A9,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":26.102071963138421},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A9,'S 2012'!$L$3:$L$99,\">0\")","v":4513376},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A9,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":1983.4833180833737},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A9,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":27.415111514628528},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A9,'S 2013'!$L$3:$L$99,\">0\")","v":4709093},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A9,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2200.5715225031195},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A9,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":30.415639564659568},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A9,'S 2014'!$L$3:$L$99,\">0\")","v":5047000},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A9,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2449.3712261512728},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A9,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":33.854474445767423},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A9,'S 2015'!$L$3:$L$99,\">0\")","v":5098000},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A9,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2549.6956230161245},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A9,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":35.241128168847609},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A9,'S 2016'!$L$3:$L$99,\">0\")","v":5009000},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A9,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2703.5579208990735},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A9,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":37.367766702129565},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A9,'S 2017'!$L$3:$L$99,\">0\")","v":4983623},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A9,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3114.0173657452301},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A9,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":43.041014039325923},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A9,'S 2018'!$L$3:$L$99,\">0\")","v":5019000},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A9,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3244.1784398415325},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A9,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":44.840061366158018},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A9,'S 2019'!$L$3:$L$99,\">0\")","v":5217000},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A9,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3188.3817590580165},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A9,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":44.068856379516475},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A9,'S 2020'!$L$3:$L$99,\">0\")","v":4718000},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A9,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3135.3936070980594},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A9,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":43.336470035909606},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A9)","v":4718000},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A9)*Nøgletal!$N$7","v":2654.6842874999998},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A9)*Nøgletal!$N$7","v":36.692250000000001},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A9)","v":4699000},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A9)*Nøgletal!$O$7","v":3010.2660000000001},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A9)*Nøgletal!$O$7","v":41.606993780234973},null,0.18594262601532496,0.594011151260051,0.37729963036388176]
["Middelfart Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A10,'V 2011'!$L$3:$L$198,\">0\")","v":761712.21233336057},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A10,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2138.7063289242328},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A10,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":29.560557414294856},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A10,'V 2012'!$L$3:$L$198,\">0\")","v":749121.5566696655},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A10,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2613.4600714400835},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A10,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":36.122461250035713},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A10,'V 2013'!$L$3:$L$198,\">0\")","v":769336.00538153271},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A10,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2648.0834077452123},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A10,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":36.601014619837073},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A10,'V 2014'!$L$3:$L$198,\">0\")","v":785390.92379160877},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A10,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2568.4611132349296},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A10,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":35.500499146301721},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A10,'V 2015'!$L$3:$L$198,\">0\")","v":782982.27293694287},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A10,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2569.5098458922866},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A10,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":35.51499441454439},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A10,'V 2016'!$L$3:$L$198,\">0\")","v":790317.11261961237},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A10,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2540.1733070082382},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A10,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":35.109513573023335},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A10,'V 2017'!$L$3:$L$198,\">0\")","v":781858.30648564582},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A10,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2549.8627855934933},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A10,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":35.24343863985478},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A10,'V 2018'!$L$3:$L$198,\">0\")","v":2410989.3856056267},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A10,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2529.4755786408023},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A10,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":34.96165278010784},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A10,'V 2019'!$L$3:$L$198,\">0\")","v":2346552.9969411958},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A10,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2580.8927935027937},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A10,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":35.672326102319197},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A10,'V 2020'!$L$3:$L$164,\">0\")","v":2348660.6193996891},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A10,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2575.3382604387903},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A10,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":35.595553012284597},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A10)","v":2375819.6601418364},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A10)*Nøgletal!$N$7","v":2625.9130086},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A10)*Nøgletal!$N$7","v":36.294582012439534},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A10)","v":2322015.6131717297},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A10)*Nøgletal!$O$7","v":2536.3829999999998},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A10)*Nøgletal!$O$7","v":35.057125086385625},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A10,'S 2011'!$L$3:$L$99,\">0\")","v":1593248},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A10,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":4196.6331256290323},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A10,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":58.004604362529818},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A10,'S 2012'!$L$3:$L$99,\">0\")","v":1517905},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A10,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4175.7543538597338},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A10,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":57.716024241323218},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A10,'S 2013'!$L$3:$L$99,\">0\")","v":1518256},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A10,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":4143.0993833505672},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A10,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":57.264677033179929},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A10,'S 2014'!$L$3:$L$99,\">0\")","v":1506156},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A10,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":4080.2876584320502},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A10,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":56.396512210532833},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A10,'S 2015'!$L$3:$L$99,\">0\")","v":1559000},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A10,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4113.6029273515551},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A10,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":56.856985865259922},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A10,'S 2016'!$L$3:$L$99,\">0\")","v":1557241},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A10,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4196.8394108647799},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A10,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":58.007455575187009},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A10,'S 2017'!$L$3:$L$99,\">0\")","v":1619138},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A10,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4354.4763044335377},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A10,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":60.186265437920355},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A10,'S 2018'!$L$3:$L$99,\">0\")","v":1615703},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A10,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4568.7546041491396},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A10,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":63.14795582790795},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A10,'S 2019'!$L$3:$L$99,\">0\")","v":1610236},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A10,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4579.7826082825814},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A10,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":63.300381593401262},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A10,'S 2020'!$L$3:$L$99,\">0\")","v":1645907},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A10,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4307.2743955903188},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A10,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":59.533854811199994},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A10)","v":1645907},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A10)*Nøgletal!$N$7","v":4224.0604055999993},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A10)*Nøgletal!$N$7","v":58.383695999999993},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A10)","v":1608680},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A10)*Nøgletal!$O$7","v":4234.6284999999998},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A10)*Nøgletal!$O$7","v":58.529765031098826},null,0.18594262601532496,9.0537755466228876E-3,6.8768540118811228E-2]
["Kolding Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A11,'V 2011'!$L$3:$L$198,\">0\")","v":2064070.8301845645},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A11,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2068.2882586956889},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A11,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":28.587259968150505},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A11,'V 2012'!$L$3:$L$198,\">0\")","v":2038717.6536353973},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A11,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2494.6173420846708},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A11,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":34.479852689490968},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A11,'V 2013'!$L$3:$L$198,\">0\")","v":2087062.7663095337},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A11,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2526.5799261978727},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A11,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":34.921629940537287},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A11,'V 2014'!$L$3:$L$198,\">0\")","v":2127693.7358578015},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A11,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2451.8448521623013},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A11,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":33.888664162574997},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A11,'V 2015'!$L$3:$L$198,\">0\")","v":2146724.4497696357},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A11,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2444.0683151981393},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A11,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":33.781179201080022},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A11,'V 2016'!$L$3:$L$198,\">0\")","v":2146350.4347754968},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A11,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2422.9989985599173},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A11,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":33.48996542584544},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A11,'V 2017'!$L$3:$L$198,\">0\")","v":2133668.0189380501},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A11,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2427.9591853415727},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A11,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":33.558523639828238},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A11,'V 2018'!$L$3:$L$198,\">0\")","v":6042378.2167607211},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A11,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2502.3248513790354},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A11,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":34.586383571237526},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A11,'V 2019'!$L$3:$L$198,\">0\")","v":5912291.6252283202},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A11,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2546.488647820986},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A11,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":35.196802319571333},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A11,'V 2020'!$L$3:$L$164,\">0\")","v":5872927.0025626346},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A11,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2545.0597982247396},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A11,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":35.177053189008141},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A11)","v":5847387.378349591},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A11)*Nøgletal!$N$7","v":2591.9632435384424},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A11)*Nøgletal!$N$7","v":35.825338542341996},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A11)","v":5728771.0230430085},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A11)*Nøgletal!$O$7","v":2503.2073054165489},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A11)*Nøgletal!$O$7","v":34.598580586268817},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A11,'S 2011'!$L$3:$L$99,\">0\")","v":4297558},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A11,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3493.9798495324371},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A11,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":48.292741527746195},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A11,'S 2012'!$L$3:$L$99,\">0\")","v":4233210},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A11,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3701.2564895657561},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A11,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":51.157657077619298},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A11,'S 2013'!$L$3:$L$99,\">0\")","v":4176756},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A11,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3644.759596447429},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A11,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":50.376773966101304},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A11,'S 2014'!$L$3:$L$99,\">0\")","v":4374396},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A11,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3599.3818048049238},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A11,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":49.749575740220102},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A11,'S 2015'!$L$3:$L$99,\">0\")","v":4287067},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A11,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3650.4438502217113},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A11,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":50.455340016886133},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A11,'S 2016'!$L$3:$L$99,\">0\")","v":4190786},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A11,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3800.5614350067121},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A11,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":52.530220248883381},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A11,'S 2017'!$L$3:$L$99,\">0\")","v":4302014},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A11,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3815.0586579067576},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A11,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":52.730596515642823},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A11,'S 2018'!$L$3:$L$99,\">0\")","v":4582687},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A11,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3960.3807045596382},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A11,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":54.739194257907933},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A11,'S 2019'!$L$3:$L$99,\">0\")","v":4584302},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A11,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3892.2660487072608},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A11,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":53.797733914405818},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A11,'S 2020'!$L$3:$L$99,\">0\")","v":4468638},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A11,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3827.5799475929402},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A11,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":52.903662026163659},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A11)","v":4468638},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A11)*Nøgletal!$N$7","v":3753.6333702000002},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A11)*Nøgletal!$N$7","v":51.881594612301321},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A11)","v":4354096},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A11)*Nøgletal!$O$7","v":3708.3910000000001},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A11)*Nøgletal!$O$7","v":51.256268140981348},null,0.21027970588351644,6.1365880657913853E-2,0.11673838523315427]
["Læsø Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A12,'V 2011'!$L$3:$L$198,\">0\")","v":188798},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A12,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2017.6756615995091},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A12,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":27.887707831368477},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A12,'V 2012'!$L$3:$L$198,\">0\")","v":195340},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A12,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2070.2737895362638},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A12,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":28.614703379906896},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A12,'V 2013'!$L$3:$L$198,\">0\")","v":195340},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A12,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2089.7894786323691},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A12,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":28.884443381235236},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A12,'V 2014'!$L$3:$L$198,\">0\")","v":195340},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A12,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2062.5938108936225},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A12,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":28.508553018571149},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A12,'V 2015'!$L$3:$L$198,\">0\")","v":168527},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A12,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2070.7283521536024},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A12,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":28.62098620806638},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A12,'V 2016'!$L$3:$L$198,\">0\")","v":175913},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A12,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2576.3144352488357},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A12,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":35.609045407724061},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A12,'V 2017'!$L$3:$L$198,\">0\")","v":165774},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A12,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2544.0837144458292},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A12,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":35.163562051773724},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A12,'V 2018'!$L$3:$L$198,\">0\")","v":181373},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A12,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2523.7689812796252},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A12,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":34.882777902966481},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A12,'V 2019'!$L$3:$L$198,\">0\")","v":157979},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A12,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2480.3626351642502},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A12,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":34.28282840586386},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A12,'V 2020'!$L$3:$L$164,\">0\")","v":165142},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A12,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2374.63237848375},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A12,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":32.821456509796135},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A12)","v":165142},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A12)*Nøgletal!$N$7","v":2455.4639691749999},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A12)*Nøgletal!$N$7","v":33.938686512439531},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A12)","v":164285},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A12)*Nøgletal!$O$7","v":2675.6875},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A12)*Nøgletal!$O$7","v":36.982550103662753},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A12,'S 2011'!$L$3:$L$99,\">0\")","v":188798},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A12,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2292.9921960220822},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A12,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":31.693050394223668},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A12,'S 2012'!$L$3:$L$99,\">0\")","v":87465},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A12,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2281.5842746488383},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A12,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":31.535373526590721},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A12,'S 2013'!$L$3:$L$99,\">0\")","v":151186},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A12,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2185.6939901546962},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A12,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":30.210006774771202},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A12,'S 2014'!$L$3:$L$99,\">0\")","v":153387},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A12,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2174.4696942855317},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A12,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":30.054867923780677},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A12,'S 2015'!$L$3:$L$99,\">0\")","v":154853},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A12,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2297.6704018301634},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A12,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":31.757711151764529},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A12,'S 2016'!$L$3:$L$99,\">0\")","v":152852},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A12,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3137.4993974852537},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A12,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":43.365575639049815},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A12,'S 2017'!$L$3:$L$99,\">0\")","v":85892},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A12,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3149.4673735045712},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A12,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":43.530993414023101},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A12,'S 2018'!$L$3:$L$99,\">0\")","v":91571},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A12,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4464.4632934717802},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A12,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":61.706472611911281},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A12,'S 2019'!$L$3:$L$99,\">0\")","v":69960},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A12,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3777.6084963006156},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A12,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":52.212971614383079},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A12,'S 2020'!$L$3:$L$99,\">0\")","v":84377},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A12,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4648.2698246984992},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A12,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":64.246991357270218},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A12)","v":84377},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A12)*Nøgletal!$N$7","v":4558.4680049999997},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A12)*Nøgletal!$N$7","v":63.005777539737387},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A12)","v":83694},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A12)*Nøgletal!$O$7","v":4236.5535},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A12)*Nøgletal!$O$7","v":58.556371803731864},null,0.32612369318012835,0.8476092100747824,0.60351973947114179]
["Ringkøbing-Skjern Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A13,'V 2011'!$L$3:$L$198,\">0\")","v":3621871},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A13,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2342.6009741292332},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A13,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":32.378728046015674},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A13,'V 2012'!$L$3:$L$198,\">0\")","v":3655027},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A13,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2319.6908028480111},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A13,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":32.06207053003471},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A13,'V 2013'!$L$3:$L$198,\">0\")","v":3635960},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A13,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2348.6985348365743},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A13,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":32.463006701265712},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A13,'V 2014'!$L$3:$L$198,\">0\")","v":3710926},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A13,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2340.1496157266561},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A13,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":32.344846105413353},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A13,'V 2015'!$L$3:$L$198,\">0\")","v":3682851},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A13,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2512.9470623465363},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A13,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":34.733200585301134},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A13,'V 2016'!$L$3:$L$198,\">0\")","v":3733346},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A13,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2499.1817972996464},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A13,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":34.54294122045124},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A13,'V 2017'!$L$3:$L$198,\">0\")","v":4007339},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A13,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2520.898299222722},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A13,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":34.843100196582199},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A13,'V 2018'!$L$3:$L$198,\">0\")","v":4042733},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A13,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2459.80267620413},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A13,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":33.9986548196839},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A13,'V 2019'!$L$3:$L$198,\">0\")","v":3869459},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A13,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2417.616294345773},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A13,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":33.415567302636816},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A13,'V 2020'!$L$3:$L$164,\">0\")","v":3967557},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A13,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2437.1473220743751},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A13,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":33.68551930994299},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A13)","v":3967557},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A13)*Nøgletal!$N$7","v":2389.4188800635111},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A13)*Nøgletal!$N$7","v":33.025831099702998},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A13)","v":3983776},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A13)*Nøgletal!$O$7","v":2575.4696437189241},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A13)*Nøgletal!$O$7","v":35.597368952576709},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A13,'S 2011'!$L$3:$L$99,\">0\")","v":2255416},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A13,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3925.0764496612387},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A13,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":54.251229435538896},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A13,'S 2012'!$L$3:$L$99,\">0\")","v":2252826},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A13,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3905.5487061305862},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A13,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":53.981322821431746},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A13,'S 2013'!$L$3:$L$99,\">0\")","v":2257988},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A13,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3937.3837886390083},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A13,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":54.421337783538483},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A13,'S 2014'!$L$3:$L$99,\">0\")","v":2260878},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A13,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3793.7746614722346},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A13,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":52.43641550065287},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A13,'S 2015'!$L$3:$L$99,\">0\")","v":2346517},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A13,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3948.8050079185405},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A13,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":54.579198450843691},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A13,'S 2016'!$L$3:$L$99,\">0\")","v":2251669},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A13,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4082.5914430120151},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A13,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":56.428354430020946},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A13,'S 2017'!$L$3:$L$99,\">0\")","v":2226040},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A13,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4291.1568923473942},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A13,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":59.311083515513396},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A13,'S 2018'!$L$3:$L$99,\">0\")","v":2307431},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A13,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4529.8336557951707},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A13,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":62.610002153354117},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A13,'S 2019'!$L$3:$L$99,\">0\")","v":2600341},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A13,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4668.5605800401045},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A13,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":64.527444091777539},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A13,'S 2020'!$L$3:$L$99,\">0\")","v":2230947},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A13,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4784.1123951967502},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A13,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":66.124566623313754},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A13)","v":2230947},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A13)*Nøgletal!$N$7","v":2950.9109437500001},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A13)*Nøgletal!$N$7","v":40.786605995162404},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A13)","v":4746687},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A13)*Nøgletal!$O$7","v":2969.3805000000002},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A13)*Nøgletal!$O$7","v":41.04188666205944},null,9.9406032935784233E-2,-0.24348467142435448,-0.1153261776567958]
["Vordingborg Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A14,'V 2011'!$L$3:$L$198,\">0\")","v":946681},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A14,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2261.2578769753422},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A14,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":31.254428154462229},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A14,'V 2012'!$L$3:$L$198,\">0\")","v":937866},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A14,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2343.5447353128689},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A14,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":32.391772430032745},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A14,'V 2013'!$L$3:$L$198,\">0\")","v":933021},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A14,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2339.1277810109773},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A14,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":32.330722612453044},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A14,'V 2014'!$L$3:$L$198,\">0\")","v":871857},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A14,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2260.6322484298116},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A14,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":31.245780904351232},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A14,'V 2015'!$L$3:$L$198,\">0\")","v":926956},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A14,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2360.8491286589128},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A14,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":32.63094856473964},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A14,'V 2016'!$L$3:$L$198,\">0\")","v":961145},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A14,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2331.6793849125411},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A14,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":32.22777311558454},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A14,'V 2017'!$L$3:$L$198,\">0\")","v":915968},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A14,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2339.7910889310765},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A14,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":32.33989065557811},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A14,'V 2018'!$L$3:$L$198,\">0\")","v":967997},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A14,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2322.0383349729673},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A14,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":32.09451741496845},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A14,'V 2019'!$L$3:$L$198,\">0\")","v":962700},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A14,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2282.8609313837374},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A14,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":31.5530190930717},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A14,'V 2020'!$L$3:$L$164,\">0\")","v":1098044},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A14,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2313.2365424991895},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A14,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":31.972861679325359},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A14)","v":1098044},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A14)*Nøgletal!$N$7","v":2268.5461826999995},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A14)*Nøgletal!$N$7","v":31.355164930200413},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A14)","v":1107149},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A14)*Nøgletal!$O$7","v":2241.2034999999996},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A14)*Nøgletal!$O$7","v":30.977242570836211},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A14,'S 2011'!$L$3:$L$99,\">0\")","v":1693785},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A14,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":4406.4647819104839},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A14,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":60.904834580656313},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A14,'S 2012'!$L$3:$L$99,\">0\")","v":1762803},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A14,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4528.8321321560288},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A14,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":62.596159394001788},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A14,'S 2013'!$L$3:$L$99,\">0\")","v":1727965},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A14,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":4568.0568844177296},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A14,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":63.138312155048091},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A14,'S 2014'!$L$3:$L$99,\">0\")","v":1567117},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A14,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3440.9205198896802},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A14,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":47.559371387556055},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A14,'S 2015'!$L$3:$L$99,\">0\")","v":1693033},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A14,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3498.5069529564926},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A14,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":48.355313793455331},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A14,'S 2016'!$L$3:$L$99,\">0\")","v":1749945},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A14,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3547.1575245293598},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A14,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":49.027747401926192},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A14,'S 2017'!$L$3:$L$99,\">0\")","v":1709335},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A14,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3586.5098318306095},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A14,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":49.571663190471455},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A14,'S 2018'!$L$3:$L$99,\">0\")","v":3587805},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A14,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3541.5323707224343},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A14,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":48.949998213164264},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A14,'S 2019'!$L$3:$L$99,\">0\")","v":1798236},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A14,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3480.6214945675024},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A14,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":48.108106352004185},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A14,'S 2020'!$L$3:$L$99,\">0\")","v":1844708},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A14,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3422.7765705256197},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A14,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":47.308591161376917},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A14)","v":1844708},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A14)*Nøgletal!$N$7","v":3356.6505545999999},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A14)*Nøgletal!$N$7","v":46.394617202487908},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A14)","v":1979578.8},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A14)*Nøgletal!$O$7","v":3505.7499999999995},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A14)*Nøgletal!$O$7","v":48.455425017277122},null,-8.8686819754353399E-3,-0.20440757534432558,-0.13809349998364917]
["Hjørring Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A15,'V 2011'!$L$3:$L$198,\">0\")","v":3522843},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A15,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2014.0712554844215},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A15,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":27.837888811118475},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A15,'V 2012'!$L$3:$L$198,\">0\")","v":3413448},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A15,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2314.0229889134321},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A15,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":31.983731705783445},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A15,'V 2013'!$L$3:$L$198,\">0\")","v":3281968},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A15,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2686.2425574576864},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A15,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":37.128438942055105},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A15,'V 2014'!$L$3:$L$198,\">0\")","v":3262230},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A15,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2595.8965444030573},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A15,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":35.879703447174258},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A15,'V 2015'!$L$3:$L$198,\">0\")","v":3159329},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A15,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2621.9536222748366},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A15,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":36.239856562195392},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A15,'V 2016'!$L$3:$L$198,\">0\")","v":3142162},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A15,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2430.9644944425672},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A15,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":33.600062120837144},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A15,'V 2017'!$L$3:$L$198,\">0\")","v":3069520},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A15,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2636.2618459766441},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A15,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":36.437620538723493},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A15,'V 2018'!$L$3:$L$198,\">0\")","v":3233629},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A15,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2623.7665940641027},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A15,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":36.264914914500388},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A15,'V 2019'!$L$3:$L$198,\">0\")","v":3139623},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A15,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2578.6403872865872},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A15,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":35.641194019164992},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A15,'V 2020'!$L$3:$L$164,\">0\")","v":3116464},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A15,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2560.2989435446502},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A15,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":35.387684084929518},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A15)","v":3116464},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A15)*Nøgletal!$N$7","v":2460.7584078},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A15)*Nøgletal!$N$7","v":34.011864655148592},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A15)","v":3124289},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A15)*Nøgletal!$O$7","v":2337.3490000000002},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A15)*Nøgletal!$O$7","v":32.306136834830689},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A15,'S 2011'!$L$3:$L$99,\">0\")","v":3379300},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A15,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3276.0524906201067},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A15,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":45.280614936007012},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A15,'S 2012'!$L$3:$L$99,\">0\")","v":3345737},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A15,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3563.6822655431683},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A15,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":49.256147415938749},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A15,'S 2013'!$L$3:$L$99,\">0\")","v":3221113},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A15,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":4013.464002411662},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A15,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":55.472895679497753},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A15,'S 2014'!$L$3:$L$99,\">0\")","v":3238282},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A15,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":4279.3805892636947},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A15,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":59.148314986367588},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A15,'S 2015'!$L$3:$L$99,\">0\")","v":3259967},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A15,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4202.5944076745518},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A15,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":58.086999414990359},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A15,'S 2016'!$L$3:$L$99,\">0\")","v":3114153},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A15,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4289.9390067731656},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A15,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":59.29425026638792},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A15,'S 2017'!$L$3:$L$99,\">0\")","v":3082945},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A15,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4380.3765417738887},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A15,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":60.54425075015741},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A15,'S 2018'!$L$3:$L$99,\">0\")","v":3133928},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A15,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4379.1644273478387},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A15,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":60.527497268111105},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A15,'S 2019'!$L$3:$L$99,\">0\")","v":3147425},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A15,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4671.0454690041624},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A15,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":64.561789481743787},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A15,'S 2020'!$L$3:$L$99,\">0\")","v":3149589},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A15,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4635.2349243446397},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A15,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":64.066826874148447},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A15)","v":3149589},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A15)*Nøgletal!$N$7","v":4473.1845878999993},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A15)*Nøgletal!$N$7","v":61.827015727712507},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A15)","v":3133745},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A15)*Nøgletal!$O$7","v":4419.2694999999994},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A15)*Nøgletal!$O$7","v":61.081817553559084},null,0.16050958655771308,0.3489617497439727,0.27721369561068376]
["Gribskov Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A16,'V 2011'!$L$3:$L$198,\">0\")","v":1435109},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A16,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2423.4715447421586},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A16,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":33.496496817445177},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A16,'V 2012'!$L$3:$L$198,\">0\")","v":1427137},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A16,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2519.0217499762166},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A16,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":34.817163095732091},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A16,'V 2013'!$L$3:$L$198,\">0\")","v":1454302},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A16,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2507.3148958247484},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A16,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":34.655354468897698},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A16,'V 2014'!$L$3:$L$198,\">0\")","v":1430158},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A16,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2437.26448368211},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A16,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":33.687138682544713},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A16,'V 2015'!$L$3:$L$198,\">0\")","v":1454585},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A16,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2454.9942026479935},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A16,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":33.932193540400739},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A16,'V 2016'!$L$3:$L$198,\">0\")","v":1479838},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A16,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2380.0438829637819},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A16,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":32.896252701641764},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A16,'V 2017'!$L$3:$L$198,\">0\")","v":1461265},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A16,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2403.3147430297413},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A16,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":33.217895549823652},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A16,'V 2018'!$L$3:$L$198,\">0\")","v":1567820},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A16,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2481.8693580755626},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A16,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":34.30365387803127},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A16,'V 2019'!$L$3:$L$198,\">0\")","v":1511489},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A16,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2348.680232975677},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A16,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":32.462753738433683},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A16,'V 2020'!$L$3:$L$164,\">0\")","v":1597871},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A16,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2347.2598773881318},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A16,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":32.443122009511164},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A16)","v":1597871},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A16)*Nøgletal!$N$7","v":2255.6024931812635},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A16)*Nøgletal!$N$7","v":31.176261135884776},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A16)","v":797562},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A16)*Nøgletal!$O$7","v":2182.1478521933091},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A16)*Nøgletal!$O$7","v":30.160993119465228},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A16,'S 2011'!$L$3:$L$99,\">0\")","v":1768713},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A16,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":4383.4578356361308},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A16,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":60.586839469746103},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A16,'S 2012'!$L$3:$L$99,\">0\")","v":1796734},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A16,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4657.6369834553907},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A16,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":64.376461416107688},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A16,'S 2013'!$L$3:$L$99,\">0\")","v":1788657},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A16,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":4881.6230228831482},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A16,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":67.472329272745668},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A16,'S 2014'!$L$3:$L$99,\">0\")","v":1815425},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A16,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":4871.8449385757431},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A16,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":67.337179524198248},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A16,'S 2015'!$L$3:$L$99,\">0\")","v":1831618},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A16,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4831.4544523250679},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A16,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":66.778914337595964},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A16,'S 2016'!$L$3:$L$99,\">0\")","v":1832501},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A16,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4909.5235998044827},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A16,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":67.857962678707452},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A16,'S 2017'!$L$3:$L$99,\">0\")","v":1802965},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A16,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":5130.2680730575994},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A16,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":70.909026579925353},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A16,'S 2018'!$L$3:$L$99,\">0\")","v":1884582},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A16,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":5224.6459254637721},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A16,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":72.213488949050074},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A16,'S 2019'!$L$3:$L$99,\">0\")","v":1818997},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A16,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":5242.6675420042457},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A16,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":72.462578327632983},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A16,'S 2020'!$L$3:$L$99,\">0\")","v":1957478},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A16,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":5219.3799104693398},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A16,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":72.140703669237595},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A16)","v":1957478},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A16)*Nøgletal!$N$7","v":5056.6586742},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A16)*Nøgletal!$N$7","v":69.891619546648243},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A16)","v":1988182},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A16)*Nøgletal!$O$7","v":4696.5190000000002},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A16)*Nøgletal!$O$7","v":64.913876986869397},null,-9.9577687665618753E-2,7.1418769405920082E-2,1.0538888800846358E-2]
["Svendborg Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A17,'V 2011'!$L$3:$L$198,\">0\")","v":1977199},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A17,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2273.6424400527858},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A17,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":31.425603870805613},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A17,'V 2012'!$L$3:$L$198,\">0\")","v":1942480},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A17,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2390.7206592072416},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A17,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":33.043823900583853},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A17,'V 2013'!$L$3:$L$198,\">0\")","v":1928693},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A17,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2285.2781097914112},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A17,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":31.586428608036098},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A17,'V 2014'!$L$3:$L$198,\">0\")","v":1895421},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A17,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2250.0408017595719},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A17,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":31.099389105177224},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A17,'V 2015'!$L$3:$L$198,\">0\")","v":1880840},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A17,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2255.0151275846292},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A17,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":31.168142744777182},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A17,'V 2016'!$L$3:$L$198,\">0\")","v":1864702},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A17,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2373.9416518589064},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A17,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":32.811909493557799},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A17,'V 2017'!$L$3:$L$198,\">0\")","v":1856607},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A17,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2416.0778563200179},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A17,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":33.394303473669915},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A17,'V 2018'!$L$3:$L$198,\">0\")","v":1934101},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A17,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2410.1838250823539},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A17,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":33.312837941704963},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A17,'V 2019'!$L$3:$L$198,\">0\")","v":1930306},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A17,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2324.6632186978018},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A17,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":32.130797770529398},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A17,'V 2020'!$L$3:$L$164,\">0\")","v":2016842},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A17,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2312.5795851727798},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A17,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":31.96378141220152},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A17)","v":2016842},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A17)*Nøgletal!$N$7","v":2265.7049373},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A17)*Nøgletal!$N$7","v":31.315894088458879},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A17)","v":1948517},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A17)*Nøgletal!$O$7","v":2164.4059999999999},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A17)*Nøgletal!$O$7","v":29.915770559778853},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A17,'S 2011'!$L$3:$L$99,\">0\")","v":2737533},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A17,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2980.4488458217388},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A17,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":41.194870018268674},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A17,'S 2012'!$L$3:$L$99,\">0\")","v":2670421},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A17,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3024.9164539359917},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A17,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":41.809487960414536},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A17,'S 2013'!$L$3:$L$99,\">0\")","v":2651380},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A17,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3124.6186110229482},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A17,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":43.187541271913595},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A17,'S 2014'!$L$3:$L$99,\">0\")","v":2600671},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A17,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3311.3935022278019},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A17,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":45.769087798587449},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A17,'S 2015'!$L$3:$L$99,\">0\")","v":2631210},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A17,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3262.4566524411848},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A17,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":45.092697338509808},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A17,'S 2016'!$L$3:$L$99,\">0\")","v":2659785},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A17,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3696.1706404648203},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A17,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":51.087361996749422},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A17,'S 2017'!$L$3:$L$99,\">0\")","v":2631209.59},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A17,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3832.4131755770109},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A17,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":52.970465453725105},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A17,'S 2018'!$L$3:$L$99,\">0\")","v":2710351},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A17,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3795.0314185981761},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A17,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":52.453786020707348},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A17,'S 2019'!$L$3:$L$99,\">0\")","v":2625056},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A17,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3856.169822154804},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A17,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":53.298822697371172},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A17,'S 2020'!$L$3:$L$99,\">0\")","v":2986750},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A17,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3613.5749373569997},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A17,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":49.945748961395992},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A17)","v":2986750},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A17)*Nøgletal!$N$7","v":3543.7628099999997},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A17)*Nøgletal!$N$7","v":48.980826675881133},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A17)","v":2687356},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A17)*Nøgletal!$O$7","v":3516.0499999999997},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A17)*Nøgletal!$O$7","v":48.597788527988939},null,-4.8044687294916087E-2,0.17970486389293852,8.1149087620868712E-2]
["Fanø Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A18,'V 2011'!$L$3:$L$198,\">0\")","v":225208},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A18,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1425.5623400826305},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A18,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":19.703695094438569},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A18,'V 2012'!$L$3:$L$198,\">0\")","v":225208},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A18,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1675.4730973159164},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A18,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":23.157886624960835},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A18,'V 2013'!$L$3:$L$198,\">0\")","v":225208},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A18,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2232.900394654403},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A18,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":30.862479539107163},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A18,'V 2014'!$L$3:$L$198,\">0\")","v":225208},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A18,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2124.2299563703677},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A18,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":29.360469334766663},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A18,'V 2015'!$L$3:$L$198,\">0\")","v":266885},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A18,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1998.6583755937384},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A18,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":27.624856608068256},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A18,'V 2016'!$L$3:$L$198,\">0\")","v":270005},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A18,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1947.7957351689793},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A18,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":26.921848447394325},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A18,'V 2017'!$L$3:$L$198,\">0\")","v":268263},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A18,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2069.6903519581078},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A18,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":28.60663928069258},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A18,'V 2018'!$L$3:$L$198,\">0\")","v":282779},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A18,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2071.8247055415022},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A18,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":28.636139675763683},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A18,'V 2019'!$L$3:$L$198,\">0\")","v":270727},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A18,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2318.6867589839808},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A18,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":32.048192936889855},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A18,'V 2020'!$L$3:$L$164,\">0\")","v":294561},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A18,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2493.48953147679},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A18,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":34.464264429534076},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A18)","v":294561},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A18)*Nøgletal!$N$7","v":2443.6823407500001},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A18)*Nøgletal!$N$7","v":33.7758443780235},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A18)","v":290317},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A18)*Nøgletal!$O$7","v":2356.4160000000002},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A18)*Nøgletal!$O$7","v":32.569675190048379},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A18,'S 2011'!$L$3:$L$99,\">0\")","v":161640},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A18,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":4764.0672281277857},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A18,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":65.847508336251366},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A18,'S 2012'!$L$3:$L$99,\">0\")","v":176704},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A18,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4669.8814379981868},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A18,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":64.545700594308045},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A18,'S 2013'!$L$3:$L$99,\">0\")","v":164630},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A18,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":4780.9658252590725},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A18,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":66.081075677388696},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A18,'S 2014'!$L$3:$L$99,\">0\")","v":170745},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A18,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":4847.4816015231781},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A18,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":67.000436786775097},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A18,'S 2015'!$L$3:$L$99,\">0\")","v":166035},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A18,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4985.7015352951294},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A18,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":68.910871254943046},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A18,'S 2016'!$L$3:$L$99,\">0\")","v":161033},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A18,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":5286.1502572011168},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A18,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":73.063583375274604},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A18,'S 2017'!$L$3:$L$99,\">0\")","v":167581},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A18,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":5128.4457216243036},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A18,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":70.883838584993839},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A18,'S 2018'!$L$3:$L$99,\">0\")","v":180651},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A18,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4888.5600735954085},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A18,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":67.568211107054722},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A18,'S 2019'!$L$3:$L$99,\">0\")","v":171924},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A18,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":5200.5157433807708},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A18,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":71.879968809685849},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A18,'S 2020'!$L$3:$L$99,\">0\")","v":179978},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A18,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4948.7310383741988},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A18,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":68.399876135096065},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A18)","v":179978},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A18)*Nøgletal!$N$7","v":4224.7077074999997},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A18)*Nøgletal!$N$7","v":58.392642812715962},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A18)","v":183364},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A18)*Nøgletal!$O$7","v":4367.0724999999993},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A18)*Nøgletal!$O$7","v":60.360366275051824},null,0.65297295933295652,-8.3331050784478625E-2,8.6250546322101662E-2]
["Aalborg Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A19,'V 2011'!$L$3:$L$198,\">0\")","v":7502570},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A19,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2378.7444052448413},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A19,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":32.878291710364081},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A19,'V 2012'!$L$3:$L$198,\">0\")","v":7522451},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A19,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2453.3432849705227},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A19,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":33.909375051423943},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A19,'V 2013'!$L$3:$L$198,\">0\")","v":7490457},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A19,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2378.7017796895157},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A19,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":32.8777025527231},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A19,'V 2014'!$L$3:$L$198,\">0\")","v":7653311},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A19,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2183.816796015125},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A19,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":30.184060760402559},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A19,'V 2015'!$L$3:$L$198,\">0\")","v":7740408},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A19,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2315.1490690057735},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A19,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":31.999296047073585},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A19,'V 2016'!$L$3:$L$198,\">0\")","v":7750492},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A19,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2256.328041713502},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A19,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":31.186289450082963},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A19,'V 2017'!$L$3:$L$198,\">0\")","v":7560482},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A19,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2394.9202161250655},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A19,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":33.101868916725167},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A19,'V 2018'!$L$3:$L$198,\">0\")","v":7759086},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A19,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2390.2987948879354},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A19,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":33.037993018492543},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A19,'V 2019'!$L$3:$L$198,\">0\")","v":7928145},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A19,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2323.6965660340602},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A19,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":32.117436987340156},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A19,'V 2020'!$L$3:$L$164,\">0\")","v":7720187},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A19,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2262.3056665460522},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A19,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":31.268910387644119},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A19)","v":7720187},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A19)*Nøgletal!$N$7","v":2390.994836847125},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A19)*Nøgletal!$N$7","v":33.047613501687977},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A19)","v":7012442},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A19)*Nøgletal!$O$7","v":2381.2697649237521},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A19)*Nøgletal!$O$7","v":32.913196474412608},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A19,'S 2011'!$L$3:$L$99,\">0\")","v":10415850},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A19,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3000.795700940027},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A19,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":41.476098147063269},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A19,'S 2012'!$L$3:$L$99,\">0\")","v":10138931},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A19,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3142.8747327996812},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A19,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":43.439871911536713},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A19,'S 2013'!$L$3:$L$99,\">0\")","v":10171517},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A19,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3072.2138150534515},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A19,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":42.46321789984038},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A19,'S 2014'!$L$3:$L$99,\">0\")","v":10333499},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A19,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3067.8843506840253},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A19,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":42.403377341866289},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A19,'S 2015'!$L$3:$L$99,\">0\")","v":10413099},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A19,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2767.1630808536038},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A19,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":38.246898145868748},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A19,'S 2016'!$L$3:$L$99,\">0\")","v":10450454},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A19,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2751.9986983381546},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A19,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":38.037300599006976},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A19,'S 2017'!$L$3:$L$99,\">0\")","v":10308802},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A19,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":2909.874529947695},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A19,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":40.219412991675121},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A19,'S 2018'!$L$3:$L$99,\">0\")","v":10340553},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A19,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3069.5011339210168},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A19,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":42.425724034844741},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A19,'S 2019'!$L$3:$L$99,\">0\")","v":10558245},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A19,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3046.5588862003624},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A19,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":42.10862316793866},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A19,'S 2020'!$L$3:$L$99,\">0\")","v":13074266},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A19,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2961.8304357341694},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A19,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":40.937531938274631},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A19)","v":13074266},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A19)*Nøgletal!$N$7","v":2999.9917625999997},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A19)*Nøgletal!$N$7","v":41.464986352453344},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A19)","v":11034807},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A19)*Nøgletal!$O$7","v":2978.63},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A19)*Nøgletal!$O$7","v":41.169730476848656},null,1.0616355726755669E-3,-7.3866078030848962E-3,-3.6509331417634108E-3]
["Bornholms Regionskommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A20,'V 2011'!$L$3:$L$198,\">0\")","v":2498469},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A20,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2229.0565189781828},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A20,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":30.809350642407498},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A20,'V 2012'!$L$3:$L$198,\">0\")","v":2467292},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A20,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2290.1001859960843},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A20,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":31.653077899047471},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A20,'V 2013'!$L$3:$L$198,\">0\")","v":2416360},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A20,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2367.8816570547147},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A20,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":32.728150062953908},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A20,'V 2014'!$L$3:$L$198,\">0\")","v":2452125},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A20,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2241.9009825178059},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A20,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":30.986882965000774},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A20,'V 2015'!$L$3:$L$198,\">0\")","v":2526280},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A20,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2267.4350755851851},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A20,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":31.339807540914794},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A20,'V 2016'!$L$3:$L$198,\">0\")","v":2635162},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A20,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2308.9425957136427},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A20,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":31.913512034742819},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A20,'V 2017'!$L$3:$L$198,\">0\")","v":2587114.5499999998},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A20,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2337.8198484198397},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A20,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":32.312644760467727},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A20,'V 2018'!$L$3:$L$198,\">0\")","v":2591552},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A20,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2321.7826926561706},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A20,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":32.090984003540711},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A20,'V 2019'!$L$3:$L$198,\">0\")","v":2562580},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A20,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2317.5333327366739},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A20,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":32.032250625247734},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A20,'V 2020'!$L$3:$L$164,\">0\")","v":2504996},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A20,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2265.5385948503508},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A20,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":31.313594953011062},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A20)","v":2504996},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A20)*Nøgletal!$N$7","v":2215.4104294407439},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A20)*Nøgletal!$N$7","v":30.620738485704816},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A20)","v":2614060},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A20)*Nøgletal!$O$7","v":2205.0165949595648},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A20)*Nøgletal!$O$7","v":30.477078022938009},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A20,'S 2011'!$L$3:$L$99,\">0\")","v":1904441},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A20,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3305.9869267934778},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A20,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":45.694359734533208},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A20,'S 2012'!$L$3:$L$99,\">0\")","v":1871062},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A20,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3536.6734748391991},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A20,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":48.882840011599157},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A20,'S 2013'!$L$3:$L$99,\">0\")","v":1797424},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A20,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3457.1588219347009},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A20,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":47.783812328053919},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A20,'S 2014'!$L$3:$L$99,\">0\")","v":1788191},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A20,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3476.0044475760169},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A20,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":48.044290913282893},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A20,'S 2015'!$L$3:$L$99,\">0\")","v":1783133},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A20,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3545.002877240503},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A20,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":48.997966513344899},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A20,'S 2016'!$L$3:$L$99,\">0\")","v":1788849},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A20,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3752.5652215787136},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A20,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":51.866830982428667},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A20,'S 2017'!$L$3:$L$99,\">0\")","v":1702008},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A20,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3826.5256826304217},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A20,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":52.889090292058349},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A20,'S 2018'!$L$3:$L$99,\">0\")","v":1813225},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A20,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3788.2691514528642},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A20,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":52.360319992437653},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A20,'S 2019'!$L$3:$L$99,\">0\")","v":1966242},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A20,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3728.3625627212496},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A20,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":51.532309090825841},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A20,'S 2020'!$L$3:$L$99,\">0\")","v":1767213},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A20,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3705.5050970899492},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A20,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":51.216380056530056},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A20)","v":1767213},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A20)*Nøgletal!$N$7","v":3664.4752515},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A20)*Nøgletal!$N$7","v":50.649277836903941},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A20)","v":1783183},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A20)*Nøgletal!$O$7","v":3626.5574999999999},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A20)*Nøgletal!$O$7","v":50.125190048375956},null,-1.0784797879255931E-2,9.6966679029625996E-2,5.3573319178629439E-2]
["Helsingør Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A21,'V 2011'!$L$3:$L$198,\">0\")","v":2894266},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A21,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2313.7195613449885},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A21,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":31.979537820939722},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A21,'V 2012'!$L$3:$L$198,\">0\")","v":2888126},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A21,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2346.1004008662744},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A21,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":32.427096072788864},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A21,'V 2013'!$L$3:$L$198,\">0\")","v":2780956},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A21,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2338.1850295299682},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A21,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":32.317692184242823},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A21,'V 2014'!$L$3:$L$198,\">0\")","v":2722226},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A21,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2267.8807269931799},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A21,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":31.345967201011472},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A21,'V 2015'!$L$3:$L$198,\">0\")","v":2747130},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A21,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2225.0037396159628},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A21,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":30.753334341616629},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A21,'V 2016'!$L$3:$L$198,\">0\")","v":2761118},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A21,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2195.9425853092735},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A21,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":30.351659783127484},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A21,'V 2017'!$L$3:$L$198,\">0\")","v":2557121},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A21,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2224.6579536152358},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A21,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":30.748554991226481},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A21,'V 2018'!$L$3:$L$198,\">0\")","v":2677159},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A21,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2269.8860049391424},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A21,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":31.373683551335763},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A21,'V 2019'!$L$3:$L$198,\">0\")","v":2624310},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A21,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2258.5310607897095},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A21,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":31.216738919000822},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A21,'V 2020'!$L$3:$L$164,\">0\")","v":2767116},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A21,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2212.8825693813296},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A21,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":30.585799162146923},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A21)","v":2767116},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A21)*Nøgletal!$N$7","v":2218.1917632},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A21)*Nøgletal!$N$7","v":30.659181246717353},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A21)","v":2740121},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A21)*Nøgletal!$O$7","v":2220.2464999999997},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A21)*Nøgletal!$O$7","v":30.687581202487905},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A21,'S 2011'!$L$3:$L$99,\">0\")","v":2981381},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A21,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3546.1549911565326},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A21,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":49.013890686337696},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A21,'S 2012'!$L$3:$L$99,\">0\")","v":2997814},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A21,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4037.6110498381272},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A21,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":55.806648926580891},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A21,'S 2013'!$L$3:$L$99,\">0\")","v":2846186},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A21,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3924.3511380038708},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A21,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":54.241204395354124},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A21,'S 2014'!$L$3:$L$99,\">0\")","v":2799750},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A21,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3806.35415907262},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A21,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":52.610285543505462},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A21,'S 2015'!$L$3:$L$99,\">0\")","v":2792938},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A21,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3750.1026197759807},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A21,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":51.832793638921643},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A21,'S 2016'!$L$3:$L$99,\">0\")","v":2898193},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A21,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3357.3538761259097},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A21,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":46.404338301671174},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A21,'S 2017'!$L$3:$L$99,\">0\")","v":2600432},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A21,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3413.6092375935041},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A21,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":47.181883035155558},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A21,'S 2018'!$L$3:$L$99,\">0\")","v":2811454},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A21,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3413.8107441836446},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A21,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":47.184668198806428},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A21,'S 2019'!$L$3:$L$99,\">0\")","v":2832310},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A21,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3413.7719463291328},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A21,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":47.184131946498034},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A21,'S 2020'!$L$3:$L$99,\">0\")","v":2991360},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A21,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3417.5565207560699},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A21,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":47.236441199116378},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A21)","v":2991360},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A21)*Nøgletal!$N$7","v":3483.6209225999996},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A21)*Nøgletal!$N$7","v":48.149563546648238},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A21)","v":2911312},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A21)*Nøgletal!$O$7","v":3428.9469999999997},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A21)*Nøgletal!$O$7","v":47.393876986869387},null,-4.0399477493569744E-2,-3.3052134339538922E-2,-3.5953167702469542E-2]
["Guldborgsund Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A22,'V 2011'!$L$3:$L$198,\">0\")","v":1873512},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A22,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2335.885616716499},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A22,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":32.285910389999984},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A22,'V 2012'!$L$3:$L$198,\">0\")","v":1823014},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A22,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2513.2710748233962},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A22,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":34.737678988574928},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A22,'V 2013'!$L$3:$L$198,\">0\")","v":1783363},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A22,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2582.5961150685466},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A22,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":35.695868902122271},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A22,'V 2014'!$L$3:$L$198,\">0\")","v":1756970},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A22,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2450.8199095640689},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A22,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":33.874497713394192},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A22,'V 2015'!$L$3:$L$198,\">0\")","v":1724515},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A22,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2491.9538523675915},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A22,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":34.443038733484336},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A22,'V 2016'!$L$3:$L$198,\">0\")","v":1751792},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A22,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2470.1558251822412},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A22,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":34.141752939630152},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A22,'V 2017'!$L$3:$L$198,\">0\")","v":1715139},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A22,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2588.3274145961268},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A22,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":35.775085205198714},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A22,'V 2018'!$L$3:$L$198,\">0\")","v":1761952},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A22,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2449.9510124129824},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A22,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":33.862488077580963},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A22,'V 2019'!$L$3:$L$198,\">0\")","v":1739317},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A22,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2331.3293093709949},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A22,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":32.222934476447755},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A22,'V 2020'!$L$3:$L$164,\">0\")","v":1804337},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A22,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2285.6292964732338},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A22,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":31.59128260502051},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A22)","v":1804337},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A22)*Nøgletal!$N$7","v":2294.5047033439614},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A22)*Nøgletal!$N$7","v":31.713955816779016},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A22)","v":1816796},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A22)*Nøgletal!$O$7","v":2170.5244377624126},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A22)*Nøgletal!$O$7","v":30.00033777142243},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A22,'S 2011'!$L$3:$L$99,\">0\")","v":2597398},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A22,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3720.8596390820794},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A22,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":51.428605930643812},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A22,'S 2012'!$L$3:$L$99,\">0\")","v":2603894},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A22,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3789.7576639771582},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A22,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":52.380893766097564},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A22,'S 2013'!$L$3:$L$99,\">0\")","v":2577083},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A22,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3706.9902211382046},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A22,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":51.236906995690461},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A22,'S 2014'!$L$3:$L$99,\">0\")","v":2650319},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A22,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3691.2020684363438},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A22,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":51.018687884400059},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A22,'S 2015'!$L$3:$L$99,\">0\")","v":2651014},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A22,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4242.1252703200907},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A22,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":58.633383141950112},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A22,'S 2016'!$L$3:$L$99,\">0\")","v":2576772},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A22,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4299.1675145876015},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A22,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":59.421803933484476},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A22,'S 2017'!$L$3:$L$99,\">0\")","v":2615684},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A22,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4997.2326331273134},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A22,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":69.070250630647038},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A22,'S 2018'!$L$3:$L$99,\">0\")","v":2674734},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A22,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4934.5636744616504},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A22,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":68.204059080326886},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A22,'S 2019'!$L$3:$L$99,\">0\")","v":2642602},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A22,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4849.6940289549384},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A22,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":67.03101629516155},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A22,'S 2020'!$L$3:$L$99,\">0\")","v":2728708},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A22,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4586.9106296960099},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A22,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":63.398902967463869},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A22)","v":2728708},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A22)*Nøgletal!$N$7","v":4863.3699743999996},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A22)*Nøgletal!$N$7","v":67.220041111264678},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A22)","v":2727730},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A22)*Nøgletal!$O$7","v":4472.2639999999992},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A22)*Nøgletal!$O$7","v":61.814291637871449},null,-7.079164226651237E-2,0.20194375327290975,9.6758763529433522E-2]
["Brøndby Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A23,'V 2011'!$L$3:$L$198,\">0\")","v":1939607},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A23,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2096.4459143238246},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A23,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":28.97644663889184},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A23,'V 2012'!$L$3:$L$198,\">0\")","v":1858688},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A23,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2148.6521504559805},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A23,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":29.698025576447556},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A23,'V 2013'!$L$3:$L$198,\">0\")","v":1884705},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A23,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1692.9734759929415},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A23,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":23.399771610130497},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A23,'V 2014'!$L$3:$L$198,\">0\")","v":1928641},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A23,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1679.2852243852694},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A23,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":23.210576701938766},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A23,'V 2015'!$L$3:$L$198,\">0\")","v":1929242},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A23,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1827.6561114486296},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A23,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":25.261314601916098},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A23,'V 2016'!$L$3:$L$198,\">0\")","v":1992518},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A23,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2041.532615809399},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A23,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":28.217451497020033},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A23,'V 2017'!$L$3:$L$198,\">0\")","v":1857113},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A23,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2016.064822058602},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A23,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":27.865443290374596},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A23,'V 2018'!$L$3:$L$198,\">0\")","v":1926272},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A23,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2074.8089617408359},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A23,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":28.677387169880252},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A23,'V 2019'!$L$3:$L$198,\">0\")","v":1812933},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A23,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2171.0654620156852},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A23,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":30.007815646381282},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A23,'V 2020'!$L$3:$L$164,\">0\")","v":1841182},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A23,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2216.9404291280398},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A23,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":30.641885682488461},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A23)","v":1841182},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A23)*Nøgletal!$N$7","v":1890.1507752750001},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A23)*Nøgletal!$N$7","v":26.125097101243959},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A23)","v":1831692},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A23)*Nøgletal!$O$7","v":2005.3764999999999},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A23)*Nøgletal!$O$7","v":27.717712508638563},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A23,'S 2011'!$L$3:$L$99,\">0\")","v":1939607},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A23,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2014.3839003019355},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A23,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":27.842210094014312},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A23,'S 2012'!$L$3:$L$99,\">0\")","v":1844863},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A23,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2463.6950687772433},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A23,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":34.052454302380696},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A23,'S 2013'!$L$3:$L$99,\">0\")","v":1856361},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A23,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2408.3040750510686},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A23,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":33.286856600567639},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A23,'S 2014'!$L$3:$L$99,\">0\")","v":1833403},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A23,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2137.9345386700047},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A23,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":29.549889960884656},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A23,'S 2015'!$L$3:$L$99,\">0\")","v":1928511},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A23,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2238.9608195522401},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A23,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":30.946244914336425},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A23,'S 2016'!$L$3:$L$99,\">0\")","v":2003653},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A23,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2566.9004791934844},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A23,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":35.478928530663225},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A23,'S 2017'!$L$3:$L$99,\">0\")","v":1842698},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A23,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":2654.9394610858926},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A23,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":36.695776932769768},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A23,'S 2018'!$L$3:$L$99,\">0\")","v":1900127},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A23,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":2735.9986560615771},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A23,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":37.816152813567065},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A23,'S 2019'!$L$3:$L$99,\">0\")","v":1800750},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A23,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":2557.5705230800413},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A23,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":35.349972675605279},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A23,'S 2020'!$L$3:$L$99,\">0\")","v":1826876},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A23,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4552.2095553950403},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A23,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":62.919275126400009},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A23)","v":1826876},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A23)*Nøgletal!$N$7","v":2553.0739578749995},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A23)*Nøgletal!$N$7","v":35.287822499999997},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A23)","v":1813061},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A23)*Nøgletal!$O$7","v":3262.9849999999997},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A23)*Nøgletal!$O$7","v":45.1},null,-4.3439906415710036E-2,0.61984267224877643,0.28158102805810731]
["Syddjurs Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A24,'V 2011'!$L$3:$L$198,\">0\")","v":570973},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A24,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1870.0560197088475},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A24,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":25.847353416846548},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A24,'V 2012'!$L$3:$L$198,\">0\")","v":524483},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A24,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1929.4135889468719},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A24,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":26.667775935685864},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A24,'V 2013'!$L$3:$L$198,\">0\")","v":543185},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A24,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1630.2742752904701},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A24,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":22.533162063448106},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A24,'V 2014'!$L$3:$L$198,\">0\")","v":560708},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A24,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1803.5228633365068},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A24,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":24.927752084816962},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A24,'V 2015'!$L$3:$L$198,\">0\")","v":557085},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A24,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1846.7485060765239},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A24,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":25.525203954063915},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A24,'V 2016'!$L$3:$L$198,\">0\")","v":551839},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A24,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1899.4921045958388},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A24,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":26.254210153363356},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A24,'V 2017'!$L$3:$L$198,\">0\")","v":597904},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A24,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1813.7513300393807},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A24,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":25.069126883750947},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A24,'V 2018'!$L$3:$L$198,\">0\")","v":663326},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A24,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1935.1346189503652},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A24,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":26.74685029648052},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A24,'V 2019'!$L$3:$L$198,\">0\")","v":633066},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A24,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1999.7496445761096},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A24,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":27.639939800637315},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A24,'V 2020'!$L$3:$L$164,\">0\")","v":679857},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A24,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1963.1020356295128},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A24,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":27.133407541527479},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A24)","v":679857},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A24)*Nøgletal!$N$7","v":2084.7335744032348},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A24)*Nøgletal!$N$7","v":28.814562189402007},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A24)","v":687876},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A24)*Nøgletal!$O$7","v":2022.6931229364013},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A24)*Nøgletal!$O$7","v":27.957057677075348},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A24,'S 2011'!$L$3:$L$99,\">0\")","v":1657432},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A24,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":4206.4480847332161},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A24,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":58.140263783458416},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A24,'S 2012'!$L$3:$L$99,\">0\")","v":1524781},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A24,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4282.4655110795165},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A24,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":59.190953850442533},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A24,'S 2013'!$L$3:$L$99,\">0\")","v":1600186},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A24,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":4246.4889241359415},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A24,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":58.693696256198223},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A24,'S 2014'!$L$3:$L$99,\">0\")","v":1619450},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A24,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":4749.4843164495642},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A24,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":65.645947704900692},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A24,'S 2015'!$L$3:$L$99,\">0\")","v":1579979},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A24,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4759.7071469774201},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A24,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":65.787244602314047},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A24,'S 2016'!$L$3:$L$99,\">0\")","v":1578734},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A24,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4746.0226262330734},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A24,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":65.598101260996174},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A24,'S 2017'!$L$3:$L$99,\">0\")","v":1551543},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A24,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4550.9057809300257},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A24,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":62.901254746786819},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A24,'S 2018'!$L$3:$L$99,\">0\")","v":1677993},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A24,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4504.5669978054448},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A24,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":62.260773984871399},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A24,'S 2019'!$L$3:$L$99,\">0\")","v":1565064},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A24,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4455.9984024495488},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A24,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":61.589473427084307},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A24,'S 2020'!$L$3:$L$99,\">0\")","v":1684042},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A24,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4387.5377569900793},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A24,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":60.643230919005944},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A24)","v":1684042},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A24)*Nøgletal!$N$7","v":4299.4531103999998},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A24)*Nøgletal!$N$7","v":59.425751353144442},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A24)","v":1665739},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A24)*Nøgletal!$O$7","v":4898.4155000000001},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A24)*Nøgletal!$O$7","v":67.70442985487216},null,8.162167422734104E-2,0.16450159405941431,0.13899513667355412]
["Frederiksberg Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A25,'V 2011'!$L$3:$L$198,\">0\")","v":4987164},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A25,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2035.8548846527697},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A25,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":28.138975599900064},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A25,'V 2012'!$L$3:$L$198,\">0\")","v":5111838},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A25,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2258.5844389886711},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A25,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":31.217476696457105},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A25,'V 2013'!$L$3:$L$198,\">0\")","v":5262960},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A25,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2339.241181997023},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A25,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":32.332290006869705},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A25,'V 2014'!$L$3:$L$198,\">0\")","v":5291076},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A25,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2083.6174631604231},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A25,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":28.799135634560102},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A25,'V 2015'!$L$3:$L$198,\">0\")","v":5432893},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A25,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2063.5518155226623},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A25,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":28.521794271218553},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A25,'V 2016'!$L$3:$L$198,\">0\")","v":5297479},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A25,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1902.1043592101344},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A25,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":26.290315953146294},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A25,'V 2017'!$L$3:$L$198,\">0\")","v":5250476},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A25,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1878.0609058763516},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A25,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":25.957994552541145},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A25,'V 2018'!$L$3:$L$198,\">0\")","v":5177905},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A25,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2063.1275777675546},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A25,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":28.51593058420946},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A25,'V 2019'!$L$3:$L$198,\">0\")","v":5048509},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A25,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2172.8740256043625},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A25,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":30.032813069859888},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A25,'V 2020'!$L$3:$L$164,\">0\")","v":4927018},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A25,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2139.7497495204598},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A25,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":29.574979260821834},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A25)","v":4927018},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A25)*Nøgletal!$N$7","v":2045.1342843749997},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A25)*Nøgletal!$N$7","v":28.267232679682099},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A25)","v":4925812},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A25)*Nøgletal!$O$7","v":1926.2484999999999},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A25)*Nøgletal!$O$7","v":26.624029025570145},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A25,'S 2011'!$L$3:$L$99,\">0\")","v":4880937},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A25,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":1148.1988231721032},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A25,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":15.870059753588158},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A25,'S 2012'!$L$3:$L$99,\">0\")","v":4981067},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A25,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":1189.2548399792522},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A25,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":16.437523703928854},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A25,'S 2013'!$L$3:$L$99,\">0\")","v":5134656},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A25,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":991.07835495321945},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A25,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":13.698387767148853},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A25,'S 2014'!$L$3:$L$99,\">0\")","v":5099445},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A25,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":1013.5393368509652},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A25,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":14.008836722197172},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A25,'S 2015'!$L$3:$L$99,\">0\")","v":5166567},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A25,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":838.63515018071723},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A25,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":11.591363513209638},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A25,'S 2016'!$L$3:$L$99,\">0\")","v":4928636},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A25,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":926.63314444010143},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A25,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":12.807645396545979},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A25,'S 2017'!$L$3:$L$99,\">0\")","v":5099920},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A25,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":1243.1579925730068},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A25,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":17.182556911859116},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A25,'S 2018'!$L$3:$L$99,\">0\")","v":5043489},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A25,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":1061.4453978437141},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A25,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":14.670979928731365},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A25,'S 2019'!$L$3:$L$99,\">0\")","v":4926476},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A25,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":1150.4511111835695},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A25,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":15.901190202951897},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A25,'S 2020'!$L$3:$L$99,\">0\")","v":4826720},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A25,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":1259.77321521513},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A25,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":17.4122075358},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A25)","v":4826720},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A25)*Nøgletal!$N$7","v":1565.3483212499998},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A25)*Nøgletal!$N$7","v":21.635774999999999},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A25)","v":4818970},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A25)*Nøgletal!$O$7","v":1595.3174999999999},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A25)*Nøgletal!$O$7","v":22.05},null,-5.3838014427764001E-2,0.38940875726788499,0.10600081630083202]
["Haderslev Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A26,'V 2011'!$L$3:$L$198,\">0\")","v":2025518},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A26,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2232.9436531883835},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A26,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":30.863077445589269},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A26,'V 2012'!$L$3:$L$198,\">0\")","v":1940317},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A26,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2328.7493503238716},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A26,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":32.187275056307833},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A26,'V 2013'!$L$3:$L$198,\">0\")","v":1853750},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A26,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2353.1617451647289},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A26,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":32.524695855766815},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A26,'V 2014'!$L$3:$L$198,\">0\")","v":1875439},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A26,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2298.4637844944423},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A26,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":31.76867704899022},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A26,'V 2015'!$L$3:$L$198,\">0\")","v":1921538},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A26,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2293.129617289816},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A26,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":31.694949789769403},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A26,'V 2016'!$L$3:$L$198,\">0\")","v":1838554},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A26,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2275.1267541503917},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A26,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":31.446119615071069},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A26,'V 2017'!$L$3:$L$198,\">0\")","v":1824226},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A26,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2285.2580263716377},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A26,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":31.586151021031618},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A26,'V 2018'!$L$3:$L$198,\">0\")","v":1830059},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A26,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2241.9145941935526},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A26,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":30.987071101500387},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A26,'V 2019'!$L$3:$L$198,\">0\")","v":1811816.4450000001},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A26,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2219.7996508864367},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A26,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":30.681404988064092},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A26,'V 2020'!$L$3:$L$164,\">0\")","v":1782763},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A26,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2109.9901802682812},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A26,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":29.163651420432355},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A26)","v":1782763},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A26)*Nøgletal!$N$7","v":2164.0121342555353},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A26)*Nøgletal!$N$7","v":29.91032666559137},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A26)","v":1756908.08},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A26)*Nøgletal!$O$7","v":2144.6897740926092},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A26)*Nøgletal!$O$7","v":29.643258798792111},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A26,'S 2011'!$L$3:$L$99,\">0\")","v":2318789},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A26,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":4376.7113201027241},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A26,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":60.493591155531782},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A26,'S 2012'!$L$3:$L$99,\">0\")","v":2360988},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A26,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4464.9641568908228},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A26,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":61.713395395864865},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A26,'S 2013'!$L$3:$L$99,\">0\")","v":2335303},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A26,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":4479.0997347967477},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A26,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":61.908773113984083},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A26,'S 2014'!$L$3:$L$99,\">0\")","v":2345425},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A26,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":4409.8898671566794},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A26,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":60.952175081640355},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A26,'S 2015'!$L$3:$L$99,\">0\")","v":2349502},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A26,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4441.2891564704314},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A26,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":61.386166640918198},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A26,'S 2016'!$L$3:$L$99,\">0\")","v":2400718},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A26,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4508.8611265381078},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A26,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":62.320126144272407},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A26,'S 2017'!$L$3:$L$99,\">0\")","v":2427725},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A26,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4765.5503900243903},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A26,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":65.86800815514016},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A26,'S 2018'!$L$3:$L$99,\">0\")","v":2495052},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A26,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4681.5772431730456},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A26,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":64.707356505501664},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A26,'S 2019'!$L$3:$L$99,\">0\")","v":2410279},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A26,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4667.3630052532026},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A26,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":64.510891572262651},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A26,'S 2020'!$L$3:$L$99,\">0\")","v":2421406},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A26,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4714.2576530557199},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A26,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":65.159055329035525},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A26)","v":2421406},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A26)*Nøgletal!$N$7","v":4674.3841367999994},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A26)*Nøgletal!$N$7","v":64.607935546648235},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A26)","v":2366552},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A26)*Nøgletal!$O$7","v":4600.2934999999998},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A26)*Nøgletal!$O$7","v":63.583876986869384},null,-3.9523558496318584E-2,5.108451610009955E-2,2.0474336610359849E-2]
["Frederikssund Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A27,'V 2011'!$L$3:$L$198,\">0\")","v":1650184},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A27,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1990.702527607682},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A27,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":27.514893263409565},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A27,'V 2012'!$L$3:$L$198,\">0\")","v":1627250},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A27,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2216.4673744167449},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A27,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":30.63534726215266},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A27,'V 2013'!$L$3:$L$198,\">0\")","v":1631594},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A27,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2267.0292752207447},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A27,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":31.334198689989559},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A27,'V 2014'!$L$3:$L$198,\">0\")","v":1672801},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A27,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2148.8165915611098},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A27,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":29.700298432081684},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A27,'V 2015'!$L$3:$L$198,\">0\")","v":1592779},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A27,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2125.9897278763474},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A27,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":29.384792368712471},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A27,'V 2016'!$L$3:$L$198,\">0\")","v":1565463},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A27,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2096.2959957551884},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A27,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":28.974374509401361},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A27,'V 2017'!$L$3:$L$198,\">0\")","v":1593596},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A27,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2255.968793085935},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A27,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":31.181324023302487},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A27,'V 2018'!$L$3:$L$198,\">0\")","v":1646024},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A27,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2175.0564080298068},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A27,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":30.062977305180471},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A27,'V 2019'!$L$3:$L$198,\">0\")","v":1591265},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A27,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2207.7205044646939},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A27,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":30.514450649131913},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A27,'V 2020'!$L$3:$L$164,\">0\")","v":1640832},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A27,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2208.7078121052623},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A27,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":30.528096919215788},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A27)","v":1640832},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A27)*Nøgletal!$N$7","v":2101.2389185809552},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A27)*Nøgletal!$N$7","v":29.042694106163861},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A27)","v":1364092},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A27)*Nøgletal!$O$7","v":2264.4425000000001},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A27)*Nøgletal!$O$7","v":31.298445058742228},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A27,'S 2011'!$L$3:$L$99,\">0\")","v":1987868},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A27,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3691.7030446532103},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A27,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":51.025612227411344},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A27,'S 2012'!$L$3:$L$99,\">0\")","v":1986726},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A27,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3589.1431124769861},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A27,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":49.608059605763458},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A27,'S 2013'!$L$3:$L$99,\">0\")","v":1974774},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A27,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":4279.1946712060235},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A27,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":59.145745282737032},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A27,'S 2014'!$L$3:$L$99,\">0\")","v":2054405},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A27,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":4150.5282940892566},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A27,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":57.367357209250272},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A27,'S 2015'!$L$3:$L$99,\">0\")","v":1979848},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A27,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4089.1904375263621},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A27,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":56.519563752955946},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A27,'S 2016'!$L$3:$L$99,\">0\")","v":1932912.11},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A27,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4115.5503225346847},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A27,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":56.883902177397168},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A27,'S 2017'!$L$3:$L$99,\">0\")","v":1724724},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A27,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4276.0070413814565},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A27,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":59.101686819370514},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A27,'S 2018'!$L$3:$L$99,\">0\")","v":1963873},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A27,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4301.9670392031021},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A27,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":59.460498123056013},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A27,'S 2019'!$L$3:$L$99,\">0\")","v":1894707},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A27,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4288.7273277660997},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A27,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":59.277502802572222},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A27,'S 2020'!$L$3:$L$99,\">0\")","v":1976291},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A27,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4554.9849807693008},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A27,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":62.957636223487221},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A27)","v":1976291},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A27)*Nøgletal!$N$7","v":4613.4507089999997},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A27)*Nøgletal!$N$7","v":63.76573198341395},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A27)","v":0},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A27)*Nøgletal!$O$7","v":0},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A27)*Nøgletal!$O$7","v":0},null,0.13750923033251181,-1,-0.60149931728666928]
["Dragør Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A28,'V 2011'!$L$3:$L$198,\">0\")","v":655554},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A28,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1935.2725805039686},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A28,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":26.74875715969549},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A28,'V 2012'!$L$3:$L$198,\">0\")","v":626066},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A28,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1982.4346179229092},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A28,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":27.400616695548159},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A28,'V 2013'!$L$3:$L$198,\">0\")","v":659736},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A28,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1978.6824647717558},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A28,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":27.348755560079557},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A28,'V 2014'!$L$3:$L$198,\">0\")","v":645718},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A28,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2334.8971413235436},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A28,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":32.272247979592862},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A28,'V 2015'!$L$3:$L$198,\">0\")","v":637865},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A28,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2139.2953108331371},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A28,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":29.568698145585863},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A28,'V 2016'!$L$3:$L$198,\">0\")","v":575078},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A28,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2033.3268341688993},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A28,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":28.104033644352445},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A28,'V 2017'!$L$3:$L$198,\">0\")","v":620055},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A28,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2406.8902579700034},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A28,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":33.267315244920574},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A28,'V 2018'!$L$3:$L$198,\">0\")","v":672151},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A28,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2345.7995822196872},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A28,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":32.422938247680548},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A28,'V 2019'!$L$3:$L$198,\">0\")","v":653438},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A28,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2151.680966533127},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A28,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":29.739888963830367},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A28,'V 2020'!$L$3:$L$164,\">0\")","v":665975},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A28,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2193.77094277572},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A28,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":30.321643991371392},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A28)","v":665975},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A28)*Nøgletal!$N$7","v":2232.4937696249999},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A28)*Nøgletal!$N$7","v":30.856859289910162},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A28)","v":664068},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A28)*Nøgletal!$O$7","v":2199.2550000000001},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A28)*Nøgletal!$O$7","v":30.397442985487221},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A28,'S 2011'!$L$3:$L$99,\">0\")","v":655554},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A28,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3147.4748442217742},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A28,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":43.503453271897364},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A28,'S 2012'!$L$3:$L$99,\">0\")","v":610819},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A28,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3131.815765394801},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A28,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":43.287018180992412},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A28,'S 2013'!$L$3:$L$99,\">0\")","v":642867},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A28,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3126.7134262527434},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A28,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":43.21649517972002},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A28,'S 2014'!$L$3:$L$99,\">0\")","v":629352},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A28,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2779.3149002710065},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A28,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":38.414856949150057},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A28,'S 2015'!$L$3:$L$99,\">0\")","v":628682},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A28,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2944.9745971462394},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A28,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":40.704555592898956},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A28,'S 2016'!$L$3:$L$99,\">0\")","v":559457},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A28,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3046.2942826262179},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A28,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":42.104965896699632},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A28,'S 2017'!$L$3:$L$99,\">0\")","v":620055},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A28,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":2885.7697413748228},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A28,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":39.88624383379161},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A28,'S 2018'!$L$3:$L$99,\">0\")","v":648316},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A28,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":2933.0276471080902},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A28,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":40.539428432731036},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A28,'S 2019'!$L$3:$L$99,\">0\")","v":633932},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A28,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3036.7353093221755},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A28,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":41.972844634722541},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A28,'S 2020'!$L$3:$L$99,\">0\")","v":637480},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A28,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2908.6050226810498},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A28,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":40.201866243000005},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A28)","v":637480},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A28)*Nøgletal!$N$7","v":2788.7000735999995},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A28)*Nøgletal!$N$7","v":38.544575999999999},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A28)","v":643947},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A28)*Nøgletal!$O$7","v":2755.0879999999997},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A28)*Nøgletal!$O$7","v":38.08},null,0.13640580771690955,-0.12466718993549053,-2.5262798639393673E-2]
["Lemvig Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A29,'V 2011'!$L$3:$L$198,\">0\")","v":1874792},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A29,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1759.0371910692941},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A29,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":24.312884465366885},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A29,'V 2012'!$L$3:$L$198,\">0\")","v":1708474},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A29,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1821.6579749950668},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A29,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":25.17841015888137},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A29,'V 2013'!$L$3:$L$198,\">0\")","v":1722695},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A29,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1826.9440468660634},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A29,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":25.251472658826035},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A29,'V 2014'!$L$3:$L$198,\">0\")","v":1752763},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A29,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1994.2536709370479},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A29,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":27.563976101410478},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A29,'V 2015'!$L$3:$L$198,\">0\")","v":2078111},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A29,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2026.7391276209719},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A29,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":28.012980340303692},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A29,'V 2016'!$L$3:$L$198,\">0\")","v":1943471},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A29,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2008.7494878875966},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A29,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":27.764332935557661},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A29,'V 2017'!$L$3:$L$198,\">0\")","v":1860887},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A29,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2114.2212937291197},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A29,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":29.22213260164644},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A29,'V 2018'!$L$3:$L$198,\">0\")","v":1900782},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A29,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2195.8801890249447},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A29,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":30.350797360400065},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A29,'V 2019'!$L$3:$L$198,\">0\")","v":1838486},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A29,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2177.0975496556284},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A29,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":30.091189352531146},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A29,'V 2020'!$L$3:$L$164,\">0\")","v":2066252},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A29,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2170.9988304542999},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A29,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":30.006894684924674},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A29)","v":2066252},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A29)*Nøgletal!$N$7","v":2145.9682566000001},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A29)*Nøgletal!$N$7","v":29.660929600552869},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A29)","v":2004834},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A29)*Nøgletal!$O$7","v":2151.2559999999999},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A29)*Nøgletal!$O$7","v":29.734015203870076},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A29,'S 2011'!$L$3:$L$99,\">0\")","v":1267528},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A29,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3268.5408943551593},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A29,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":45.176791905392669},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A29,'S 2012'!$L$3:$L$99,\">0\")","v":1125959},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A29,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3272.4801053552692},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A29,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":45.231238498345114},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A29,'S 2013'!$L$3:$L$99,\">0\")","v":1160766},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A29,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3202.4370757309639},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A29,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":44.26312475094629},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A29,'S 2014'!$L$3:$L$99,\">0\")","v":1246930},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A29,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3360.9716509399532},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A29,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":46.454342100068466},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A29,'S 2015'!$L$3:$L$99,\">0\")","v":1327300},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A29,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3382.2277855238403},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A29,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":46.748138016915554},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A29,'S 2016'!$L$3:$L$99,\">0\")","v":1280811},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A29,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3573.6201939221896},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A29,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":49.39350648130187},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A29,'S 2017'!$L$3:$L$99,\">0\")","v":1373625},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A29,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3587.2517505743726},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A29,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":49.581917768823395},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A29,'S 2018'!$L$3:$L$99,\">0\")","v":1436818},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A29,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3349.0993077649696},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A29,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":46.290246133586315},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A29,'S 2019'!$L$3:$L$99,\">0\")","v":1273909},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A29,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3427.7644689159742},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A29,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":47.377532396903582},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A29,'S 2020'!$L$3:$L$99,\">0\")","v":1343843},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A29,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3440.9159209309496},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A29,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":47.559307822127842},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A29)","v":1343843},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A29)*Nøgletal!$N$7","v":3414.8839388999995},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A29)*Nøgletal!$N$7","v":47.199501574291631},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A29)","v":1344845},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A29)*Nøgletal!$O$7","v":3440.2795000000001},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A29)*Nøgletal!$O$7","v":47.550511402902565},null,0.22297357379481075,5.2542896416390941E-2,0.11217278080882058]
["Langeland Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A30,'V 2011'!$L$3:$L$198,\">0\")","v":805758},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A30,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2322.8001821579433},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A30,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":32.105047438257685},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A30,'V 2012'!$L$3:$L$198,\">0\")","v":834243},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A30,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2353.0015058848094},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A30,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":32.522481076500483},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A30,'V 2013'!$L$3:$L$198,\">0\")","v":823991},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A30,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1926.6048955281628},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A30,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":26.628955017666385},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A30,'V 2014'!$L$3:$L$198,\">0\")","v":773636},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A30,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2096.894119275812},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A30,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":28.982641593307697},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A30,'V 2015'!$L$3:$L$198,\">0\")","v":766204},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A30,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1484.9086576271939},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A30,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":20.523962095745599},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A30,'V 2016'!$L$3:$L$198,\">0\")","v":788462},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A30,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1537.2444398360203},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A30,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":21.247331580318182},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A30,'V 2017'!$L$3:$L$198,\">0\")","v":788563},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A30,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1791.0589013246183},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A30,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":24.755478940215873},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A30,'V 2018'!$L$3:$L$198,\">0\")","v":757955},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A30,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2099.7127833024788},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A30,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":29.02160032207988},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A30,'V 2019'!$L$3:$L$198,\">0\")","v":732164},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A30,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2181.8773529681198},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A30,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":30.157254360305735},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A30,'V 2020'!$L$3:$L$164,\">0\")","v":762047},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A30,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2145.6164352130199},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A30,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":29.656066830864134},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A30)","v":762047},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A30)*Nøgletal!$N$7","v":2111.8469946},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A30)*Nøgletal!$N$7","v":29.189315751209403},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A30)","v":775930},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A30)*Nøgletal!$O$7","v":1990.8910000000001},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A30)*Nøgletal!$O$7","v":27.517498272287494},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A30,'S 2011'!$L$3:$L$99,\">0\")","v":617486},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A30,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3256.7903216033983},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A30,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":45.014379013177589},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A30,'S 2012'!$L$3:$L$99,\">0\")","v":600468},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A30,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3314.0806613079299},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A30,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":45.806228905430956},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A30,'S 2013'!$L$3:$L$99,\">0\")","v":631320},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A30,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3326.9225850249545},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A30,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":45.983726123358046},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A30,'S 2014'!$L$3:$L$99,\">0\")","v":594920},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A30,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3325.8674761067914},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A30,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":45.969142724350952},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A30,'S 2015'!$L$3:$L$99,\">0\")","v":589298},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A30,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3344.1083735609805},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A30,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":46.221262937954123},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A30,'S 2016'!$L$3:$L$99,\">0\")","v":599009},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A30,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3438.8729903060284},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A30,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":47.531071047768194},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A30,'S 2017'!$L$3:$L$99,\">0\")","v":570395},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A30,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3836.3255532090261},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A30,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":53.024541163911906},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A30,'S 2018'!$L$3:$L$99,\">0\")","v":575240},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A30,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4250.3182481710173},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A30,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":58.746624024478471},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A30,'S 2019'!$L$3:$L$99,\">0\")","v":552093},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A30,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4714.9028408342247},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A30,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":65.167972920998267},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A30,'S 2020'!$L$3:$L$99,\">0\")","v":578819},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A30,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4642.139427149069},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A30,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":64.162258841037584},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A30)","v":578819},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A30)*Nøgletal!$N$7","v":4596.3956451000004},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A30)*Nøgletal!$N$7","v":63.530002005528686},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A30)","v":586993},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A30)*Nøgletal!$O$7","v":4454.1464999999998},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A30)*Nøgletal!$O$7","v":61.563876986869388},null,-0.1428918357710782,0.36764914537301668,0.15510941092455424]
["Aarhus Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A31,'V 2011'!$L$3:$L$198,\">0\")","v":14310804},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A31,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2223.2352787696605},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A31,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":30.728891206215071},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A31,'V 2012'!$L$3:$L$198,\">0\")","v":14323721},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A31,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2538.2255023607909},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A31,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":35.082591601393105},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A31,'V 2013'!$L$3:$L$198,\">0\")","v":13865417},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A31,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2504.833702456674},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A31,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":34.621060158350716},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A31,'V 2014'!$L$3:$L$198,\">0\")","v":14351361},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A31,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2390.7190723403928},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A31,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":33.043801967386216},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A31,'V 2015'!$L$3:$L$198,\">0\")","v":13741706},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A31,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2422.479060625682},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A31,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":33.482778999663886},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A31,'V 2016'!$L$3:$L$198,\">0\")","v":13894911},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A31,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2217.0925733603272},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A31,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":30.643988574434378},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A31,'V 2017'!$L$3:$L$198,\">0\")","v":14276023},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A31,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2183.295983650446},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A31,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":30.176862248105689},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A31,'V 2018'!$L$3:$L$198,\">0\")","v":14277790},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A31,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2155.1431896159211},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A31,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":29.787742772853093},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A31,'V 2019'!$L$3:$L$198,\">0\")","v":13780365},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A31,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2099.0925030626659},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A31,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":29.013026994646385},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A31,'V 2020'!$L$3:$L$164,\">0\")","v":14163556},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A31,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2081.38272936363},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A31,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":28.768247814286525},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A31)","v":14163556},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A31)*Nøgletal!$N$7","v":2087.3082299999996},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A31)*Nøgletal!$N$7","v":28.850148306841739},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A31)","v":14600542},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A31)*Nøgletal!$O$7","v":2076.62},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A31)*Nøgletal!$O$7","v":28.702418797512095},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A31,'S 2011'!$L$3:$L$99,\">0\")","v":15081398},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A31,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2414.7427004869451},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A31,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":33.375849350199651},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A31,'S 2012'!$L$3:$L$99,\">0\")","v":15227383},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A31,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2376.8393782169605},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A31,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":32.851960998161168},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A31,'S 2013'!$L$3:$L$99,\">0\")","v":14901462},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A31,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2356.0561222364013},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A31,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":32.56470106753838},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A31,'S 2014'!$L$3:$L$99,\">0\")","v":15269083},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A31,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2407.1559250210421},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A31,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":33.270987215218277},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A31,'S 2015'!$L$3:$L$99,\">0\")","v":15145652},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A31,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3099.3273502208858},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A31,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":42.837973050737887},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A31,'S 2016'!$L$3:$L$99,\">0\")","v":14922423},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A31,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2815.4496052202085},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A31,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":38.914300003043664},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A31,'S 2017'!$L$3:$L$99,\">0\")","v":15447759},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A31,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":2914.6088583745504},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A31,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":40.284849459219771},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A31,'S 2018'!$L$3:$L$99,\">0\")","v":14950868},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A31,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":2858.7409600221899},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A31,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":39.512660124702009},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A31,'S 2019'!$L$3:$L$99,\">0\")","v":14972402},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A31,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":2803.498435717247},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A31,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":38.749114522698648},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A31,'S 2020'!$L$3:$L$99,\">0\")","v":15326847},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A31,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2738.2378738799698},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A31,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":37.847102610642295},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A31)","v":15326847},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A31)*Nøgletal!$N$7","v":2799.5797052999997},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A31)*Nøgletal!$N$7","v":38.694951006219767},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A31)","v":15921698},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A31)*Nøgletal!$O$7","v":2736.8964999999998},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A31)*Nøgletal!$O$7","v":37.828562543192817},null,-6.5946811914030651E-2,0.13341123236363511,3.7848071191474493E-2]
["Næstved Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A32,'V 2011'!$L$3:$L$198,\">0\")","v":2652918},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A32,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1781.1545539785704},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A32,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":24.618584021818528},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A32,'V 2012'!$L$3:$L$198,\">0\")","v":2512406},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A32,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2141.077174424548},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A32,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":29.59332652971041},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A32,'V 2013'!$L$3:$L$198,\">0\")","v":2685355},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A32,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2357.8919266558696},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A32,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":32.590075005609805},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A32,'V 2014'!$L$3:$L$198,\">0\")","v":2596965},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A32,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2165.2728233143093},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A32,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":29.927751531642148},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A32,'V 2015'!$L$3:$L$198,\">0\")","v":2590299},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A32,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2088.3734616168003},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A32,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":28.864871618753295},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A32,'V 2016'!$L$3:$L$198,\">0\")","v":2602428},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A32,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2075.2114054339386},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A32,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":28.682949625901017},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A32,'V 2017'!$L$3:$L$198,\">0\")","v":2591783},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A32,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2113.8833337027936},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A32,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":29.217461419527208},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A32,'V 2018'!$L$3:$L$198,\">0\")","v":2596905},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A32,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2061.6711372798159},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A32,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":28.49580010061943},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A32,'V 2019'!$L$3:$L$198,\">0\")","v":2648702},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A32,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2067.9055717522756},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A32,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":28.581970583998281},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A32,'V 2020'!$L$3:$L$164,\">0\")","v":2706993},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A32,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2007.583046521069},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A32,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":27.748210732841315},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A32)","v":2706993},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A32)*Nøgletal!$N$7","v":1946.9423969229838},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A32)*Nøgletal!$N$7","v":26.910053862100678},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A32)","v":2520455},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A32)*Nøgletal!$O$7","v":1988.7606196791846},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A32)*Nøgletal!$O$7","v":27.488052794460053},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A32,'S 2011'!$L$3:$L$99,\">0\")","v":2948705},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A32,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":4045.1871639607725},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A32,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":55.91136370367343},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A32,'S 2012'!$L$3:$L$99,\">0\")","v":2936423},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A32,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4429.2748761409584},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A32,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":61.220108861658034},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A32,'S 2013'!$L$3:$L$99,\">0\")","v":2946382},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A32,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":4481.729396468193},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A32,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":61.945119508890023},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A32,'S 2014'!$L$3:$L$99,\">0\")","v":2859108},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A32,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":4471.9468249552756},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A32,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":61.809907739533877},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A32,'S 2015'!$L$3:$L$99,\">0\")","v":2843096},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A32,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4449.6387121322496},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A32,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":61.501571694986175},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A32,'S 2016'!$L$3:$L$99,\">0\")","v":2939402},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A32,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4437.1501637663987},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A32,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":61.328958725174836},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A32,'S 2017'!$L$3:$L$99,\">0\")","v":2868363},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A32,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4811.4376857961634},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A32,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":66.502248594280076},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A32,'S 2018'!$L$3:$L$99,\">0\")","v":2873591},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A32,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4751.0346548276275},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A32,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":65.667376016967907},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A32,'S 2019'!$L$3:$L$99,\">0\")","v":3031874},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A32,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":5012.5773197675326},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A32,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":69.282340287042615},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A32,'S 2020'!$L$3:$L$99,\">0\")","v":3173427},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A32,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4929.2726126143498},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A32,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":68.130927610426411},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A32)","v":3173427},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A32)*Nøgletal!$N$7","v":4627.5152279999993},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A32)*Nøgletal!$N$7","v":63.960127546648238},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A32)","v":3171469},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A32)*Nøgletal!$O$7","v":4752.5154999999995},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A32)*Nøgletal!$O$7","v":65.687843814789218},null,0.11655701928666665,0.1748567636970991,0.15703411266159567]
["Lejre Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A33,'V 2011'!$L$3:$L$198,\">0\")","v":212065},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A33,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1724.4333842447397},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A33,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":23.834601026188526},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A33,'V 2012'!$L$3:$L$198,\">0\")","v":207304},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A33,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1792.6614444162262},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A33,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":24.777628810175898},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A33,'V 2013'!$L$3:$L$198,\">0\")","v":202480},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A33,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1792.3347429456358},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A33,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":24.773113240437262},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A33,'V 2014'!$L$3:$L$198,\">0\")","v":216914},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A33,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1756.2730849168788},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A33,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":24.274679819169023},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A33,'V 2015'!$L$3:$L$198,\">0\")","v":220752},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A33,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1964.8735944516316},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A33,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":27.157893496221586},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A33,'V 2016'!$L$3:$L$198,\">0\")","v":206763},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A33,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1936.0203779108615},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A33,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":26.759092991166021},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A33,'V 2017'!$L$3:$L$198,\">0\")","v":236679},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A33,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1977.0517657550522},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A33,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":27.326216527367691},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A33,'V 2018'!$L$3:$L$198,\">0\")","v":222447},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A33,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2035.7056607155055},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A33,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":28.136913071396069},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A33,'V 2019'!$L$3:$L$198,\">0\")","v":229284},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A33,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2084.3715695186725},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A33,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":28.809558666464028},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A33,'V 2020'!$L$3:$L$164,\">0\")","v":236273},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A33,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2049.7311136971898},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A33,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":28.330768675842297},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A33)","v":236273},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A33)*Nøgletal!$N$7","v":2077.5055791000004},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A33)*Nøgletal!$N$7","v":28.714659006219772},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A33)","v":235574},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A33)*Nøgletal!$O$7","v":2155.9259999999999},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A33)*Nøgletal!$O$7","v":29.798562543192816},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A33,'S 2011'!$L$3:$L$99,\">0\")","v":1029384},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A33,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":4400.5599131863783},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A33,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":60.823219256204268},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A33,'S 2012'!$L$3:$L$99,\">0\")","v":1042253},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A33,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4259.9476042217648},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A33,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":58.879718095670555},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A33,'S 2013'!$L$3:$L$99,\">0\")","v":1043253},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A33,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":4216.407761081211},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A33,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":58.277923442725793},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A33,'S 2014'!$L$3:$L$99,\">0\")","v":1028060},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A33,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":4371.3819827761718},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A33,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":60.419930653437071},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A33,'S 2015'!$L$3:$L$99,\">0\")","v":1048504},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A33,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4118.8654063865524},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A33,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":56.929722272101621},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A33,'S 2016'!$L$3:$L$99,\">0\")","v":1018477},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A33,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4106.6304910951048},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A33,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":56.760614942572296},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A33,'S 2017'!$L$3:$L$99,\">0\")","v":1033531},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A33,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4022.1383455245377},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A33,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":55.592789848300455},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A33,'S 2018'!$L$3:$L$99,\">0\")","v":1097486},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A33,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3971.6977836719043},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A33,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":54.895615531056045},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A33,'S 2019'!$L$3:$L$99,\">0\")","v":1070957},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A33,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3903.1785684788833},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A33,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":53.948563489687402},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A33,'S 2020'!$L$3:$L$99,\">0\")","v":1116342},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A33,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4164.10362867807},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A33,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":57.554991412274632},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A33)","v":1116342},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A33)*Nøgletal!$N$7","v":4608.7338569999993},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A33)*Nøgletal!$N$7","v":63.70053706979958},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A33)","v":1102391},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A33)*Nøgletal!$O$7","v":4553.1849999999995},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A33)*Nøgletal!$O$7","v":62.932757429163786},null,0.25022283823636576,3.4683106201162384E-2,9.5366259880458368E-2]
["Holstebro Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A34,'V 2011'!$L$3:$L$198,\">0\")","v":3925128},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A34,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1688.8627265951882},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A34,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":23.34295406489548},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A34,'V 2012'!$L$3:$L$198,\">0\")","v":4001930},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A34,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1855.7007162936836},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A34,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":25.648938718641094},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A34,'V 2013'!$L$3:$L$198,\">0\")","v":3863269},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A34,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1886.4530896675069},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A34,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":26.073988799827326},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A34,'V 2014'!$L$3:$L$198,\">0\")","v":3917465},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A34,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1872.224202520187},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A34,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":25.877321389359878},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A34,'V 2015'!$L$3:$L$198,\">0\")","v":3878447},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A34,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1940.65854379233},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A34,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":26.823200328850447},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A34,'V 2016'!$L$3:$L$198,\">0\")","v":4133120},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A34,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1930.161456594946},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A34,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":26.678112738008931},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A34,'V 2017'!$L$3:$L$198,\">0\")","v":3985161.67},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A34,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1973.1167678192332},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A34,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":27.271828166126237},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A34,'V 2018'!$L$3:$L$198,\">0\")","v":4011242.77},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A34,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2056.2560848105818},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A34,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":28.420954869531194},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A34,'V 2019'!$L$3:$L$198,\">0\")","v":3801337.26},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A34,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2109.7709102599702},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A34,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":29.160620736143329},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A34,'V 2020'!$L$3:$L$164,\">0\")","v":3847857.47},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A34,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2087.4397649160132},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A34,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":28.851966342999493},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A34)","v":3847857.47},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A34)*Nøgletal!$N$7","v":2049.4349999140054},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A34)*Nøgletal!$N$7","v":28.326675879944787},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A34)","v":3743236.62},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A34)*Nøgletal!$O$7","v":2042.320073028103},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A34)*Nøgletal!$O$7","v":28.228335494514209},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A34,'S 2011'!$L$3:$L$99,\">0\")","v":3445474},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A34,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2783.6345828513258},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A34,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":38.474562306168991},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A34,'S 2012'!$L$3:$L$99,\">0\")","v":3459388},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A34,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2824.9096521710799},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A34,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":39.045053934638283},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A34,'S 2013'!$L$3:$L$99,\">0\")","v":3340657},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A34,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2816.9149086073012},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A34,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":38.934552986970303},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A34,'S 2014'!$L$3:$L$99,\">0\")","v":3423559},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A34,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2837.1724903740496},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A34,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":39.214547206275746},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A34,'S 2015'!$L$3:$L$99,\">0\")","v":3431112},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A34,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2931.4838674164239},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A34,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":40.518090772860042},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A34,'S 2016'!$L$3:$L$99,\">0\")","v":3486374},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A34,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3057.8278972609205},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A34,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":42.264380058893167},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A34,'S 2017'!$L$3:$L$99,\">0\")","v":3548022},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A34,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3229.5295717894801},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A34,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":44.637589105590607},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A34,'S 2018'!$L$3:$L$99,\">0\")","v":3585152.5},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A34,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3356.7901584988558},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A34,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":46.396546765706368},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A34,'S 2019'!$L$3:$L$99,\">0\")","v":3511216.36},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A34,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3441.679322322947},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A34,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":47.569859327200376},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A34,'S 2020'!$L$3:$L$99,\">0\")","v":3674198.11},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A34,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":1944.3299743167299},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A34,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":26.873945740383277},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A34)","v":3674198.11},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A34)*Nøgletal!$N$7","v":3607.6113737999999},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A34)*Nøgletal!$N$7","v":49.863322374568071},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A34)","v":3626039.1},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A34)*Nøgletal!$O$7","v":3633.0184999999997},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A34)*Nøgletal!$O$7","v":50.214492052522459},null,0.20928719715752067,0.30513484865482393,0.26894175230492068]
["Greve Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A35,'V 2011'!$L$3:$L$198,\">0\")","v":1905070},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A35,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1943.9518094547338},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A35,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":26.86871885908409},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A35,'V 2012'!$L$3:$L$198,\">0\")","v":1909583},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A35,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1864.6408297283076},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A35,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":25.772506285118286},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A35,'V 2013'!$L$3:$L$198,\">0\")","v":1922636},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A35,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1931.6109002504822},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A35,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":26.698146513482822},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A35,'V 2014'!$L$3:$L$198,\">0\")","v":1930946},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A35,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2012.1012572532377},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A35,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":27.810660086430378},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A35,'V 2015'!$L$3:$L$198,\">0\")","v":1902247},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A35,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2051.4961235524411},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A35,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":28.355164112680598},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A35,'V 2016'!$L$3:$L$198,\">0\")","v":1925668},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A35,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2078.218910701577},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A35,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":28.72451846166658},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A35,'V 2017'!$L$3:$L$198,\">0\")","v":1848896},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A35,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2007.8987138740165},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A35,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":27.752573792315363},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A35,'V 2018'!$L$3:$L$198,\">0\")","v":1926188},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A35,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2009.7613876746582},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A35,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":27.778319110914421},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A35,'V 2019'!$L$3:$L$198,\">0\")","v":1883089},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A35,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2024.5547556007562},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A35,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":27.982788605400916},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A35,'V 2020'!$L$3:$L$164,\">0\")","v":1973300},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A35,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2013.3110096599498},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A35,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":27.827380921353836},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A35)","v":1973300},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A35)*Nøgletal!$N$7","v":1867.9452582000001},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A35)*Nøgletal!$N$7","v":25.818179104353838},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A35)","v":1943222},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A35)*Nøgletal!$O$7","v":1826.62},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A35)*Nøgletal!$O$7","v":25.24699378023497},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A35,'S 2011'!$L$3:$L$99,\">0\")","v":2201360},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A35,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2524.6944883784254},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A35,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":34.895569984497932},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A35,'S 2012'!$L$3:$L$99,\">0\")","v":2212916},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A35,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2257.4128036965726},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A35,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":31.201282704859331},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A35,'S 2013'!$L$3:$L$99,\">0\")","v":2192094},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A35,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2857.3099195521158},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A35,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":39.492880712537882},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A35,'S 2014'!$L$3:$L$99,\">0\")","v":2268940},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A35,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2771.3966242018582},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A35,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":38.305412912257886},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A35,'S 2015'!$L$3:$L$99,\">0\")","v":2200415},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A35,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2730.4400238441958},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A35,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":37.739323066263935},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A35,'S 2016'!$L$3:$L$99,\">0\")","v":2156876},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A35,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2533.3818880591634},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A35,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":35.015644617265558},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A35,'S 2017'!$L$3:$L$99,\">0\")","v":2120355},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A35,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":2151.8076976086663},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A35,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":29.74164060274591},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A35,'S 2018'!$L$3:$L$99,\">0\")","v":2186581},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A35,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":2124.8224524623938},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A35,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":29.368658638042767},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A35,'S 2019'!$L$3:$L$99,\">0\")","v":2138513},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A35,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":2088.277594557635},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A35,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":28.863546573015},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A35,'S 2020'!$L$3:$L$99,\">0\")","v":2233588},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A35,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2053.5722239724996},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A35,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":28.383859349999998},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A35)","v":2233588},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A35)*Nøgletal!$N$7","v":2288.5209374999999},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A35)*Nøgletal!$N$7","v":31.631250000000005},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A35)","v":2276291},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A35)*Nøgletal!$O$7","v":2260.9375},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A35)*Nøgletal!$O$7","v":31.250000000000004},null,-6.035736528244736E-2,-0.10447085363894164,-8.5280591130685021E-2]
["Roskilde Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A36,'V 2011'!$L$3:$L$198,\">0\")","v":3263486},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A36,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2254.8530910497407},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A36,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":31.165903124391718},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A36,'V 2012'!$L$3:$L$198,\">0\")","v":3227066},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A36,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2283.9472066847234},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A36,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":31.568033264474412},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A36,'V 2013'!$L$3:$L$198,\">0\")","v":3253001},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A36,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2257.1530505299393},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A36,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":31.197692474498123},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A36,'V 2014'!$L$3:$L$198,\">0\")","v":3401223},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A36,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2187.059186948808},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A36,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":30.228876115394716},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A36,'V 2015'!$L$3:$L$198,\">0\")","v":3264637},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A36,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2192.0356370918171},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A36,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":30.297659116680272},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A36,'V 2016'!$L$3:$L$198,\">0\")","v":3395293},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A36,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2024.2828470808911},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A36,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":27.979030367393108},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A36,'V 2017'!$L$3:$L$198,\">0\")","v":3431073},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A36,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2056.2543635116358},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A36,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":28.420931078253435},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A36,'V 2018'!$L$3:$L$198,\">0\")","v":3461436},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A36,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1907.2067788679162},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A36,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":26.360840067282879},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A36,'V 2019'!$L$3:$L$198,\">0\")","v":3368265},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A36,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2047.8270446707413},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A36,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":28.30445120484784},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A36,'V 2020'!$L$3:$L$164,\">0\")","v":3493712},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A36,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2013.7947549569772},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A36,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":27.834067103759189},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A36)","v":3493712},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A36)*Nøgletal!$N$7","v":2012.8378263462107},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A36)*Nøgletal!$N$7","v":27.820840723513623},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A36)","v":3656420},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A36)*Nøgletal!$O$7","v":2064.2364667770657},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A36)*Nøgletal!$O$7","v":28.53125731550886},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A36,'S 2011'!$L$3:$L$99,\">0\")","v":3804724},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A36,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2483.5674837472611},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A36,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":34.327124861745148},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A36,'S 2012'!$L$3:$L$99,\">0\")","v":3960423},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A36,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2766.8548348674603},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A36,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":38.242637662300766},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A36,'S 2013'!$L$3:$L$99,\">0\")","v":3992626},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A36,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2938.9473458250332},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A36,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":40.621248732896106},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A36,'S 2014'!$L$3:$L$99,\">0\")","v":4020974},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A36,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2902.0481793428025},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A36,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":40.111239520978614},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A36,'S 2015'!$L$3:$L$99,\">0\")","v":3925650},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A36,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2905.9683110913224},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A36,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":40.165422406238044},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A36,'S 2016'!$L$3:$L$99,\">0\")","v":3903298},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A36,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2903.6453947755022},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A36,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":40.133315753635138},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A36,'S 2017'!$L$3:$L$99,\">0\")","v":3959458},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A36,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":2973.4070003319753},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A36,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":41.097539741976163},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A36,'S 2018'!$L$3:$L$99,\">0\")","v":4062113},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A36,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3024.2018468864767},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A36,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":41.799610876108865},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A36,'S 2019'!$L$3:$L$99,\">0\")","v":3878420},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A36,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":2972.1885473085758},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A36,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":41.080698649738437},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A36,'S 2020'!$L$3:$L$99,\">0\")","v":4027488},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A36,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3397.1877472163392},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A36,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":46.954910120474629},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A36)","v":4027488},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A36)*Nøgletal!$N$7","v":3483.8800458000001},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A36)*Nøgletal!$N$7","v":48.153145069799592},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A36)","v":3991329},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A36)*Nøgletal!$O$7","v":3441.989},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A36)*Nøgletal!$O$7","v":47.574139599170699},null,-8.4536161149165484E-2,0.38590516365057703,0.16203814749241782]
["Esbjerg Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A37,'V 2011'!$L$3:$L$198,\">0\")","v":6943576},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A37,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2416.8958314008823},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A37,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":33.405609279901626},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A37,'V 2012'!$L$3:$L$198,\">0\")","v":6846631},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A37,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2414.5793093081197},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A37,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":33.373591006331992},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A37,'V 2013'!$L$3:$L$198,\">0\")","v":6798867},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A37,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2130.0236971342824},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A37,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":29.440548681883662},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A37,'V 2014'!$L$3:$L$198,\">0\")","v":6727000},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A37,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1953.5902862499481},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A37,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":27.001938994470606},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A37,'V 2015'!$L$3:$L$198,\">0\")","v":6690225},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A37,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2002.3843250467517},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A37,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":27.676355563880467},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A37,'V 2016'!$L$3:$L$198,\">0\")","v":6618827},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A37,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1973.5011239091825},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A37,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":27.277140620721251},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A37,'V 2017'!$L$3:$L$198,\">0\")","v":8340380},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A37,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1981.0290342392918},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A37,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":27.38118913945117},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A37,'V 2018'!$L$3:$L$198,\">0\")","v":6092742.4711201377},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A37,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2100.4929216710279},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A37,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":29.032383160622363},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A37,'V 2019'!$L$3:$L$198,\">0\")","v":5994952.1502200142},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A37,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2083.3508495534993},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A37,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":28.795450581250858},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A37,'V 2020'!$L$3:$L$164,\">0\")","v":6105266.3220062377},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A37,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2113.9126964594097},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A37,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":29.217867262742363},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A37)","v":6113849.6339999996},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A37)*Nøgletal!$N$7","v":2074.8060416999997},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A37)*Nøgletal!$N$7","v":28.677346809951622},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A37)","v":5916094.9201019742},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A37)*Nøgletal!$O$7","v":2067.1624999999999},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A37)*Nøgletal!$O$7","v":28.571700069108502},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A37,'S 2011'!$L$3:$L$99,\">0\")","v":6840558},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A37,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2512.6736141703354},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A37,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":34.729421066625228},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A37,'S 2012'!$L$3:$L$99,\">0\")","v":6599960},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A37,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2735.019253056189},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A37,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":37.802615798979808},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A37,'S 2013'!$L$3:$L$99,\">0\")","v":6211979},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A37,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2855.5835164809673},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A37,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":39.469018887090087},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A37,'S 2014'!$L$3:$L$99,\">0\")","v":6240000},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A37,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3001.0140441429126},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A37,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":41.47911602132568},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A37,'S 2015'!$L$3:$L$99,\">0\")","v":6204203},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A37,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3071.8407229653526},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A37,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":42.458061132900518},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A37,'S 2016'!$L$3:$L$99,\">0\")","v":6118311},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A37,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2982.0077139178179},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A37,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":41.216416225539987},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A37,'S 2017'!$L$3:$L$99,\">0\")","v":8341486},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A37,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3095.3212297052419},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A37,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":42.782601654529955},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A37,'S 2018'!$L$3:$L$99,\">0\")","v":6194682.5129832448},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A37,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3234.0782911481037},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A37,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":44.700460140264049},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A37,'S 2019'!$L$3:$L$99,\">0\")","v":6076887.6751650106},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A37,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3278.3541568519076},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A37,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":45.312427876322154},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A37,'S 2020'!$L$3:$L$99,\">0\")","v":6358980.7502961727},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A37,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3047.9104240199999},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A37,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":42.127303718313755},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A37)","v":6367920.7560000001},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A37)*Nøgletal!$N$7","v":3348.2654897999996},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A37)*Nøgletal!$N$7","v":46.278721351762265},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A37)","v":6226559.4387972802},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A37)*Nøgletal!$O$7","v":3237.7365},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A37)*Nøgletal!$O$7","v":44.751022805805114},null,-0.14470351880998109,0.28856230341284284,7.6138404899840001E-2]
["Solrød Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A38,'V 2011'!$L$3:$L$198,\">0\")","v":661218},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A38,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1536.3018305013543},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A38,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":21.234303116812082},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A38,'V 2012'!$L$3:$L$198,\">0\")","v":635409},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A38,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1478.7405256062148},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A38,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":20.43870802496496},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A38,'V 2013'!$L$3:$L$198,\">0\")","v":647691},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A38,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1483.0473760134159},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A38,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":20.498236019535813},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A38,'V 2014'!$L$3:$L$198,\">0\")","v":687604},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A38,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1827.8533155856462},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A38,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":25.264040298350327},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A38,'V 2015'!$L$3:$L$198,\">0\")","v":677804},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A38,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1800.8407050104893},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A38,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":24.89068009689688},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A38,'V 2016'!$L$3:$L$198,\">0\")","v":687502},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A38,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1799.4011840632388},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A38,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":24.870783470120784},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A38,'V 2017'!$L$3:$L$198,\">0\")","v":695796},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A38,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1818.0021239251967},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A38,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":25.127880081896294},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A38,'V 2018'!$L$3:$L$198,\">0\")","v":729079},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A38,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1437.0271563058386},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A38,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":19.8621583456232},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A38,'V 2019'!$L$3:$L$198,\">0\")","v":715129},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A38,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2007.3268918389572},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A38,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":27.744670239653868},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A38,'V 2020'!$L$3:$L$164,\">0\")","v":759628},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A38,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1973.9668520394898},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A38,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":27.283577775252109},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A38)","v":759628},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A38)*Nøgletal!$N$7","v":2085.1815978},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A38)*Nøgletal!$N$7","v":28.820754634416037},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A38)","v":747955},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A38)*Nøgletal!$O$7","v":2060.049},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A38)*Nøgletal!$O$7","v":28.473379405666901},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A38,'S 2011'!$L$3:$L$99,\">0\")","v":864384},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A38,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2169.6593259502097},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A38,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":29.988380455427919},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A38,'S 2012'!$L$3:$L$99,\">0\")","v":859291},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A38,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2158.8650009454827},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A38,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":29.839184532764104},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A38,'S 2013'!$L$3:$L$99,\">0\")","v":872957},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A38,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2449.1227881875275},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A38,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":33.851040610746757},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A38,'S 2014'!$L$3:$L$99,\">0\")","v":869314},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A38,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2573.4397224731542},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A38,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":35.569311989953754},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A38,'S 2015'!$L$3:$L$99,\">0\")","v":872869},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A38,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2730.4400238441958},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A38,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":37.739323066263935},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A38,'S 2016'!$L$3:$L$99,\">0\")","v":894321},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A38,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2533.3818880591634},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A38,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":35.015644617265558},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A38,'S 2017'!$L$3:$L$99,\">0\")","v":889672},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A38,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":2543.0454608102423},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A38,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":35.149211621426986},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A38,'S 2018'!$L$3:$L$99,\">0\")","v":938643},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A38,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":2511.1538074555565},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A38,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":34.708414754050544},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A38,'S 2019'!$L$3:$L$99,\">0\")","v":914303},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A38,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3189.36941714257},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A38,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":44.082507493331995},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A38,'S 2020'!$L$3:$L$99,\">0\")","v":956854},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A38,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2987.0141439600002},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A38,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":41.285613599999998},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A38)","v":956854},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A38)*Nøgletal!$N$7","v":2929.3067999999998},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A38)*Nøgletal!$N$7","v":40.488},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A38)","v":967767},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A38)*Nøgletal!$O$7","v":2894},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A38)*Nøgletal!$O$7","v":40},null,0.34091423905140261,0.33384995763450676,0.33677844717171107]
["Odder Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A39,'V 2011'!$L$3:$L$198,\">0\")","v":869360},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A39,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1940.9587718696271},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A39,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":26.827349991287175},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A39,'V 2012'!$L$3:$L$198,\">0\")","v":855976},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A39,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1961.3676919145837},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A39,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":27.109435962882984},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A39,'V 2013'!$L$3:$L$198,\">0\")","v":893736},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A39,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1439.2486429351911},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A39,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":19.892863067521649},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A39,'V 2014'!$L$3:$L$198,\">0\")","v":901998},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A39,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2406.7104877908914},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A39,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":33.264830515423519},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A39,'V 2015'!$L$3:$L$198,\">0\")","v":873602},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A39,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1853.767409944991},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A39,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":25.622217138147771},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A39,'V 2016'!$L$3:$L$198,\">0\")","v":882880},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A39,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2099.1037225824325},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A39,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":29.01318206748352},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A39,'V 2017'!$L$3:$L$198,\">0\")","v":886139},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A39,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1718.9219039354127},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A39,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":23.758422998416211},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A39,'V 2018'!$L$3:$L$198,\">0\")","v":909738},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A39,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2038.122968309222},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A39,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":28.170324371931198},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A39,'V 2019'!$L$3:$L$198,\">0\")","v":887685},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A39,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2043.6655721826273},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A39,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":28.246932580271285},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A39,'V 2020'!$L$3:$L$164,\">0\")","v":940707},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A39,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2020.02301829097},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A39,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":27.920152291513062},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A39)","v":940707},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A39)*Nøgletal!$N$7","v":2264.4786570000001},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A39)*Nøgletal!$N$7","v":31.298944809951628},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A39)","v":906739},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A39)*Nøgletal!$O$7","v":2299.4059999999999},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A39)*Nøgletal!$O$7","v":31.781700069108503},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A39,'S 2011'!$L$3:$L$99,\">0\")","v":918626},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A39,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2618.6387456039793},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A39,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":36.194039331084717},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A39,'S 2012'!$L$3:$L$99,\">0\")","v":898114},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A39,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2966.3358436515337},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A39,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":40.999804335197425},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A39,'S 2013'!$L$3:$L$99,\">0\")","v":926493},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A39,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2899.6440309399154},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A39,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":40.07801010283228},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A39,'S 2014'!$L$3:$L$99,\">0\")","v":879701},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A39,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2812.4578379630611},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A39,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":38.872948693338785},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A39,'S 2015'!$L$3:$L$99,\">0\")","v":860456},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A39,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2770.8944216384839},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A39,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":38.298471619052997},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A39,'S 2016'!$L$3:$L$99,\">0\")","v":870630},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A39,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2914.4463743843667},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A39,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":40.282603654241427},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A39,'S 2017'!$L$3:$L$99,\">0\")","v":935923},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A39,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3632.8932722433465},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A39,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":50.212761192029674},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A39,'S 2018'!$L$3:$L$99,\">0\")","v":955527},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A39,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3613.2452953604188},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A39,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":49.941192748589067},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A39,'S 2019'!$L$3:$L$99,\">0\")","v":912555},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A39,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3627.0457415406518},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A39,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":50.131938376512124},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A39,'S 2020'!$L$3:$L$99,\">0\")","v":927061},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A39,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3571.928074638},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A39,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":49.370118516074641},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A39)","v":927061},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A39)*Nøgletal!$N$7","v":3655.1103770999998},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A39)*Nøgletal!$N$7","v":50.519839351762265},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A39)","v":991063},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A39)*Nøgletal!$O$7","v":3413.35},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A39)*Nøgletal!$O$7","v":47.178299930891505},null,0.18467534361129115,0.30348258450316479,0.25290795472784178]
["Vallensbæk Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A40,'V 2011'!$L$3:$L$198,\">0\")","v":418773},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A40,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2508.5552872605954},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A40,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":34.67249878729227},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A40,'V 2012'!$L$3:$L$198,\">0\")","v":417944},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A40,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2203.772107926929},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A40,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":30.459877096433022},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A40,'V 2013'!$L$3:$L$198,\">0\")","v":436733},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A40,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2206.472887249593},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A40,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":30.497206458183737},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A40,'V 2014'!$L$3:$L$198,\">0\")","v":417568},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A40,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2186.0548928107523},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A40,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":30.21499506303735},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A40,'V 2015'!$L$3:$L$198,\">0\")","v":430102},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A40,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2088.7866182408093},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A40,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":28.870582145691909},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A40,'V 2016'!$L$3:$L$198,\">0\")","v":338276},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A40,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2029.8400840183567},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A40,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":28.055840829555727},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A40,'V 2017'!$L$3:$L$198,\">0\")","v":401936},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A40,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2042.4733710747082},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A40,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":28.230454334135569},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A40,'V 2018'!$L$3:$L$198,\">0\")","v":471338},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A40,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2046.7999385038318},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A40,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":28.290254851469687},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A40,'V 2019'!$L$3:$L$198,\">0\")","v":451472},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A40,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1976.4759588864513},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A40,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":27.318257897532156},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A40,'V 2020'!$L$3:$L$164,\">0\")","v":456785},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A40,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2010.8364531947998},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A40,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":27.793178344088457},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A40)","v":456785},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A40)*Nøgletal!$N$7","v":1559.1391068749999},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A40)*Nøgletal!$N$7","v":21.549953101243954},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A40)","v":459509},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A40)*Nøgletal!$O$7","v":1653.7554999999998},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A40)*Nøgletal!$O$7","v":22.85771250863856},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A40,'S 2011'!$L$3:$L$99,\">0\")","v":660393},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A40,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3301.9109432449227},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A40,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":45.63802271243847},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A40,'S 2012'!$L$3:$L$99,\">0\")","v":634052},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A40,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3090.0582218562035},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A40,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":42.709857938579177},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A40,'S 2013'!$L$3:$L$99,\">0\")","v":666125},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A40,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2731.5882830918222},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A40,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":37.755193961186215},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A40,'S 2014'!$L$3:$L$99,\">0\")","v":636403},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A40,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2737.3480371045207},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A40,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":37.834803553621576},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A40,'S 2015'!$L$3:$L$99,\">0\")","v":656031},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A40,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2272.1161626989201},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A40,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":31.404508122998205},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A40,'S 2016'!$L$3:$L$99,\">0\")","v":515813},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A40,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3336.2690710440665},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A40,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":46.112910449814336},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A40,'S 2017'!$L$3:$L$99,\">0\")","v":612872},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A40,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3345.0828753734722},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A40,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":46.234732209723184},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A40,'S 2018'!$L$3:$L$99,\">0\")","v":656760},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A40,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3371.9000663803226},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A40,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":46.605391380515869},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A40,'S 2019'!$L$3:$L$99,\">0\")","v":623679},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A40,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":2679.829684070507},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A40,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":37.039802129516339},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A40,'S 2020'!$L$3:$L$99,\">0\")","v":639405},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A40,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3306.62465736372},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A40,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":45.703174255200004},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A40)","v":639405},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A40)*Nøgletal!$N$7","v":3544.4612279999997},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A40)*Nøgletal!$N$7","v":48.990479999999998},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A40)","v":642987},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A40)*Nøgletal!$O$7","v":3378.7449999999999},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A40)*Nøgletal!$O$7","v":46.7},null,-0.34075381619117445,2.3269572703729223E-2,-0.13389041423580136]
["Hillerød Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A41,'V 2011'!$L$3:$L$198,\">0\")","v":1723732},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A41,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1726.7662991705586},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A41,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":23.866845876579941},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A41,'V 2012'!$L$3:$L$198,\">0\")","v":1704979},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A41,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1855.1045344869929},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A41,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":25.640698472522367},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A41,'V 2013'!$L$3:$L$198,\">0\")","v":1845982},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A41,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2186.9222943138548},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A41,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":30.226984026452723},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A41,'V 2014'!$L$3:$L$198,\">0\")","v":1958348},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A41,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2485.6631181934195},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A41,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":34.356090092514442},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A41,'V 2015'!$L$3:$L$198,\">0\")","v":1874427},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A41,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2496.5409238349057},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A41,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":34.506439859501121},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A41,'V 2016'!$L$3:$L$198,\">0\")","v":1973064},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A41,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2313.8068841500576},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A41,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":31.98074477056058},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A41,'V 2017'!$L$3:$L$198,\">0\")","v":1986139},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A41,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2541.5798165289179},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A41,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":35.128953925762509},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A41,'V 2018'!$L$3:$L$198,\">0\")","v":2103628},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A41,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2327.3661343094095},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A41,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":32.168156659425151},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A41,'V 2019'!$L$3:$L$198,\">0\")","v":1966683},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A41,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2030.3783468716833},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A41,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":28.06328053727275},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A41,'V 2020'!$L$3:$L$164,\">0\")","v":1962744},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A41,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2054.3275472269961},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A41,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":28.394299201478866},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A41)","v":1962744},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A41)*Nøgletal!$N$7","v":2080.9729073365465},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A41)*Nøgletal!$N$7","v":28.762583377146466},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A41)","v":2019949},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A41)*Nøgletal!$O$7","v":1920.5532536546712},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A41)*Nøgletal!$O$7","v":26.545311038765327},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A41,'S 2011'!$L$3:$L$99,\">0\")","v":2287971},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A41,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3688.8405174279196},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A41,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":50.986047234663715},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A41,'S 2012'!$L$3:$L$99,\">0\")","v":2285306},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A41,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3615.3681195717577},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A41,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":49.970533788137637},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A41,'S 2013'!$L$3:$L$99,\">0\")","v":2469165},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A41,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3462.2432482344343},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A41,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":47.854087743392327},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A41,'S 2014'!$L$3:$L$99,\">0\")","v":2432592},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A41,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3167.3104276592667},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A41,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":43.777614756866157},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A41,'S 2015'!$L$3:$L$99,\">0\")","v":2605324},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A41,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2722.6387666332121},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A41,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":37.631496428931754},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A41,'S 2016'!$L$3:$L$99,\">0\")","v":2592057},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A41,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2782.8225662680657},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A41,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":38.463338856504016},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A41,'S 2017'!$L$3:$L$99,\">0\")","v":2519868},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A41,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3325.5209872133933},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A41,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":45.964353658789129},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A41,'S 2018'!$L$3:$L$99,\">0\")","v":2697676},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A41,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3592.8816014364115},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A41,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":49.659731878872314},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A41,'S 2019'!$L$3:$L$99,\">0\")","v":2522876},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A41,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3709.8242939450352},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A41,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":51.27607870000049},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A41,'S 2020'!$L$3:$L$99,\">0\")","v":2686980},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A41,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3851.1359705025893},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A41,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":53.22924630964188},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A41)","v":2686980},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A41)*Nøgletal!$N$7","v":3890.8517570999998},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A41)*Nøgletal!$N$7","v":53.778186000000005},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A41)","v":2653107},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A41)*Nøgletal!$O$7","v":4033.5124999999998},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A41)*Nøgletal!$O$7","v":55.75},null,0.11222535126913065,9.3436401206199643E-2,9.9427258161698867E-2]
["Hørsholm Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A42,'V 2011'!$L$3:$L$198,\">0\")","v":1257705},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A42,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1888.4849065330643},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A42,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":26.102071963138421},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A42,'V 2012'!$L$3:$L$198,\">0\")","v":1261306},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A42,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2071.1741595144285},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A42,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":28.627148023696314},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A42,'V 2013'!$L$3:$L$198,\">0\")","v":1282827},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A42,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2066.2432589675441},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A42,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":28.558994595266675},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A42,'V 2014'!$L$3:$L$198,\">0\")","v":1282293},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A42,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1947.1040854035341},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A42,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":26.912288671783472},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A42,'V 2015'!$L$3:$L$198,\">0\")","v":1239161},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A42,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1802.0904157371692},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A42,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":24.9079532237342},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A42,'V 2016'!$L$3:$L$198,\">0\")","v":1261129},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A42,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1911.3391967757132},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A42,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":26.417957108164661},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A42,'V 2017'!$L$3:$L$198,\">0\")","v":1276867},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A42,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1994.5301168016326},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A42,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":27.567797053236117},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A42,'V 2018'!$L$3:$L$198,\">0\")","v":1266947},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A42,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1899.204941146387},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A42,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":26.250241066294222},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A42,'V 2019'!$L$3:$L$198,\">0\")","v":1191683},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A42,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1951.5903338229534},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A42,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":26.974296251872197},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A42,'V 2020'!$L$3:$L$164,\">0\")","v":1268944},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A42,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1863.1500722950498},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A42,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":25.751901482999997},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A42)","v":1268944},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A42)*Nøgletal!$N$7","v":1679.9574497999995},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A42)*Nøgletal!$N$7","v":23.219867999999998},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A42)","v":1285329},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A42)*Nøgletal!$O$7","v":1682.1374999999998},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A42)*Nøgletal!$O$7","v":23.25},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A42,'S 2011'!$L$3:$L$99,\">0\")","v":1216288},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A42,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2751.3126771623934},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A42,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":38.027818620074555},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A42,'S 2012'!$L$3:$L$99,\">0\")","v":1727999},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A42,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2609.8464711623342},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A42,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":36.072515150827016},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A42,'S 2013'!$L$3:$L$99,\">0\")","v":1741879},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A42,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2758.528633761885},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A42,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":38.127555407904424},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A42,'S 2014'!$L$3:$L$99,\">0\")","v":1243722},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A42,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2418.2415115178501},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A42,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":33.424208866867318},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A42,'S 2015'!$L$3:$L$99,\">0\")","v":1207473},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A42,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2331.0156546418448},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A42,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":32.218599234856178},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A42,'S 2016'!$L$3:$L$99,\">0\")","v":1209351},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A42,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2611.3320999994453},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A42,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":36.093049067027579},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A42,'S 2017'!$L$3:$L$99,\">0\")","v":1252543},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A42,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":2911.5914337461263},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A42,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":40.243143521024557},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A42,'S 2018'!$L$3:$L$99,\">0\")","v":1244567},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A42,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3093.7414907852453},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A42,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":42.760766976990269},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A42,'S 2019'!$L$3:$L$99,\">0\")","v":1170801},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A42,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":2657.8078476188084},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A42,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":36.73542291111},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A42,'S 2020'!$L$3:$L$99,\">0\")","v":1791878},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A42,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2856.3322751617497},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A42,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":39.479368004999998},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A42)","v":1791878},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A42)*Nøgletal!$N$7","v":3222.2374799999998},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A42)*Nøgletal!$N$7","v":44.536799999999999},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A42)","v":1827410},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A42)*Nøgletal!$O$7","v":3183.3999999999996},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A42)*Nøgletal!$O$7","v":44},null,-0.10926611370799003,0.15704769814939587,4.8652966478064677E-2]
["Assens Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A43,'V 2011'!$L$3:$L$198,\">0\")","v":992716},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A43,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1781.9740135997115},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A43,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":24.629910346920688},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A43,'V 2012'!$L$3:$L$198,\">0\")","v":992658},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A43,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2010.7930092212923},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A43,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":27.792577874516823},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A43,'V 2013'!$L$3:$L$198,\">0\")","v":953560},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A43,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2165.0000915947408},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A43,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":29.923981915614942},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A43,'V 2014'!$L$3:$L$198,\">0\")","v":960795},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A43,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2075.3787568720709},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A43,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":28.685262707285016},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A43,'V 2015'!$L$3:$L$198,\">0\")","v":906093},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A43,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2182.7157205742078},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A43,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":30.168842025904741},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A43,'V 2016'!$L$3:$L$198,\">0\")","v":911929},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A43,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2274.7637436383329},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A43,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":31.441102192651456},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A43,'V 2017'!$L$3:$L$198,\">0\")","v":874764},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A43,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2306.5515610343696},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A43,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":31.880463870551065},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A43,'V 2018'!$L$3:$L$198,\">0\")","v":928594},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A43,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2404.2897116206464},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A43,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":33.231371273263946},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A43,'V 2019'!$L$3:$L$198,\">0\")","v":896026},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A43,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2236.5574160237675},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A43,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":30.913025791620839},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A43,'V 2020'!$L$3:$L$164,\">0\")","v":911568},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A43,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2195.9627204286649},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A43,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":30.351938084708571},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A43)","v":911568},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A43)*Nøgletal!$N$7","v":2255.2158188902476},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A43)*Nøgletal!$N$7","v":31.170916639809924},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A43)","v":932272},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A43)*Nøgletal!$O$7","v":2261.334443514339},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A43)*Nøgletal!$O$7","v":31.255486434199575},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A43,'S 2011'!$L$3:$L$99,\">0\")","v":1843200},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A43,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3971.7173719831048},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A43,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":54.895886274818317},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A43,'S 2012'!$L$3:$L$99,\">0\")","v":1843200},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A43,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4252.3885365268789},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A43,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":58.775238929189761},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A43,'S 2013'!$L$3:$L$99,\">0\")","v":1682064},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A43,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":4487.4349893631343},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A43,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":62.023980502600338},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A43,'S 2014'!$L$3:$L$99,\">0\")","v":1668357},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A43,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":4771.2428854240961},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A43,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":65.946688119199678},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A43,'S 2015'!$L$3:$L$99,\">0\")","v":1704490},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A43,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4780.1656340116424},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A43,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":66.070015673968797},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A43,'S 2016'!$L$3:$L$99,\">0\")","v":1698275},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A43,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4888.0293810317307},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A43,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":67.560876033610668},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A43,'S 2017'!$L$3:$L$99,\">0\")","v":1710064},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A43,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":5152.9452628815388},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A43,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":71.22246389608209},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A43,'S 2018'!$L$3:$L$99,\">0\")","v":1740886},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A43,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":6233.2030413869734},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A43,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":86.153462907905649},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A43,'S 2019'!$L$3:$L$99,\">0\")","v":1752301},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A43,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":6021.0014141004131},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A43,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":83.220475661374067},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A43,'S 2020'!$L$3:$L$99,\">0\")","v":1720381},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A43,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4169.0176488368097},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A43,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":57.622911525042291},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A43)","v":1720381},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A43)*Nøgletal!$N$7","v":5380.475625},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A43)*Nøgletal!$N$7","v":74.3673203178991},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A43)","v":1683878},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A43)*Nøgletal!$O$7","v":5321.875},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A43)*Nøgletal!$O$7","v":73.557360055286807},null,0.26900528641620647,0.33994302755302863,0.31797292126508508]
["Kerteminde Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A44,'V 2011'!$L$3:$L$198,\">0\")","v":1236693},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A44,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1862.7364288755994},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A44,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":25.7461842277208},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A44,'V 2012'!$L$3:$L$198,\">0\")","v":1196654},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A44,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1905.8222627566461},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A44,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":26.341703700852051},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A44,'V 2013'!$L$3:$L$198,\">0\")","v":1237814},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A44,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1783.3076529361529},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A44,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":24.648343509829342},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A44,'V 2014'!$L$3:$L$198,\">0\")","v":1197826},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A44,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1697.7007474669354},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A44,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":23.465110538589297},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A44,'V 2015'!$L$3:$L$198,\">0\")","v":1203216},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A44,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1675.8093933506548},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A44,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":23.162534807887422},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A44,'V 2016'!$L$3:$L$198,\">0\")","v":1198474},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A44,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1713.6451914297065},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A44,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":23.68548986081143},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A44,'V 2017'!$L$3:$L$198,\">0\")","v":1171556},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A44,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1775.3723062669271},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A44,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":24.538663528222909},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A44,'V 2018'!$L$3:$L$198,\">0\")","v":1219519},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A44,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1918.8046050543935},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A44,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":26.521141742286023},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A44,'V 2019'!$L$3:$L$198,\">0\")","v":1216212},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A44,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2014.7087829426309},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A44,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":27.846700524431661},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A44,'V 2020'!$L$3:$L$164,\">0\")","v":1256456},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A44,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2063.4652622726317},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A44,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":28.520597958156625},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A44)","v":1256456},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A44)*Nøgletal!$N$7","v":2036.3229570459619},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A44)*Nøgletal!$N$7","v":28.145445156129401},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A44)","v":1231357},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A44)*Nøgletal!$O$7","v":1954.3216202754356},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A44)*Nøgletal!$O$7","v":27.012047274021228},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A44,'S 2011'!$L$3:$L$99,\">0\")","v":1074785},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A44,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2752.9913304126449},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A44,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":38.051020461819562},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A44,'S 2012'!$L$3:$L$99,\">0\")","v":1035987},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A44,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2739.2948561319854},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A44,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":37.861711902308024},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A44,'S 2013'!$L$3:$L$99,\">0\")","v":1038047},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A44,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3013.3067983666401},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A44,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":41.649022783229306},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A44,'S 2014'!$L$3:$L$99,\">0\")","v":1054230},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A44,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2823.7245543409249},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A44,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":39.02867386787733},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A44,'S 2015'!$L$3:$L$99,\">0\")","v":1047712},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A44,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2969.7073320843087},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A44,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":41.046404037101716},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A44,'S 2016'!$L$3:$L$99,\">0\")","v":1049800},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A44,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3033.0551367475423},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A44,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":41.921978393193399},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A44,'S 2017'!$L$3:$L$99,\">0\")","v":1027799},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A44,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3128.1852018141744},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A44,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":43.236837620099173},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A44,'S 2018'!$L$3:$L$99,\">0\")","v":1053408},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A44,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3680.4669511292291},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A44,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":50.870310312774421},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A44,'S 2019'!$L$3:$L$99,\">0\")","v":1047488},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A44,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3285.0651938260116},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A44,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":45.405185816530917},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A44,'S 2020'!$L$3:$L$99,\">0\")","v":1088463},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A44,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3236.1470185274998},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A44,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":44.72905346962682},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A44)","v":1088463},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A44)*Nøgletal!$N$7","v":3169.5777749999997},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A44)*Nøgletal!$N$7","v":43.80895335176227},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A44)","v":1085977},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A44)*Nøgletal!$O$7","v":3131.375},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A44)*Nøgletal!$O$7","v":43.280926053904636},null,4.9167015783934259E-2,0.13744455545765896,0.10181901652268613]
["Skive Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A45,'V 2011'!$L$3:$L$198,\">0\")","v":2389171},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A45,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1977.656544911669},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A45,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":27.334575603478495},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A45,'V 2012'!$L$3:$L$198,\">0\")","v":2316736},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A45,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2062.1895060207817},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A45,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":28.502964837882264},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A45,'V 2013'!$L$3:$L$198,\">0\")","v":2325912},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A45,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1937.453589859897},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A45,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":26.778902416861051},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A45,'V 2014'!$L$3:$L$198,\">0\")","v":2366608},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A45,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1879.1984382734211},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A45,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":25.973717184152331},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A45,'V 2015'!$L$3:$L$198,\">0\")","v":2371191},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A45,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1943.6322860303785},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A45,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":26.864302502147602},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A45,'V 2016'!$L$3:$L$198,\">0\")","v":2435328},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A45,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1963.2754782764912},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A45,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":27.135804813773206},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A45,'V 2017'!$L$3:$L$198,\">0\")","v":2419133},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A45,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2049.0119355719467},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A45,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":28.320828411498919},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A45,'V 2018'!$L$3:$L$198,\">0\")","v":2491754},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A45,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2054.2223329989856},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A45,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":28.392844961976305},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A45,'V 2019'!$L$3:$L$198,\">0\")","v":2405025},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A45,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2018.8917277631303},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A45,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":27.904515933146243},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A45,'V 2020'!$L$3:$L$164,\">0\")","v":2528411},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A45,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1985.3394903757799},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A45,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":27.440766971330753},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A45)","v":2528411},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A45)*Nøgletal!$N$7","v":1929.4080666},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A45)*Nøgletal!$N$7","v":26.667699607463721},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A45)","v":2578326},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A45)*Nøgletal!$O$7","v":1922.7935},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A45)*Nøgletal!$O$7","v":26.576275051831377},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A45,'S 2011'!$L$3:$L$99,\">0\")","v":1945733},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A45,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3295.9150072919674},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A45,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":45.555148684063134},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A45,'S 2012'!$L$3:$L$99,\">0\")","v":1932473},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A45,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3279.5174201910131},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A45,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":45.328506153296658},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A45,'S 2013'!$L$3:$L$99,\">0\")","v":1859167},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A45,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3343.0926629406977},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A45,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":46.207224090403564},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A45,'S 2014'!$L$3:$L$99,\">0\")","v":1849759},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A45,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3242.5729029492704},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A45,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":44.817870116783283},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A45,'S 2015'!$L$3:$L$99,\">0\")","v":1730872},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A45,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3292.9678168738856},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A45,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":45.514413502057856},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A45,'S 2016'!$L$3:$L$99,\">0\")","v":1790427},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A45,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3387.7733133604902},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A45,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":46.824786639398624},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A45,'S 2017'!$L$3:$L$99,\">0\")","v":1779854},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A45,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3791.9337212024693},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A45,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":52.410970576399023},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A45,'S 2018'!$L$3:$L$99,\">0\")","v":1813477},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A45,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4065.4633670933899},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A45,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":56.19161530191279},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A45,'S 2019'!$L$3:$L$99,\">0\")","v":1826760},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A45,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3995.5413927207755},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A45,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":55.225174743894627},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A45,'S 2020'!$L$3:$L$99,\">0\")","v":1875267},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A45,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3929.1389445577497},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A45,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":54.307380021530754},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A45)","v":1875267},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A45)*Nøgletal!$N$7","v":3853.2303075},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A45)*Nøgletal!$N$7","v":53.258193607463724},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A45)","v":1848100},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A45)*Nøgletal!$O$7","v":3806.7874999999999},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A45)*Nøgletal!$O$7","v":52.61627505183138},null,-2.7741442290789363E-2,0.15500171927302889,8.6470704584602376E-2]
["Tønder Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A46,'V 2011'!$L$3:$L$198,\">0\")","v":1628828},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A46,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1689.549995227158},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A46,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":23.352453285793477},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A46,'V 2012'!$L$3:$L$198,\">0\")","v":1686594},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A46,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2097.230635818416},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A46,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":28.987292824027865},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A46,'V 2013'!$L$3:$L$198,\">0\")","v":1650174},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A46,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2371.0769573234097},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A46,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":32.772314544898549},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A46,'V 2014'!$L$3:$L$198,\">0\")","v":1477701},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A46,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2324.9103729571339},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A46,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":32.134213862572693},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A46,'V 2015'!$L$3:$L$198,\">0\")","v":1694221},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A46,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2329.5583776383005},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A46,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":32.19845718919558},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A46,'V 2016'!$L$3:$L$198,\">0\")","v":1690899},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A46,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2300.4136464826724},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A46,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":31.79562745656769},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A46,'V 2017'!$L$3:$L$198,\">0\")","v":1672832},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A46,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2309.1885630221568},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A46,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":31.916911721107908},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A46,'V 2018'!$L$3:$L$198,\">0\")","v":1689591},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A46,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2291.8195871612561},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A46,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":31.676842946250954},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A46,'V 2019'!$L$3:$L$198,\">0\")","v":1570503},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A46,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2404.2772768142709},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A46,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":33.231199403099808},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A46,'V 2020'!$L$3:$L$164,\">0\")","v":1588162},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A46,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2458.4112098815499},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A46,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":33.979422389516941},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A46)","v":1588162},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A46)*Nøgletal!$N$7","v":2446.0865688000004},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A46)*Nøgletal!$N$7","v":33.809074897028339},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A46)","v":1587509},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A46)*Nøgletal!$O$7","v":2454.9679999999998},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A46)*Nøgletal!$O$7","v":33.931831375259158},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A46,'S 2011'!$L$3:$L$99,\">0\")","v":2031963},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A46,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3056.9151556607749},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A46,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":42.251764418255355},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A46,'S 2012'!$L$3:$L$99,\">0\")","v":2116520},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A46,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3369.8943653902593},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A46,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":46.577669183002897},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A46,'S 2013'!$L$3:$L$99,\">0\")","v":1845276},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A46,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3609.6555031500739},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A46,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":49.891575717347258},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A46,'S 2014'!$L$3:$L$99,\">0\")","v":1996876},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A46,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3579.8597247242838},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A46,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":49.479747404620369},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A46,'S 2015'!$L$3:$L$99,\">0\")","v":1755266},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A46,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3859.5870916571457},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A46,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":53.346055171487848},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A46,'S 2016'!$L$3:$L$99,\">0\")","v":1797771},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A46,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3856.5018901450298},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A46,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":53.303412441534626},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A46,'S 2017'!$L$3:$L$99,\">0\")","v":1705659},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A46,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3969.0219384364409},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A46,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":54.858630800780119},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A46,'S 2018'!$L$3:$L$99,\">0\")","v":1807702},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A46,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3996.5137662454395},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A46,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":55.23861459910767},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A46,'S 2019'!$L$3:$L$99,\">0\")","v":2009750},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A46,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4014.2108594359574},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A46,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":55.483218513282068},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A46,'S 2020'!$L$3:$L$99,\">0\")","v":2223091},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A46,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4071.8968553340001},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A46,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":56.280537046772636},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A46)","v":2223091},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A46)*Nøgletal!$N$7","v":4078.6092899999999},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A46)*Nøgletal!$N$7","v":56.373314305459573},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A46)","v":1740969},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A46)*Nøgletal!$O$7","v":4114.7999999999993},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A46)*Nøgletal!$O$7","v":56.87353144436765},null,0.45303069274959956,0.34606287399905111,0.38413909955095243]
["Thisted Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A47,'V 2011'!$L$3:$L$198,\">0\")","v":3176133},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A47,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1955.983704537653},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A47,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":27.035020104183182},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A47,'V 2012'!$L$3:$L$198,\">0\")","v":2913469},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A47,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2111.3889537250552},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A47,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":29.182984847616524},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A47,'V 2013'!$L$3:$L$198,\">0\")","v":3114923},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A47,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2103.4077522700727},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A47,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":29.072671074914627},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A47,'V 2014'!$L$3:$L$198,\">0\")","v":3139404},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A47,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2107.9030949467947},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A47,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":29.134804353100137},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A47,'V 2015'!$L$3:$L$198,\">0\")","v":3041467},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A47,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2168.0265270500777},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A47,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":29.965812398757123},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A47,'V 2016'!$L$3:$L$198,\">0\")","v":3117073},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A47,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1879.436712316035},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A47,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":25.977010536503595},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A47,'V 2017'!$L$3:$L$198,\">0\")","v":3093947},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A47,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1896.069063693488},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A47,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":26.206897908686777},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A47,'V 2018'!$L$3:$L$198,\">0\")","v":3253917},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A47,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2060.8244074608174},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A47,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":28.484096855021669},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A47,'V 2019'!$L$3:$L$198,\">0\")","v":3117911},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A47,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2020.8615336187997},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A47,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":27.931741998877676},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A47,'V 2020'!$L$3:$L$164,\">0\")","v":3225442},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A47,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2030.6953494065699},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A47,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":28.0676620512311},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A47)","v":3225442},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A47)*Nøgletal!$N$7","v":2005.74388875},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A47)*Nøgletal!$N$7","v":27.722790445749826},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A47)","v":3296665},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A47)*Nøgletal!$O$7","v":1937.5355},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A47)*Nøgletal!$O$7","v":26.780034554250175},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A47,'S 2011'!$L$3:$L$99,\">0\")","v":2430339},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A47,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3001.5619417636563},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A47,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":41.486688897908174},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A47,'S 2012'!$L$3:$L$99,\">0\")","v":2260208},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A47,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3198.4708474706199},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A47,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":44.208304733526198},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A47,'S 2013'!$L$3:$L$99,\">0\")","v":1943145},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A47,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3391.6892168414856},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A47,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":46.878911082812522},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A47,'S 2014'!$L$3:$L$99,\">0\")","v":1929535},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A47,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3642.1114929085475},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A47,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":50.340172673234939},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A47,'S 2015'!$L$3:$L$99,\">0\")","v":1894027},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A47,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3985.4746907424696},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A47,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":55.086035808465368},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A47,'S 2016'!$L$3:$L$99,\">0\")","v":1919926},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A47,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3581.6385071884306},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A47,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":49.504333202327999},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A47,'S 2017'!$L$3:$L$99,\">0\")","v":1896331},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A47,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3602.3026429906677},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A47,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":49.789946689573846},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A47,'S 2018'!$L$3:$L$99,\">0\")","v":1922851},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A47,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3705.2047062756642},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A47,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":51.212228144791489},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A47,'S 2019'!$L$3:$L$99,\">0\")","v":2423376},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A47,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3715.9441530061481},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A47,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":51.360665556408399},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A47,'S 2020'!$L$3:$L$99,\">0\")","v":1918023},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A47,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3704.6540973796195},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A47,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":51.204617793774979},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A47)","v":1918023},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A47)*Nøgletal!$N$7","v":3799.9860570000001},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A47)*Nøgletal!$N$7","v":52.522267546648244},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A47)","v":1931111},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A47)*Nøgletal!$O$7","v":3944.8024999999998},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A47)*Nøgletal!$O$7","v":54.523876986869389},null,-9.4316759873077638E-3,0.31424990606128056,0.18654237795846684]
["Odense Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A48,'V 2011'!$L$3:$L$198,\">0\")","v":9448272},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A48,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1945.2276914767792},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A48,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":26.886353717716371},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A48,'V 2012'!$L$3:$L$198,\">0\")","v":9277391},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A48,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2020.5310805792894},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A48,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":27.927174576078642},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A48,'V 2013'!$L$3:$L$198,\">0\")","v":9368995},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A48,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2063.8728821859345},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A48,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":28.526231958340492},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A48,'V 2014'!$L$3:$L$198,\">0\")","v":9512233},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A48,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2042.1391621913822},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A48,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":28.225834999189804},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A48,'V 2015'!$L$3:$L$198,\">0\")","v":9284040},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A48,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2114.2434021043805},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A48,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":29.222438176978308},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A48,'V 2016'!$L$3:$L$198,\">0\")","v":9346524},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A48,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2180.6234636961526},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A48,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":30.139923478868734},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A48,'V 2017'!$L$3:$L$198,\">0\")","v":9749645.3489999995},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A48,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2171.8668557565702},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A48,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":30.018892270305049},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A48,'V 2018'!$L$3:$L$198,\">0\")","v":9783168},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A48,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2020.5957914089793},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A48,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":27.928068989757836},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A48,'V 2019'!$L$3:$L$198,\">0\")","v":9795794},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A48,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1990.0698298711147},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A48,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":27.506148305060332},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A48,'V 2020'!$L$3:$L$164,\">0\")","v":10086380},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A48,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1963.740105125438},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A48,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":27.142226746723406},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A48)","v":10086380},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A48)*Nøgletal!$N$7","v":2093.3397241439825},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A48)*Nøgletal!$N$7","v":28.933513809868455},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A48)","v":10244161},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A48)*Nøgletal!$O$7","v":1861.7579508832885},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A48)*Nøgletal!$O$7","v":25.73265999838685},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A48,'S 2011'!$L$3:$L$99,\">0\")","v":10022892.810752045},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A48,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2712.6433276180692},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A48,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":37.49334246880538},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A48,'S 2012'!$L$3:$L$99,\">0\")","v":9695853.1017010566},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A48,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3106.6411899412205},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A48,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":42.939062749705883},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A48,'S 2013'!$L$3:$L$99,\">0\")","v":9400564.4305934515},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A48,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3348.6498754409627},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A48,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":46.284034214802531},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A48,'S 2014'!$L$3:$L$99,\">0\")","v":9442107.7304314449},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A48,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3480.121185023716},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A48,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":48.101191223548255},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A48,'S 2015'!$L$3:$L$99,\">0\")","v":9473459.5655482598},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A48,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3559.9023619870641},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A48,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":49.203902722696121},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A48,'S 2016'!$L$3:$L$99,\">0\")","v":9603686.166396657},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A48,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3784.2543799573386},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A48,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":52.304829024980499},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A48,'S 2017'!$L$3:$L$99,\">0\")","v":9474370.6564631648},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A48,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3868.8331663878275},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A48,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":53.473851643231903},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A48,'S 2018'!$L$3:$L$99,\">0\")","v":9709159.5714103002},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A48,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3674.4960358403091},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A48,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":50.787782112512907},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A48,'S 2019'!$L$3:$L$99,\">0\")","v":9707361.8483969979},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A48,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3634.8388991153661},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A48,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":50.239653063101123},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A48,'S 2020'!$L$3:$L$99,\">0\")","v":10163668.149748465},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A48,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3528.1322957311199},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A48,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":48.764786395730759},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A48)","v":10165655.8923},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A48)*Nøgletal!$N$7","v":3391.1321597999995},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A48)*Nøgletal!$N$7","v":46.871211607463714},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A48)","v":9822379.2297211662},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A48)*Nøgletal!$O$7","v":3350.2589999999996},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A48)*Nøgletal!$O$7","v":46.306275051831371},null,-4.2910010462642659E-2,0.23505326553263123,0.11896978888353255]
["Sorø Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A49,'V 2011'!$L$3:$L$198,\">0\")","v":1018639},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A49,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1797.0187629932645},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A49,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":24.837854360653278},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A49,'V 2012'!$L$3:$L$198,\">0\")","v":994835},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A49,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1857.2426772005076},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A49,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":25.670251239813517},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A49,'V 2013'!$L$3:$L$198,\">0\")","v":1030891},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A49,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1804.0729443040402},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A49,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":24.935355138963928},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A49,'V 2014'!$L$3:$L$198,\">0\")","v":1010127},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A49,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1801.6200507452327},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A49,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":24.901451979892645},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A49,'V 2015'!$L$3:$L$198,\">0\")","v":1030910},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A49,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1653.2221726817672},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A49,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":22.850341018407285},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A49,'V 2016'!$L$3:$L$198,\">0\")","v":1018993},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A49,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1653.6694068397462},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A49,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":22.856522554799536},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A49,'V 2017'!$L$3:$L$198,\">0\")","v":1028048},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A49,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1695.4357675856736},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A49,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":23.433804666007926},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A49,'V 2018'!$L$3:$L$198,\">0\")","v":1029632},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A49,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1726.6534838786133},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A49,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":23.865286577451464},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A49,'V 2019'!$L$3:$L$198,\">0\")","v":970867},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A49,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1740.5675339190213},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A49,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":24.057602403856546},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A49,'V 2020'!$L$3:$L$164,\">0\")","v":1023158},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A49,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1881.5112804626172},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A49,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":26.005684595198581},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A49)","v":1023158},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A49)*Nøgletal!$N$7","v":1841.3720141881936},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A49)*Nøgletal!$N$7","v":25.450891695759413},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A49)","v":996962},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A49)*Nøgletal!$O$7","v":1879.3473087565021},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A49)*Nøgletal!$O$7","v":25.975774827318624},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A49,'S 2011'!$L$3:$L$99,\">0\")","v":1017863},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A49,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":4597.386937169751},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A49,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":63.543703347197663},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A49,'S 2012'!$L$3:$L$99,\">0\")","v":1033458},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A49,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4954.5080115442724},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A49,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":68.479723725560092},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A49,'S 2013'!$L$3:$L$99,\">0\")","v":1023049},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A49,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":4843.116335820403},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A49,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":66.94010139350938},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A49,'S 2014'!$L$3:$L$99,\">0\")","v":1005569},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A49,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":4697.4940211643097},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A49,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":64.927353436963514},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A49,'S 2015'!$L$3:$L$99,\">0\")","v":1006381},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A49,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4395.830524437557},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A49,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":60.757851063407848},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A49,'S 2016'!$L$3:$L$99,\">0\")","v":1021959},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A49,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4411.0096383040482},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A49,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":60.967652222585329},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A49,'S 2017'!$L$3:$L$99,\">0\")","v":1030534},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A49,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4956.7228963550679},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A49,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":68.510337199102523},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A49,'S 2018'!$L$3:$L$99,\">0\")","v":1052583},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A49,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4894.561959469801},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A49,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":67.651167373459586},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A49,'S 2019'!$L$3:$L$99,\">0\")","v":1024990},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A49,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4842.7074763090004},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A49,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":66.934450259972365},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A49,'S 2020'!$L$3:$L$99,\">0\")","v":1061816},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A49,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3909.7538007620396},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A49,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":54.039444378189913},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A49)","v":1061816},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A49)*Nøgletal!$N$7","v":4796.5399754999999},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A49)*Nøgletal!$N$7","v":66.29633691085003},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A49)","v":1041804},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A49)*Nøgletal!$O$7","v":4486.5974999999999},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A49)*Nøgletal!$O$7","v":62.012404975812025},null,4.5813960020152741E-2,-2.4098349493713762E-2,-4.4509048598195535E-3]
["Horsens Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A50,'V 2011'!$L$3:$L$198,\">0\")","v":3912644},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A50,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2164.9742940558481},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A50,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":29.923625349769846},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A50,'V 2012'!$L$3:$L$198,\">0\")","v":3848455},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A50,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1527.4389982200737},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A50,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":21.111803707257412},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A50,'V 2013'!$L$3:$L$198,\">0\")","v":3839139},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A50,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1454.5826001478492},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A50,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":20.104804424987549},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A50,'V 2014'!$L$3:$L$198,\">0\")","v":3899023},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A50,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1338.7194592649669},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A50,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":18.503378842639489},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A50,'V 2015'!$L$3:$L$198,\">0\")","v":3811266},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A50,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2027.2469910828065},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A50,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":28.019999876749228},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A50,'V 2016'!$L$3:$L$198,\">0\")","v":3986467},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A50,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2018.4682147266749},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A50,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":27.898662262980999},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A50,'V 2017'!$L$3:$L$198,\">0\")","v":3893014},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A50,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2059.2484675103101},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A50,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":28.462314685698828},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A50,'V 2018'!$L$3:$L$198,\">0\")","v":4007560},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A50,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2072.7646361118227},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A50,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":28.649131114192436},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A50,'V 2019'!$L$3:$L$198,\">0\")","v":4064939},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A50,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1995.1317810159806},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A50,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":27.576113075549145},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A50,'V 2020'!$L$3:$L$164,\">0\")","v":4039714},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A50,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1961.9744134290299},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A50,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":27.117821885681135},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A50)","v":4039714},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A50)*Nøgletal!$N$7","v":1969.4744853},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A50)*Nøgletal!$N$7","v":27.221485629578442},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A50)","v":4155320},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A50)*Nøgletal!$O$7","v":1990.5934999999999},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A50)*Nøgletal!$O$7","v":27.513386316516932},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A50,'S 2011'!$L$3:$L$99,\">0\")","v":4617371},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A50,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2771.8051238376315},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A50,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":38.311059071701891},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A50,'S 2012'!$L$3:$L$99,\">0\")","v":4494520},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A50,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2863.3265922265891},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A50,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":39.576041357658461},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A50,'S 2013'!$L$3:$L$99,\">0\")","v":4523037},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A50,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2939.4477770420617},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A50,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":40.628165543083099},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A50,'S 2014'!$L$3:$L$99,\">0\")","v":4550739},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A50,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3064.5014355036888},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A50,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":42.356619702884437},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A50,'S 2015'!$L$3:$L$99,\">0\")","v":4585796},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A50,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3245.1677294113424},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A50,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":44.853735029873427},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A50,'S 2016'!$L$3:$L$99,\">0\")","v":4695784},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A50,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3516.8851530021716},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A50,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":48.609331762296783},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A50,'S 2017'!$L$3:$L$99,\">0\")","v":4609532},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A50,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3660.0555014701813},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A50,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":50.588189377611357},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A50,'S 2018'!$L$3:$L$99,\">0\")","v":4825839},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A50,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3597.792041160692},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A50,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":49.727602503948759},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A50,'S 2019'!$L$3:$L$99,\">0\")","v":4965867},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A50,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3448.5929289148175},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A50,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":47.665417123909023},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A50,'S 2020'!$L$3:$L$99,\">0\")","v":4907722},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A50,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3369.55786638471},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A50,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":46.573018194674638},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A50)","v":4907722},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A50)*Nøgletal!$N$7","v":3392.2050918},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A50)*Nøgletal!$N$7","v":46.886041351762273},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A50)","v":5090305},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A50)*Nøgletal!$O$7","v":3289.6315},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A50)*Nøgletal!$O$7","v":45.468299930891504},null,-8.0546357771835025E-2,0.18681918570286257,6.9568751818582894E-2]
["Aabenraa Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A51,'V 2011'!$L$3:$L$198,\">0\")","v":3038321},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A51,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1661.9255504531434},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A51,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":22.970636495551396},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A51,'V 2012'!$L$3:$L$198,\">0\")","v":2705543},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A51,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1687.2852253316646},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A51,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":23.321150315572421},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A51,'V 2013'!$L$3:$L$198,\">0\")","v":2689551},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A51,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1743.3375310857436},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A51,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":24.095888473887268},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A51,'V 2014'!$L$3:$L$198,\">0\")","v":2661197},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A51,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1716.3696358094198},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A51,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":23.723146313882786},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A51,'V 2015'!$L$3:$L$198,\">0\")","v":2660153},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A51,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1700.0352204294898},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A51,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":23.497376923697164},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A51,'V 2016'!$L$3:$L$198,\">0\")","v":2784712},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A51,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1713.9118922010859},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A51,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":23.689176118881633},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A51,'V 2017'!$L$3:$L$198,\">0\")","v":2739701},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A51,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1787.1561631843344},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A51,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":24.701536464192603},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A51,'V 2018'!$L$3:$L$198,\">0\")","v":2802945},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A51,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1779.0005542377232},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A51,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":24.588812083451604},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A51,'V 2019'!$L$3:$L$198,\">0\")","v":2790668},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A51,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1979.5694443219456},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A51,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":27.36101512538972},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A51,'V 2020'!$L$3:$L$164,\">0\")","v":2779145},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A51,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1953.1948173069577},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A51,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":26.996472941353943},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A51)","v":2779145},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A51)*Nøgletal!$N$7","v":1820.460716197352},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A51)*Nøgletal!$N$7","v":25.161862006874252},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A51)","v":1831488},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A51)*Nøgletal!$O$7","v":1855.9682721287281},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A51)*Nøgletal!$O$7","v":25.652636795144829},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A51,'S 2011'!$L$3:$L$99,\">0\")","v":3068492},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A51,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3090.3403089246826},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A51,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":42.713756861433076},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A51,'S 2012'!$L$3:$L$99,\">0\")","v":2658246},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A51,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3596.9347757495643},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A51,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":49.715753638556528},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A51,'S 2013'!$L$3:$L$99,\">0\")","v":2499826},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A51,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3516.065274437502},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A51,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":48.597999646682823},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A51,'S 2014'!$L$3:$L$99,\">0\")","v":2629759},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A51,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3875.8823140496597},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A51,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":53.571282847956596},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A51,'S 2015'!$L$3:$L$99,\">0\")","v":2560730},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A51,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4623.7776531573509},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A51,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":63.908467908187298},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A51,'S 2016'!$L$3:$L$99,\">0\")","v":2564207},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A51,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4665.8712770019274},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A51,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":64.490273351788915},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A51,'S 2017'!$L$3:$L$99,\">0\")","v":2519810},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A51,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4708.0032896221373},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A51,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":65.072609393533341},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A51,'S 2018'!$L$3:$L$99,\">0\")","v":2587423},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A51,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4900.7117565886074},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A51,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":67.736168024721593},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A51,'S 2019'!$L$3:$L$99,\">0\")","v":2520874},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A51,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4829.5441246964383},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A51,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":66.752510362079306},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A51,'S 2020'!$L$3:$L$99,\">0\")","v":2581750},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A51,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4749.2812712129398},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A51,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":65.643141274539602},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A51)","v":2581750},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A51)*Nøgletal!$N$7","v":4932.1504826999999},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A51)*Nøgletal!$N$7","v":68.170704667588112},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A51)","v":2553876},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A51)*Nøgletal!$O$7","v":4872.7034999999996},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A51)*Nøgletal!$O$7","v":67.349046302695228},null,0.11675777030004554,0.57675304752941892,0.41588706760813576]
["Vesthimmerlands Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A52,'V 2011'!$L$3:$L$198,\">0\")","v":1143540},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A52,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1936.5892786926772},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A52,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":26.766956167141359},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A52,'V 2012'!$L$3:$L$198,\">0\")","v":1154865},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A52,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2017.0488705382206},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A52,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":27.87904451331335},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A52,'V 2013'!$L$3:$L$198,\">0\")","v":1193516},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A52,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2009.0325507516832},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A52,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":27.768245345565767},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A52,'V 2014'!$L$3:$L$198,\">0\")","v":1199879},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A52,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1948.7887936381346},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A52,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":26.935574203706075},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A52,'V 2015'!$L$3:$L$198,\">0\")","v":1155871},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A52,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2055.0515324045286},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A52,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":28.404305907457207},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A52,'V 2016'!$L$3:$L$198,\">0\")","v":1144889},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A52,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1921.3941760177765},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A52,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":26.556934015449574},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A52,'V 2017'!$L$3:$L$198,\">0\")","v":1124938},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A52,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2029.1899775557943},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A52,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":28.046855253017199},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A52,'V 2018'!$L$3:$L$198,\">0\")","v":1176147},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A52,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1988.1750976574722},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A52,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":27.479959884692089},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A52,'V 2019'!$L$3:$L$198,\">0\")","v":1175502},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A52,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1959.850507311319},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A52,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":27.088465892347191},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A52,'V 2020'!$L$3:$L$164,\">0\")","v":1233627.5719999999},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A52,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1922.3237839254055},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A52,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":26.569782777130698},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A52)","v":1233627.5719999999},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A52)*Nøgletal!$N$7","v":1990.0280827619397},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A52)*Nøgletal!$N$7","v":27.50557128903856},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A52)","v":560146},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A52)*Nøgletal!$O$7","v":1531.8053813889592},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A52)*Nøgletal!$O$7","v":21.172154545804553},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A52,'S 2011'!$L$3:$L$99,\">0\")","v":2116212},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A52,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2811.7372336189278},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A52,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":38.862988716225679},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A52,'S 2012'!$L$3:$L$99,\">0\")","v":2073770},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A52,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3147.2530703986272},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A52,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":43.500387980630656},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A52,'S 2013'!$L$3:$L$99,\">0\")","v":2045867},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A52,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3310.1623706345636},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A52,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":45.752071466960111},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A52,'S 2014'!$L$3:$L$99,\">0\")","v":2067171},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A52,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3637.5296183040568},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A52,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":50.2768433766974},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A52,'S 2015'!$L$3:$L$99,\">0\")","v":2028833},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A52,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3778.8966450091671},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A52,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":52.230776019477091},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A52,'S 2016'!$L$3:$L$99,\">0\")","v":2040533},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A52,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4131.9096316998721},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A52,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":57.110015642016194},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A52,'S 2017'!$L$3:$L$99,\">0\")","v":2011817},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A52,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4371.2484267050786},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A52,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":60.418084681480011},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A52,'S 2018'!$L$3:$L$99,\">0\")","v":2084786},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A52,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4316.4297686433083},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A52,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":59.660397631559206},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A52,'S 2019'!$L$3:$L$99,\">0\")","v":2003290},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A52,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4242.1914188140618},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A52,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":58.634297426593804},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A52,'S 2020'!$L$3:$L$99,\">0\")","v":2082756},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A52,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4338.0197920382398},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A52,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":59.958808459408985},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A52)","v":2082756},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A52)*Nøgletal!$N$7","v":4425.1845456000001},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A52)*Nøgletal!$N$7","v":61.163573539737392},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A52)","v":2017831},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A52)*Nøgletal!$O$7","v":4371.848},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A52)*Nøgletal!$O$7","v":60.426371803731861},null,-0.20901897049485535,0.5548565305916181,0.24331243146017592]
["Faaborg-Midtfyn Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A53,'V 2011'!$L$3:$L$198,\">0\")","v":2275737},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A53,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1660.2095693296358},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A53,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":22.946918719138022},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A53,'V 2012'!$L$3:$L$198,\">0\")","v":2341400},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A53,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1627.3344369727927},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A53,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":22.492528499969495},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A53,'V 2013'!$L$3:$L$198,\">0\")","v":2322105},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A53,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1752.6229903141314},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A53,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":24.224229306345983},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A53,'V 2014'!$L$3:$L$198,\">0\")","v":2323468},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A53,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1693.9485831483801},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A53,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":23.41324924876821},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A53,'V 2015'!$L$3:$L$198,\">0\")","v":2154243},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A53,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1687.3453816011913},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A53,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":23.321981777487093},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A53,'V 2016'!$L$3:$L$198,\">0\")","v":2229940},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A53,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1674.371336868126},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A53,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":23.142658422503469},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A53,'V 2017'!$L$3:$L$198,\">0\")","v":2026116},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A53,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1738.1035140379686},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A53,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":24.023545460096322},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A53,'V 2018'!$L$3:$L$198,\">0\")","v":2518413},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A53,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1757.9320717114106},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A53,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":24.297609837061657},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A53,'V 2019'!$L$3:$L$198,\">0\")","v":2319344},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A53,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1940.7354565630362},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A53,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":26.824263394098633},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A53,'V 2020'!$L$3:$L$164,\">0\")","v":2463946},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A53,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1942.9199132681786},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A53,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":26.854456299491069},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A53)","v":2463946},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A53)*Nøgletal!$N$7","v":1922.7833022133943},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A53)*Nøgletal!$N$7","v":26.576134101083543},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A53)","v":2415396},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A53)*Nøgletal!$O$7","v":1885.5427864697963},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A53)*Nøgletal!$O$7","v":26.061406862056621},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A53,'S 2011'!$L$3:$L$99,\">0\")","v":2387616},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A53,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3542.4206547276726},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A53,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":48.962275808260856},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A53,'S 2012'!$L$3:$L$99,\">0\")","v":2399915},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A53,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3702.901973416876},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A53,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":51.180400461878044},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A53,'S 2013'!$L$3:$L$99,\">0\")","v":2382980},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A53,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3622.0872978143707},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A53,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":50.063404254517913},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A53,'S 2014'!$L$3:$L$99,\">0\")","v":2357074},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A53,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3723.6697364207735},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A53,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":51.467446253224239},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A53,'S 2015'!$L$3:$L$99,\">0\")","v":2170973},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A53,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3772.4895862188887},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A53,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":52.142219574552712},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A53,'S 2016'!$L$3:$L$99,\">0\")","v":2165882},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A53,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3682.5813381399716},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A53,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":50.899534735866922},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A53,'S 2017'!$L$3:$L$99,\">0\")","v":2148109.2000000002},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A53,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4654.9425805155333},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A53,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":64.339220186807651},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A53,'S 2018'!$L$3:$L$99,\">0\")","v":2295746},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A53,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4607.2884201846991},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A53,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":63.680558675669651},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A53,'S 2019'!$L$3:$L$99,\">0\")","v":2256506},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A53,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4556.9531173185933},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A53,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":62.984839216566606},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A53,'S 2020'!$L$3:$L$99,\">0\")","v":2336108.89},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A53,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4486.8146916631495},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A53,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":62.015406933837596},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A53)","v":2336108.89},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A53)*Nøgletal!$N$7","v":4396.8323174999996},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A53)*Nøgletal!$N$7","v":60.771697546648234},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A53)","v":2372057.9700000002},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A53)*Nøgletal!$O$7","v":4213.2374999999993},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A53)*Nøgletal!$O$7","v":58.234105044920518},null,0.13572576697720537,0.18936679481502636,0.17224942458309442]
["Norddjurs Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A54,'V 2011'!$L$3:$L$198,\">0\")","v":1776731},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A54,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1795.1607377851958},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A54,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":24.812173293506508},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A54,'V 2012'!$L$3:$L$198,\">0\")","v":1688926},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A54,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1800.8002990370503},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A54,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":24.890121617651005},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A54,'V 2013'!$L$3:$L$198,\">0\")","v":1706828},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A54,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1856.6604725640605},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A54,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":25.662204181949697},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A54,'V 2014'!$L$3:$L$198,\">0\")","v":1589011},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A54,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1818.0692787120452},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A54,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":25.128808275218315},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A54,'V 2015'!$L$3:$L$198,\">0\")","v":1498167},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A54,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1752.4869686412358},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A54,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":24.222349255580315},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A54,'V 2016'!$L$3:$L$198,\">0\")","v":1579279},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A54,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1866.8976195802265},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A54,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":25.803698957570518},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A54,'V 2017'!$L$3:$L$198,\">0\")","v":1629461},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A54,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1917.3912953751558},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A54,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":26.501607399794832},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A54,'V 2018'!$L$3:$L$198,\">0\")","v":1636083},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A54,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1906.9413520027204},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A54,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":26.357171416761858},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A54,'V 2019'!$L$3:$L$198,\">0\")","v":1673019},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A54,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1931.6937062007175},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A54,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":26.699291032490915},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A54,'V 2020'!$L$3:$L$164,\">0\")","v":1804927},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A54,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1913.8353263252843},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A54,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":26.452457862132473},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A54)","v":1804927},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A54)*Nøgletal!$N$7","v":1963.5691963338029},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A54)*Nøgletal!$N$7","v":27.139864496666249},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A54)","v":1937971},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A54)*Nøgletal!$O$7","v":2032.7530527505312},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A54)*Nøgletal!$O$7","v":28.096103009682533},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A54,'S 2011'!$L$3:$L$99,\">0\")","v":1759913},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A54,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3734.6264518814824},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A54,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":51.61888668806472},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A54,'S 2012'!$L$3:$L$99,\">0\")","v":1705868},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A54,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3842.3721688357914},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A54,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":53.108115671538243},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A54,'S 2013'!$L$3:$L$99,\">0\")","v":1695381},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A54,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3860.4685825312899},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A54,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":53.358238873963927},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A54,'S 2014'!$L$3:$L$99,\">0\")","v":1780037},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A54,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3756.9264959111965},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A54,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":51.92711120817134},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A54,'S 2015'!$L$3:$L$99,\">0\")","v":1656157},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A54,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3513.4878468142397},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A54,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":48.562375215124256},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A54,'S 2016'!$L$3:$L$99,\">0\")","v":1673387},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A54,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3306.8613165878128},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A54,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":45.706445288014002},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A54,'S 2017'!$L$3:$L$99,\">0\")","v":1604433},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A54,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3344.2960737902545},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A54,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":46.223857274226049},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A54,'S 2018'!$L$3:$L$99,\">0\")","v":2059967},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A54,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3313.0783809576046},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A54,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":45.792375687043602},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A54,'S 2019'!$L$3:$L$99,\">0\")","v":2006797},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A54,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3285.0022188153071},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A54,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":45.404315394821111},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A54,'S 2020'!$L$3:$L$99,\">0\")","v":2069335},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A54,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3236.0025188799},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A54,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":44.727056238837598},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A54)","v":2069335},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A54)*Nøgletal!$N$7","v":3170.1850949999998},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A54)*Nøgletal!$N$7","v":43.817347546648243},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A54)","v":2019660.45},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A54)*Nøgletal!$O$7","v":3159.8049999999998},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A54)*Nøgletal!$O$7","v":43.673876986869388},null,0.13235155491338799,-0.1539167194598246,-6.098410758850082E-2]
["Brønderslev Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A55,'V 2011'!$L$3:$L$198,\">0\")","v":1309182},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A55,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2280.5700149049944},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A55,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":31.521354732619134},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A55,'V 2012'!$L$3:$L$198,\">0\")","v":1279263},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A55,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2066.7572644154075},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A55,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":28.566099024400934},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A55,'V 2013'!$L$3:$L$198,\">0\")","v":1332335},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A55,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2094.2147635603937},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A55,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":28.945608342230734},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A55,'V 2014'!$L$3:$L$198,\">0\")","v":1315497},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A55,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2134.3889946398585},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A55,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":29.500884514718155},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A55,'V 2015'!$L$3:$L$198,\">0\")","v":1221974},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A55,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2102.1514975672276},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A55,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":29.05530749920149},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A55,'V 2016'!$L$3:$L$198,\">0\")","v":1314860},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A55,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1934.2424690747521},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A55,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":26.734519268483098},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A55,'V 2017'!$L$3:$L$198,\">0\")","v":1260201},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A55,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1928.6017628034804},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A55,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":26.65655511822364},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A55,'V 2018'!$L$3:$L$198,\">0\")","v":1427708},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A55,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1971.5164407601874},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A55,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":27.249708925503629},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A55,'V 2019'!$L$3:$L$198,\">0\")","v":1283657},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A55,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1946.1366730319701},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A55,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":26.898917388140571},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A55,'V 2020'!$L$3:$L$164,\">0\")","v":1337291},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A55,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1914.702723549334},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A55,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":26.464446766404066},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A55)","v":1337291},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A55)*Nøgletal!$N$7","v":1902.1785354765743},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A55)*Nøgletal!$N$7","v":26.291341195253274},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A55)","v":893850},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A55)*Nøgletal!$O$7","v":2014.6274999999998},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A55)*Nøgletal!$O$7","v":27.845577055977884},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A55,'S 2011'!$L$3:$L$99,\">0\")","v":1331870},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A55,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2811.7441941714519},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A55,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":38.863084922894977},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A55,'S 2012'!$L$3:$L$99,\">0\")","v":1306847},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A55,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3319.724711318489},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A55,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":45.884239271851953},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A55,'S 2013'!$L$3:$L$99,\">0\")","v":1378853},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A55,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3367.5438337578498},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A55,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":46.545180839776791},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A55,'S 2014'!$L$3:$L$99,\">0\")","v":1386601},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A55,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3321.7168110076559},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A55,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":45.911773476263384},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A55,'S 2015'!$L$3:$L$99,\">0\")","v":1295321},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A55,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3272.6274000075432},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A55,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":45.233274360850636},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A55,'S 2016'!$L$3:$L$99,\">0\")","v":1290970},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A55,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3270.0113908948274},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A55,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":45.197116667516624},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A55,'S 2017'!$L$3:$L$99,\">0\")","v":1284311},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A55,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3360.7323859015355},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A55,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":46.451035050470431},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A55,'S 2018'!$L$3:$L$99,\">0\")","v":1301769},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A55,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3318.5863393912664},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A55,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":45.868505036506797},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A55,'S 2019'!$L$3:$L$99,\">0\")","v":1352268},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A55,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3261.5099158636517},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A55,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":45.079611829490702},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A55,'S 2020'!$L$3:$L$99,\">0\")","v":1226018},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A55,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3248.3778815564997},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A55,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":44.898104789999998},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A55)","v":1226018},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A55)*Nøgletal!$N$7","v":3295.4701499999996},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A55)*Nøgletal!$N$7","v":45.548999999999999},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A55)","v":1287566},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A55)*Nøgletal!$O$7","v":3288.3074999999999},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A55)*Nøgletal!$O$7","v":45.45},null,-0.11661230006835517,0.16949027824665946,4.1360525347816784E-2]
["Struer Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A56,'V 2011'!$L$3:$L$198,\">0\")","v":1174750},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A56,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1572.138235168612},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A56,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":21.729623153678119},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A56,'V 2012'!$L$3:$L$198,\">0\")","v":1110624},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A56,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1670.8396548898229},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A56,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":23.09384457345989},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A56,'V 2013'!$L$3:$L$198,\">0\")","v":967239},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A56,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1676.6093187776964},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A56,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":23.173591137217642},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A56,'V 2014'!$L$3:$L$198,\">0\")","v":934960},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A56,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1753.1238327553069},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A56,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":24.231151800349785},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A56,'V 2015'!$L$3:$L$198,\">0\")","v":923774},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A56,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2030.839235505528},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A56,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":28.069650801735012},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A56,'V 2016'!$L$3:$L$198,\">0\")","v":945715},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A56,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2001.9332886361772},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A56,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":27.670121473893261},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A56,'V 2017'!$L$3:$L$198,\">0\")","v":918026},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A56,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2017.6810098468106},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A56,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":27.887781753238574},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A56,'V 2018'!$L$3:$L$198,\">0\")","v":946992},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A56,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1931.8810447226851},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A56,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":26.701880369352942},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A56,'V 2019'!$L$3:$L$198,\">0\")","v":920311},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A56,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1911.7743833048692},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A56,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":26.423972125844774},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A56,'V 2020'!$L$3:$L$164,\">0\")","v":927391},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A56,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1709.6991875964},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A56,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":23.630949379355911},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A56)","v":927391},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A56)*Nøgletal!$N$7","v":1846.3499712},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A56)*Nøgletal!$N$7","v":25.519695524533518},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A56)","v":943128},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A56)*Nøgletal!$O$7","v":1659.4865},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A56)*Nøgletal!$O$7","v":22.936924671734626},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A56,'S 2011'!$L$3:$L$99,\">0\")","v":1115887},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A56,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":1888.4849065330643},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A56,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":26.102071963138421},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A56,'S 2012'!$L$3:$L$99,\">0\")","v":1106986},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A56,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":1983.4833180833737},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A56,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":27.415111514628528},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A56,'S 2013'!$L$3:$L$99,\">0\")","v":948609},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A56,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":1938.8888739817926},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A56,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":26.798740483507846},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A56,'S 2014'!$L$3:$L$99,\">0\")","v":942596},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A56,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":1880.5905664226893},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A56,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":25.99295876188928},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A56,'S 2015'!$L$3:$L$99,\">0\")","v":901504},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A56,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2145.3457330204392},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A56,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":29.652325266350235},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A56,'S 2016'!$L$3:$L$99,\">0\")","v":912489},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A56,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2682.3330532387622},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A56,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":37.074402947322213},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A56,'S 2017'!$L$3:$L$99,\">0\")","v":880000},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A56,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":2151.8076976086663},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A56,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":29.74164060274591},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A56,'S 2018'!$L$3:$L$99,\">0\")","v":936435},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A56,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":2317.9881299589752},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A56,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":32.038536696046656},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A56,'S 2019'!$L$3:$L$99,\">0\")","v":884958},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A56,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":2467.9644299317506},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A56,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":34.111464131744995},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A56,'S 2020'!$L$3:$L$99,\">0\")","v":912043},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A56,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2613.637375965},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A56,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":36.124911900000001},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A56)","v":912043},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A56)*Nøgletal!$N$7","v":2929.3067999999998},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A56)*Nøgletal!$N$7","v":40.488},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A56)","v":863042},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A56)*Nøgletal!$O$7","v":3074.8749999999995},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A56)*Nøgletal!$O$7","v":42.5},null,5.5560168232929079E-2,0.62822323300689997,0.36806618523390966]
["Varde Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A57,'V 2011'!$L$3:$L$198,\">0\")","v":1603767},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A57,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1311.7110193798708},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A57,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":18.130076287213139},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A57,'V 2012'!$L$3:$L$198,\">0\")","v":1375659},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A57,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1362.6622606031281},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A57,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":18.834309061549803},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A57,'V 2013'!$L$3:$L$198,\">0\")","v":1669271},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A57,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1559.3703989745418},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A57,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":21.553149951272172},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A57,'V 2014'!$L$3:$L$198,\">0\")","v":1727782},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A57,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1540.8672076363168},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A57,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":21.297404390273901},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A57,'V 2015'!$L$3:$L$198,\">0\")","v":1669247},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A57,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1640.3943441803274},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A57,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":22.673038620322426},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A57,'V 2016'!$L$3:$L$198,\">0\")","v":1677239},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A57,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1586.8127075622069},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A57,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":21.9324493097748},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A57,'V 2017'!$L$3:$L$198,\">0\")","v":1743025},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A57,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1715.1383458459109},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A57,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":23.706127793309062},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A57,'V 2018'!$L$3:$L$198,\">0\")","v":4492150.5288798623},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A57,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2004.6203679341022},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A57,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":27.707261478011084},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A57,'V 2019'!$L$3:$L$198,\">0\")","v":4348036.8497799858},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A57,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":2007.6127600495226},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A57,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":27.748621424319598},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A57,'V 2020'!$L$3:$L$164,\">0\")","v":4344541.6779937623},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A57,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1997.3838439453573},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A57,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":27.607240413895749},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A57)","v":4335958.3660000004},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A57)*Nøgletal!$N$7","v":1960.428603406599},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A57)*Nøgletal!$N$7","v":27.096456163187273},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A57)","v":3509269.8998980257},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A57)*Nøgletal!$O$7","v":1893.1371899776052},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A57)*Nøgletal!$O$7","v":26.166374429545339},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A57,'S 2011'!$L$3:$L$99,\">0\")","v":2356475},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A57,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3215.8918551134216},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A57,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":44.449092676066641},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A57,'S 2012'!$L$3:$L$99,\">0\")","v":2229053},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A57,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3269.139501872181},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A57,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":45.185065678952057},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A57,'S 2013'!$L$3:$L$99,\">0\")","v":2219474},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A57,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3044.5061741295449},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A57,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":42.080251197367588},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A57,'S 2014'!$L$3:$L$99,\">0\")","v":2166090},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A57,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2917.311244727784},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A57,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":40.322201032865017},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A57,'S 2015'!$L$3:$L$99,\">0\")","v":1701014},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A57,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3079.6516845736955},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A57,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":42.56602190150236},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A57,'S 2016'!$L$3:$L$99,\">0\")","v":2223733},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A57,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3153.1943521316052},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A57,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":43.582506594769946},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A57,'S 2017'!$L$3:$L$99,\">0\")","v":2223733},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A57,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3190.2614133231241},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A57,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":44.09483639700241},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A57,'S 2018'!$L$3:$L$99,\">0\")","v":2679983.4870167552},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A57,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3234.0782911481037},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A57,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":44.700460140264049},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A57,'S 2019'!$L$3:$L$99,\">0\")","v":2629022.3248349894},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A57,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3278.3541568519076},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A57,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":45.312427876322154},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A57,'S 2020'!$L$3:$L$99,\">0\")","v":2751063.2497038273},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A57,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3047.9104240199999},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A57,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":42.127303718313755},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A57)","v":2742123.2439999999},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A57)*Nøgletal!$N$7","v":3348.2654897999996},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A57)*Nøgletal!$N$7","v":46.278721351762265},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A57)","v":2686159.5612027193},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A57)*Nøgletal!$O$7","v":3237.7365},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A57)*Nøgletal!$O$7","v":44.751022805805114},null,0.44325782280354087,6.7927175013191088E-3,0.13324287315102207]
["Sønderborg Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A58,'V 2011'!$L$3:$L$198,\">0\")","v":2575895},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A58,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1794.8473706080738},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A58,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":24.807842026372828},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A58,'V 2012'!$L$3:$L$198,\">0\")","v":2462267},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A58,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1869.5647660486395},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A58,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":25.840563456097303},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A58,'V 2013'!$L$3:$L$198,\">0\")","v":2384065},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A58,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1851.0396293860736},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A58,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":25.584514573408068},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A58,'V 2014'!$L$3:$L$198,\">0\")","v":2402685},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A58,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1792.2756407527625},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A58,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":24.772296347653942},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A58,'V 2015'!$L$3:$L$198,\">0\")","v":2394666},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A58,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1805.4909442918517},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A58,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":24.954954309493459},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A58,'V 2016'!$L$3:$L$198,\">0\")","v":2432335},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A58,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1874.9695874645242},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A58,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":25.915267276634754},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A58,'V 2017'!$L$3:$L$198,\">0\")","v":2401622},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A58,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1896.857830275354},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A58,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":26.217800003805866},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A58,'V 2018'!$L$3:$L$198,\">0\")","v":2475383},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A58,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1904.35536553924},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A58,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":26.321428687480857},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A58,'V 2019'!$L$3:$L$198,\">0\")","v":2381766},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A58,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1869.3721904289728},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A58,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":25.83790173364164},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A58,'V 2020'!$L$3:$L$164,\">0\")","v":2492337},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A58,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1849.1293313204064},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A58,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":25.558111006501814},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A58)","v":2492337},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A58)*Nøgletal!$N$7","v":1850.6282746020288},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A58)*Nøgletal!$N$7","v":25.578828950961011},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A58)","v":2167107},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A58)*Nøgletal!$O$7","v":1796.5259999999998},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A58)*Nøgletal!$O$7","v":24.831043538355217},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A58,'S 2011'!$L$3:$L$99,\">0\")","v":3480643},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A58,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3452.1504091424417},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A58,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":47.714587548617033},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A58,'S 2012'!$L$3:$L$99,\">0\")","v":3393750},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A58,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3748.1571080244976},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A58,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":51.805903359011722},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A58,'S 2013'!$L$3:$L$99,\">0\")","v":3302618},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A58,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3561.8409082873941},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A58,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":49.230696728229368},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A58,'S 2014'!$L$3:$L$99,\">0\")","v":3272092},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A58,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3553.722299833697},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A58,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":49.118483757203833},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A58,'S 2015'!$L$3:$L$99,\">0\")","v":3247545},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A58,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3501.2042362893571},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A58,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":48.392594834683585},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A58,'S 2016'!$L$3:$L$99,\">0\")","v":3221768},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A58,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3498.4055118798533},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A58,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":48.353911705319334},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A58,'S 2017'!$L$3:$L$99,\">0\")","v":3142315},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A58,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3511.7501624973434},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A58,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":48.538357463681329},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A58,'S 2018'!$L$3:$L$99,\">0\")","v":3173910},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A58,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3467.7102424186269},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A58,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":47.929650897285796},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A58,'S 2019'!$L$3:$L$99,\">0\")","v":3132153},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A58,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3493.1188854418624},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A58,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":48.280841540315997},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A58,'S 2020'!$L$3:$L$99,\">0\")","v":3205638},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A58,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3519.4494151208701},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A58,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":48.644774224199999},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A58)","v":3205638},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A58)*Nøgletal!$N$7","v":3625.0171649999997},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A58)*Nøgletal!$N$7","v":50.103899999999996},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A58)","v":3302464},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A58)*Nøgletal!$O$7","v":3581.3249999999998},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A58)*Nøgletal!$O$7","v":49.5},null,9.3524910218809097E-4,3.7418587126291029E-2,2.4938684127993972E-2]
["Lyngby-Taarbæk Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A59,'V 2011'!$L$3:$L$198,\">0\")","v":2760054},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A59,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1890.163559783316},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A59,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":26.125273804883431},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A59,'V 2012'!$L$3:$L$198,\">0\")","v":2731565},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A59,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1920.0118519047057},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A59,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":26.537827946160412},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A59,'V 2013'!$L$3:$L$198,\">0\")","v":2785710},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A59,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1926.6432600408552},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A59,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":26.629485280454116},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A59,'V 2014'!$L$3:$L$198,\">0\")","v":2787604},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A59,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2125.2652969593678},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A59,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":29.374779501857194},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A59,'V 2015'!$L$3:$L$198,\">0\")","v":2758791},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A59,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2043.9293892776548},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A59,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":28.250578981031861},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A59,'V 2016'!$L$3:$L$198,\">0\")","v":2733015},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A59,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1868.4665802085578},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A59,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":25.825384660795553},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A59,'V 2017'!$L$3:$L$198,\">0\")","v":2718488},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A59,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1750.3977525638497},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A59,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":24.193472737579128},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A59,'V 2018'!$L$3:$L$198,\">0\")","v":2794160},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A59,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1852.8451785472075},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A59,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":25.609470332373292},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A59,'V 2019'!$L$3:$L$198,\">0\")","v":2781930},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A59,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1788.3249946120839},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A59,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":24.7176917016183},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A59,'V 2020'!$L$3:$L$164,\">0\")","v":2853446},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A59,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1852.6955227911899},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A59,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":25.607401835399997},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A59)","v":2853446},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A59)*Nøgletal!$N$7","v":1672.4511011249997},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A59)*Nøgletal!$N$7","v":23.116117499999998},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A59)","v":2865470},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A59)*Nøgletal!$O$7","v":1659.7090000000001},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A59)*Nøgletal!$O$7","v":22.94},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A59,'S 2011'!$L$3:$L$99,\">0\")","v":2737117},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A59,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2275.414480716061},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A59,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":31.45009648536367},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A59,'S 2012'!$L$3:$L$99,\">0\")","v":2697648},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A59,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2917.1819916064101},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A59,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":40.320414534988402},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A59,'S 2013'!$L$3:$L$99,\">0\")","v":2747787},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A59,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2174.0046616477953},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A59,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":30.048440382139535},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A59,'S 2014'!$L$3:$L$99,\">0\")","v":2776445},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A59,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":1806.1587713726965},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A59,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":24.964184815102925},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A59,'S 2015'!$L$3:$L$99,\">0\")","v":2745032},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A59,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2516.6855762632495},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A59,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":34.784873203362132},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A59,'S 2016'!$L$3:$L$99,\">0\")","v":2741131},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A59,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2423.2772136935146},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A59,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":33.493810831976703},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A59,'S 2017'!$L$3:$L$99,\">0\")","v":2714368},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A59,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":2336.47192183981},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A59,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":32.294014123563372},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A59,'S 2018'!$L$3:$L$99,\">0\")","v":2789497},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A59,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":2277.809669039686},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A59,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":31.483202059981842},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A59,'S 2019'!$L$3:$L$99,\">0\")","v":2780964},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A59,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":2588.7048435807196},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A59,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":35.780301915421141},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A59,'S 2020'!$L$3:$L$99,\">0\")","v":2843201},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A59,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2207.4034523864398},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A59,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":30.510068450399999},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A59)","v":2843201},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A59)*Nøgletal!$N$7","v":2325.1372724999997},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A59)*Nøgletal!$N$7","v":32.137349999999998},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A59)","v":2841715},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A59)*Nøgletal!$O$7","v":2389.7204999999999},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A59)*Nøgletal!$O$7","v":33.03},null,-0.12192307834446607,5.0235251754206581E-2,-2.7882934702011655E-2]
["Nyborg Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A60,'V 2011'!$L$3:$L$198,\">0\")","v":1471501},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A60,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2016.2693491317762},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A60,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":27.868270202236022},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A60,'V 2012'!$L$3:$L$198,\">0\")","v":1481168},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A60,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2055.9841388045393},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A60,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":28.417196113400689},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A60,'V 2013'!$L$3:$L$198,\">0\")","v":1405285},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A60,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2033.6694199991391},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A60,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":28.108768762945942},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A60,'V 2014'!$L$3:$L$198,\">0\")","v":1408352},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A60,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1872.4042303386145},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A60,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":25.879809679870274},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A60,'V 2015'!$L$3:$L$198,\">0\")","v":1415761},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A60,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2148.3025977699781},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A60,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":29.693194164063286},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A60,'V 2016'!$L$3:$L$198,\">0\")","v":1470645},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A60,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2066.9601229953328},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A60,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":28.568902874849112},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A60,'V 2017'!$L$3:$L$198,\">0\")","v":1386802},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A60,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2034.0079787416666},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A60,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":28.113448220340935},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A60,'V 2018'!$L$3:$L$198,\">0\")","v":1463972},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A60,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1952.976111559708},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A60,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":26.993450056112067},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A60,'V 2019'!$L$3:$L$198,\">0\")","v":1418574},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A60,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1864.9365539905286},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A60,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":25.776593697173862},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A60,'V 2020'!$L$3:$L$164,\">0\")","v":1417775},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A60,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1829.1494644101913},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A60,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":25.281955278648123},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A60)","v":1417775},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A60)*Nøgletal!$N$7","v":1636.8984423988009},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A60)*Nøgletal!$N$7","v":22.6247193144271},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A60)","v":1462327},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A60)*Nøgletal!$O$7","v":1779.7903476243685},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A60)*Nøgletal!$O$7","v":24.599728370758378},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A60,'S 2011'!$L$3:$L$99,\">0\")","v":1380946},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A60,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3937.3525441285242},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A60,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":54.420905931285752},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A60,'S 2012'!$L$3:$L$99,\">0\")","v":1568207},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A60,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4126.5514431940064},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A60,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":57.035956367574386},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A60,'S 2013'!$L$3:$L$99,\">0\")","v":1517180},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A60,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3829.6810610958159},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A60,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":52.932702986811556},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A60,'S 2014'!$L$3:$L$99,\">0\")","v":1557918},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A60,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3788.962407170086},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A60,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":52.369901965032291},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A60,'S 2015'!$L$3:$L$99,\">0\")","v":1562063},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A60,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3732.9678888375238},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A60,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":51.595962527125415},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A60,'S 2016'!$L$3:$L$99,\">0\")","v":1552810},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A60,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3986.261788563243},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A60,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":55.096914838469154},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A60,'S 2017'!$L$3:$L$99,\">0\")","v":1507506},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A60,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4001.4673645485277},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A60,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":55.307081749115795},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A60,'S 2018'!$L$3:$L$99,\">0\")","v":1493638},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A60,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3951.2860319428532},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A60,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":54.613490420771996},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A60,'S 2019'!$L$3:$L$99,\">0\")","v":1543048},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A60,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4106.5836547212111},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A60,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":56.759967584260004},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A60,'S 2020'!$L$3:$L$99,\">0\")","v":1881554},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A60,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4145.86828922112},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A60,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":57.302948019642294},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A60)","v":1881554},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A60)*Nøgletal!$N$7","v":4065.7725695999998},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A60)*Nøgletal!$N$7","v":56.195889006219765},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A60)","v":1848966},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A60)*Nøgletal!$O$7","v":3948.7589999999996},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A60)*Nøgletal!$O$7","v":54.57856254319281},null,-0.11728542201429466,2.8969861711990231E-3,-3.7804306298107694E-2]
["Skanderborg Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A61,'V 2011'!$L$3:$L$198,\">0\")","v":1261822},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A61,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2320.3240995148467},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A61,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":32.070823766618474},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A61,'V 2012'!$L$3:$L$198,\">0\")","v":1247658},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A61,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2326.281675615201},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A61,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":32.15316759661647},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A61,'V 2013'!$L$3:$L$198,\">0\")","v":1275202},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A61,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2500.5466805327883},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A61,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":34.561806227129082},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A61,'V 2014'!$L$3:$L$198,\">0\")","v":1262134},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A61,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2419.5166530372844},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A61,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":33.441833490494602},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A61,'V 2015'!$L$3:$L$198,\">0\")","v":1245485},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A61,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2190.9273222624511},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A61,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":30.282340321526622},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A61,'V 2016'!$L$3:$L$198,\">0\")","v":1255294},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A61,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2029.6159118744592},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A61,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":28.052742389418928},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A61,'V 2017'!$L$3:$L$198,\">0\")","v":1275997},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A61,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1907.68670131461},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A61,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":26.367473411397512},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A61,'V 2018'!$L$3:$L$198,\">0\")","v":1402989},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A61,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1909.1095593285943},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A61,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":26.38713972810773},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A61,'V 2019'!$L$3:$L$198,\">0\")","v":1348574},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A61,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1876.3202518993166},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A61,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":25.933935755346472},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A61,'V 2020'!$L$3:$L$164,\">0\")","v":1406390},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A61,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1871.6024334052302},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A61,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":25.868727483140709},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A61)","v":1406390},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A61)*Nøgletal!$N$7","v":1916.5585657778531},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A61)*Nøgletal!$N$7","v":26.490097661062244},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A61)","v":1101225},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A61)*Nøgletal!$O$7","v":1946.4684999999999},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A61)*Nøgletal!$O$7","v":26.90350380096752},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A61,'S 2011'!$L$3:$L$99,\">0\")","v":2307680},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A61,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3742.5574214359713},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A61,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":51.728506170504097},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A61,'S 2012'!$L$3:$L$99,\">0\")","v":2473740},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A61,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2954.194700792129},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A61,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":40.831993100098536},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A61,'S 2013'!$L$3:$L$99,\">0\")","v":2359931},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A61,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3113.0263221657983},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A61,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":43.027316132215596},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A61,'S 2014'!$L$3:$L$99,\">0\")","v":2380324},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A61,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3019.4241728087281},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A61,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":41.733575297978277},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A61,'S 2015'!$L$3:$L$99,\">0\")","v":2393805},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A61,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3345.361858219967},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A61,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":46.238588226951862},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A61,'S 2016'!$L$3:$L$99,\">0\")","v":2431069},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A61,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3342.6877080535246},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A61,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":46.201626925411531},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A61,'S 2017'!$L$3:$L$99,\">0\")","v":2432410},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A61,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3493.9424903757244},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A61,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":48.292225160687281},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A61,'S 2018'!$L$3:$L$99,\">0\")","v":2567316},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A61,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3535.1187896514975},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A61,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":48.86135161923287},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A61,'S 2019'!$L$3:$L$99,\">0\")","v":2425473},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A61,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3617.0804708883798},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A61,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":49.994201394448922},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A61,'S 2020'!$L$3:$L$99,\">0\")","v":2628657},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A61,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3930.3444844748701},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A61,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":54.324042632686535},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A61)","v":2628657},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A61)*Nøgletal!$N$7","v":3854.4125571},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A61)*Nøgletal!$N$7","v":53.274534306841751},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A61)","v":2593493},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A61)*Nøgletal!$O$7","v":3807.9555},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A61)*Nøgletal!$O$7","v":52.632418797512102},null,-0.16112214651091866,1.7474168382682218E-2,-5.0876389367813704E-2]
["Silkeborg Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A62,'V 2011'!$L$3:$L$198,\">0\")","v":2488972},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A62,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2002.1791514980157},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A62,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":27.673519716627723},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A62,'V 2012'!$L$3:$L$198,\">0\")","v":2428799},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A62,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2040.6568116968288},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A62,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":28.20534639525679},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A62,'V 2013'!$L$3:$L$198,\">0\")","v":2414949},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A62,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2018.4517956492818},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A62,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":27.898435323417857},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A62,'V 2014'!$L$3:$L$198,\">0\")","v":2423657},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A62,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1957.7611984959087},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A62,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":27.059588092548847},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A62,'V 2015'!$L$3:$L$198,\">0\")","v":2383350},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A62,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1967.8350530459602},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A62,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":27.19882588867948},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A62,'V 2016'!$L$3:$L$198,\">0\")","v":2436312},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A62,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1938.9794692321329},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A62,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":26.799992663885735},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A62,'V 2017'!$L$3:$L$198,\">0\")","v":2495504},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A62,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1946.3756968802782},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A62,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":26.902221104081246},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A62,'V 2018'!$L$3:$L$198,\">0\")","v":2609615},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A62,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1891.0602111426404},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A62,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":26.137667051038573},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A62,'V 2019'!$L$3:$L$198,\">0\")","v":2560160},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A62,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1858.5358340468208},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A62,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":25.68812486588557},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A62,'V 2020'!$L$3:$L$164,\">0\")","v":2671075},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A62,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1780.60310039304},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A62,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":24.61096199575729},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A62)","v":2671075},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A62)*Nøgletal!$N$7","v":1746.2029032},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A62)*Nøgletal!$N$7","v":24.135492787836903},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A62)","v":2655102},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A62)*Nøgletal!$O$7","v":1610.544756689296},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A62)*Nøgletal!$O$7","v":22.260466574834776},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A62,'S 2011'!$L$3:$L$99,\">0\")","v":3774657},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A62,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3279.2903076356233},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A62,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":45.325367071674137},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A62,'S 2012'!$L$3:$L$99,\">0\")","v":3722272},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A62,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3262.9754304832081},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A62,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":45.099867733009098},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A62,'S 2013'!$L$3:$L$99,\">0\")","v":3716743},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A62,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3189.6143015476127},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A62,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":44.085892212130105},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A62,'S 2014'!$L$3:$L$99,\">0\")","v":3711331},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A62,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3093.7093128492852},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A62,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":42.760322223210579},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A62,'S 2015'!$L$3:$L$99,\">0\")","v":3674556},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A62,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3047.9894707874737},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A62,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":42.12839627902521},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A62,'S 2016'!$L$3:$L$99,\">0\")","v":3691148},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A62,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3045.5530283647822},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A62,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":42.094720502623112},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A62,'S 2017'!$L$3:$L$99,\">0\")","v":3695668},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A62,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3057.1702754113453},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A62,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":42.255290606929449},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A62,'S 2018'!$L$3:$L$99,\">0\")","v":3923491},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A62,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3018.8311201849961},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A62,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":41.725378302487854},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A62,'S 2019'!$L$3:$L$99,\">0\")","v":3825172},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A62,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":2966.9101918280053},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A62,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":41.00774280342786},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A62,'S 2020'!$L$3:$L$99,\">0\")","v":4017344},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A62,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2917.602706095},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A62,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":40.326229524464409},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A62)","v":4017344},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A62)*Nøgletal!$N$7","v":2861.2363500000001},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A62)*Nøgletal!$N$7","v":39.547150656530754},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A62)","v":3983801},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A62)*Nøgletal!$O$7","v":3410.1875},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A62)*Nøgletal!$O$7","v":47.134588804422947},null,-0.19560407195115467,3.9916317277427504E-2,-4.9368306389319494E-2]
["Viborg Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A63,'V 2011'!$L$3:$L$198,\">0\")","v":2818761},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A63,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1829.5730301024887},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A63,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":25.287809676606617},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A63,'V 2012'!$L$3:$L$198,\">0\")","v":2758078},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A63,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1828.4339597326377},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A63,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":25.272065787596929},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A63,'V 2013'!$L$3:$L$198,\">0\")","v":2818234},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A63,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1826.7401297767203},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A63,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":25.248654177978164},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A63,'V 2014'!$L$3:$L$198,\">0\")","v":2801033},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A63,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1789.861775204359},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A63,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":24.738932622036753},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A63,'V 2015'!$L$3:$L$198,\">0\")","v":2773072},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A63,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1803.8162917413263},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A63,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":24.931807764220125},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A63,'V 2016'!$L$3:$L$198,\">0\")","v":2824107},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A63,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1940.5353364285886},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A63,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":26.821497393622511},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A63,'V 2017'!$L$3:$L$198,\">0\")","v":2831814},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A63,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1899.9681093788672},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A63,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":26.260789348705838},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A63,'V 2018'!$L$3:$L$198,\">0\")","v":2960188},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A63,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1887.6547608684671},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A63,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":26.090597938748679},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A63,'V 2019'!$L$3:$L$198,\">0\")","v":2862181},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A63,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1860.0294097188191},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A63,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":25.70876862085445},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A63,'V 2020'!$L$3:$L$164,\">0\")","v":2877187},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A63,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1821.5645896200911},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A63,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":25.177119414237609},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A63)","v":2877187},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A63)*Nøgletal!$N$7","v":1698.2821031913136},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A63)*Nøgletal!$N$7","v":23.473145863045115},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A63)","v":2395683},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A63)*Nøgletal!$O$7","v":1682.731},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A63)*Nøgletal!$O$7","v":23.258203178991018},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A63,'S 2011'!$L$3:$L$99,\">0\")","v":4020444},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A63,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2822.6554402980873},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A63,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":39.013896894237561},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A63,'S 2012'!$L$3:$L$99,\">0\")","v":3919570},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A63,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2958.9395351450075},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A63,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":40.89757477740163},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A63,'S 2013'!$L$3:$L$99,\">0\")","v":3842078},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A63,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3104.6713211590559},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A63,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":42.911835814223302},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A63,'S 2014'!$L$3:$L$99,\">0\")","v":4084734},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A63,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3198.983531935859},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A63,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":44.21539090443482},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A63,'S 2015'!$L$3:$L$99,\">0\")","v":4028624},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A63,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3277.3081543341327},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A63,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":45.297970343249936},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A63,'S 2016'!$L$3:$L$99,\">0\")","v":3982947},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A63,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3390.8342194022644},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A63,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":46.867093564647746},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A63,'S 2017'!$L$3:$L$99,\">0\")","v":3989524},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A63,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3603.2997990865124},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A63,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":49.803729082052691},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A63,'S 2018'!$L$3:$L$99,\">0\")","v":4084091},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A63,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3761.3220722134301},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A63,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":51.987865545451704},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A63,'S 2019'!$L$3:$L$99,\">0\")","v":4004612},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A63,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3830.2807952540766},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A63,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":52.940992332468234},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A63,'S 2020'!$L$3:$L$99,\">0\")","v":3935765},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A63,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3547.0792959524997},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A63,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":49.026666149999997},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A63)","v":3935765},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A63)*Nøgletal!$N$7","v":3478.5518249999996},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A63)*Nøgletal!$N$7","v":48.079499999999996},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A63)","v":4016075},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A63)*Nøgletal!$O$7","v":3255.7499999999995},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A63)*Nøgletal!$O$7","v":45},null,-8.0260272580790534E-2,0.15343514958247095,6.1530195995463659E-2]
["Gladsaxe Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A64,'V 2011'!$L$3:$L$198,\">0\")","v":3314957},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A64,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1664.384697624474},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A64,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":23.004626090179325},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A64,'V 2012'!$L$3:$L$198,\">0\")","v":3470154},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A64,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1732.9380568517897},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A64,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":23.952150060149133},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A64,'V 2013'!$L$3:$L$198,\">0\")","v":3363923},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A64,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1951.1344879227302},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A64,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":26.967995686561579},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A64,'V 2014'!$L$3:$L$198,\">0\")","v":3469129},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A64,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1872.6722903535413},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A64,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":25.883514724997116},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A64,'V 2015'!$L$3:$L$198,\">0\")","v":3455699},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A64,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2098.5381897545385},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A64,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":29.005365442357139},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A64,'V 2016'!$L$3:$L$198,\">0\")","v":3442649},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A64,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1746.0847474623154},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A64,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":24.133859674669186},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A64,'V 2017'!$L$3:$L$198,\">0\")","v":3348788},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A64,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1725.3585357189488},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A64,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":23.847388192383537},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A64,'V 2018'!$L$3:$L$198,\">0\")","v":3460960},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A64,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1717.6292042996006},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A64,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":23.74055569177057},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A64,'V 2019'!$L$3:$L$198,\">0\")","v":3218595},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A64,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1765.5437844896369},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A64,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":24.4028166480945},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A64,'V 2020'!$L$3:$L$164,\">0\")","v":3439045},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A64,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1769.8058802962996},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A64,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":24.461726058},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A64)","v":3439045},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A64)*Nøgletal!$N$7","v":1679.9574497999999},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A64)*Nøgletal!$N$7","v":23.219868000000002},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A64)","v":3542921},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A64)*Nøgletal!$O$7","v":1674.9024999999997},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A64)*Nøgletal!$O$7","v":23.15},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A64,'S 2011'!$L$3:$L$99,\">0\")","v":3232267},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A64,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":1838.1253090255159},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A64,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":25.406016710788059},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A64,'S 2012'!$L$3:$L$99,\">0\")","v":3382243},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A64,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2238.2043336688175},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A64,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":30.935788993349245},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A64,'S 2013'!$L$3:$L$99,\">0\")","v":3266369},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A64,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2351.1578766600264},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A64,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":32.496998986316882},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A64,'S 2014'!$L$3:$L$99,\">0\")","v":3365244},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A64,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":1939.9776369413005},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A64,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":26.813789038580524},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A64,'S 2015'!$L$3:$L$99,\">0\")","v":3374793},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A64,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2008.8237318282295},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A64,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":27.765359113037039},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A64,'S 2016'!$L$3:$L$99,\">0\")","v":3369364},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A64,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2065.6806164174714},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A64,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":28.551217918693457},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A64,'S 2017'!$L$3:$L$99,\">0\")","v":3350936},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A64,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":1956.1888160078784},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A64,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":27.037855093405373},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A64,'S 2018'!$L$3:$L$99,\">0\")","v":3373865},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A64,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":1959.4726325253203},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A64,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":27.083243020391436},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A64,'S 2019'!$L$3:$L$99,\">0\")","v":3273828},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A64,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":2281.9178805984338},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A64,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":31.539984527967299},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A64,'S 2020'!$L$3:$L$99,\">0\")","v":3381960},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A64,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2389.6113151679997},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A64,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":33.02849088},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A64)","v":3381960},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A64)*Nøgletal!$N$7","v":2270.2127700000001},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A64)*Nøgletal!$N$7","v":31.3782},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A64)","v":3489108},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A64)*Nøgletal!$O$7","v":2184.9699999999998},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A64)*Nøgletal!$O$7","v":30.2},null,6.3193337396921807E-3,0.18869480185677001,0.10203039896288904]
["Hedensted Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A65,'V 2011'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A65,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":0},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A65,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":0},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A65,'V 2012'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A65,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":0},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A65,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":0},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A65,'V 2013'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A65,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":0},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A65,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":0},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A65,'V 2014'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A65,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":0},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A65,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":0},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A65,'V 2015'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A65,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":0},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A65,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":0},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A65,'V 2016'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A65,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":0},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A65,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":0},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A65,'V 2017'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A65,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":0},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A65,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":0},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A65,'V 2018'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A65,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":0},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A65,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":0},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A65,'V 2019'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A65,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":0},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A65,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":0},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A65,'V 2020'!$L$3:$L$164,\">0\")","v":0},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A65,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":0},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A65,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":0},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A65)","v":0},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A65)*Nøgletal!$N$7","v":0},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A65)*Nøgletal!$N$7","v":0},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A65)","v":0},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A65)*Nøgletal!$O$7","v":0},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A65)*Nøgletal!$O$7","v":0},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A65,'S 2011'!$L$3:$L$99,\">0\")","v":1839505},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A65,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":4552.5638791486053},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A65,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":62.924172483049148},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A65,'S 2012'!$L$3:$L$99,\">0\")","v":1815972},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A65,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4822.5201215080015},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A65,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":66.655426696724291},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A65,'S 2013'!$L$3:$L$99,\">0\")","v":1782974},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A65,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3350.0541294422978},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A65,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":46.303443392429834},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A65,'S 2014'!$L$3:$L$99,\">0\")","v":1800054},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A65,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3757.3505915541532},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A65,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":51.932972930948907},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A65,'S 2015'!$L$3:$L$99,\">0\")","v":1785611},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A65,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3902.2460050516911},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A65,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":53.935673877701333},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A65,'S 2016'!$L$3:$L$99,\">0\")","v":1778100},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A65,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3939.3753017184995},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A65,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":54.448863880006904},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A65,'S 2017'!$L$3:$L$99,\">0\")","v":1817232},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A65,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4028.0320571777984},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A65,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":55.674250963065631},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A65,'S 2018'!$L$3:$L$99,\">0\")","v":1896236},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A65,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4086.1148738720494},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A65,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":56.477054234582582},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A65,'S 2019'!$L$3:$L$99,\">0\")","v":1758438},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A65,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4329.4663869827655},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A65,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":59.840585860162626},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A65,'S 2020'!$L$3:$L$99,\">0\")","v":1885654},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A65,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4356.0192874274999},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A65,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":60.207592086074641},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A65)","v":1885654},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A65)*Nøgletal!$N$7","v":4268.0678250000001},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A65)*Nøgletal!$N$7","v":58.99195335176227},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A65)","v":1897950},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A65)*Nøgletal!$O$7","v":4335.8125},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A65)*Nøgletal!$O$7","v":59.928299930891505},null,0,-4.7610837519789187E-2,-4.7610837519789187E-2]
["Københavns Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A66,'V 2011'!$L$3:$L$198,\">0\")","v":49442414},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A66,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2027.1866765768332},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A66,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":28.019166227737848},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A66,'V 2012'!$L$3:$L$198,\">0\")","v":47971981},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A66,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2100.84769905762},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A66,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":29.037286787251144},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A66,'V 2013'!$L$3:$L$198,\">0\")","v":48353025},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A66,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1873.1230722832338},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A66,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":25.8897452976259},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A66,'V 2014'!$L$3:$L$198,\">0\")","v":49985416},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A66,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1772.4598579732299},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A66,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":24.498408541440636},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A66,'V 2015'!$L$3:$L$198,\">0\")","v":30716233},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A66,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1999.8067292813257},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A66,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":27.640728808311348},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A66,'V 2016'!$L$3:$L$198,\">0\")","v":31078315},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A66,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2088.825284131703},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A66,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":28.871116574038744},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A66,'V 2017'!$L$3:$L$198,\">0\")","v":51423959},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A66,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1945.1884646631265},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A66,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":26.885811536463397},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A66,'V 2018'!$L$3:$L$198,\">0\")","v":31074510},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A66,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1940.110943836482},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A66,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":26.815631566502859},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A66,'V 2019'!$L$3:$L$198,\">0\")","v":51161569},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A66,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1806.1259309712959},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A66,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":24.963730904924617},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A66,'V 2020'!$L$3:$L$164,\">0\")","v":51478730},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A66,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1857.5058128457597},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A66,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":25.673888221779681},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A66)","v":51478730},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A66)*Nøgletal!$N$7","v":1914.8084733749999},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A66)*Nøgletal!$N$7","v":26.46590840877678},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A66)","v":51215365},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A66)*Nøgletal!$O$7","v":1756.9774999999997},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A66)*Nøgletal!$O$7","v":24.284416033172079},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A66,'S 2011'!$L$3:$L$99,\">0\")","v":30105989},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A66,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":1473.0182270957905},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A66,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":20.359616131247968},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A66,'S 2012'!$L$3:$L$99,\">0\")","v":29334581},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A66,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":1707.0483798578596},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A66,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":23.594310709852934},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A66,'S 2013'!$L$3:$L$99,\">0\")","v":29554588},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A66,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":1861.333319022521},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A66,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":25.726790864167533},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A66,'S 2014'!$L$3:$L$99,\">0\")","v":29177583},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A66,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":1657.2951812727113},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A66,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":22.906636921530218},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A66,'S 2015'!$L$3:$L$99,\">0\")","v":30817478},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A66,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":1442.257426880559},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A66,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":19.934449576787273},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A66,'S 2016'!$L$3:$L$99,\">0\")","v":31180754},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A66,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":1350.097670805683},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A66,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":18.660645069878139},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A66,'S 2017'!$L$3:$L$99,\">0\")","v":31031469},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A66,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":1588.4253185983973},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A66,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":21.954738335845164},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A66,'S 2018'!$L$3:$L$99,\">0\")","v":30802587},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A66,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":1559.233348752404},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A66,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":21.551255684207383},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A66,'S 2019'!$L$3:$L$99,\">0\")","v":30874792},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A66,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":1618.2252923644801},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A66,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":22.366624635307257},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A66,'S 2020'!$L$3:$L$99,\">0\")","v":31071089},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A66,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":1510.6824033077698},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A66,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":20.8801990782},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A66)","v":31071089},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A66)*Nøgletal!$N$7","v":1489.5525077999998},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A66)*Nøgletal!$N$7","v":20.588148},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A66)","v":30277139},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A66)*Nøgletal!$O$7","v":1464.3639999999998},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A66)*Nøgletal!$O$7","v":20.239999999999998},null,-0.13329269558594206,-5.8751663330421314E-3,-7.9670593964377395E-2]
["Vejen Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A67,'V 2011'!$L$3:$L$198,\">0\")","v":883840},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A67,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1565.9575645590248},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A67,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":21.644195778286456},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A67,'V 2012'!$L$3:$L$198,\">0\")","v":888641},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A67,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1348.0176053724485},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A67,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":18.631895029335851},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A67,'V 2013'!$L$3:$L$198,\">0\")","v":893420},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A67,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1953.8409801325186},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A67,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":27.005404010124654},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A67,'V 2014'!$L$3:$L$198,\">0\")","v":1072457},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A67,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1904.6150532484723},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A67,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":26.325018013109499},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A67,'V 2015'!$L$3:$L$198,\">0\")","v":1082827},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A67,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1899.3469427206928},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A67,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":26.25220376946362},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A67,'V 2016'!$L$3:$L$198,\">0\")","v":1115690},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A67,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1873.4281621558166},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A67,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":25.893962158338866},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A67,'V 2017'!$L$3:$L$198,\">0\")","v":1081048},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A67,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2036.1386235980078},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A67,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":28.142897354499073},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A67,'V 2018'!$L$3:$L$198,\">0\")","v":1162574},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A67,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":2012.1687844437656},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A67,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":27.811593427004365},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A67,'V 2019'!$L$3:$L$198,\">0\")","v":1148442},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A67,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1928.1379850221886},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A67,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":26.650144920831913},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A67,'V 2020'!$L$3:$L$164,\">0\")","v":1196344},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A67,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1924.5446072353177},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A67,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":26.600478330826785},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A67)","v":1196344},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A67)*Nøgletal!$N$7","v":1881.030150811361},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A67)*Nøgletal!$N$7","v":25.999034565464559},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A67)","v":1221824},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A67)*Nøgletal!$O$7","v":1815.7147731948298},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A67)*Nøgletal!$O$7","v":25.096265006148307},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A67,'S 2011'!$L$3:$L$99,\">0\")","v":1842197},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A67,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3865.5347232831014},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A67,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":53.428261551943351},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A67,'S 2012'!$L$3:$L$99,\">0\")","v":1828799},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A67,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3459.6283540794561},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A67,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":47.817945460669755},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A67,'S 2013'!$L$3:$L$99,\">0\")","v":1875833},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A67,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3381.8458984158906},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A67,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":46.742859687849226},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A67,'S 2014'!$L$3:$L$99,\">0\")","v":1818676},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A67,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3596.8919529656273},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A67,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":49.715161754880825},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A67,'S 2015'!$L$3:$L$99,\">0\")","v":1834069},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A67,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3734.1712341101511},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A67,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":51.612594804563258},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A67,'S 2016'!$L$3:$L$99,\">0\")","v":1805949},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A67,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3677.316062593985},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A67,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":50.826759676489083},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A67,'S 2017'!$L$3:$L$99,\">0\")","v":1805489},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A67,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3691.3431666271686},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A67,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":51.020638101273924},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A67,'S 2018'!$L$3:$L$99,\">0\")","v":1845135},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A67,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3741.6338574380984},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A67,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":51.715740945930875},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A67,'S 2019'!$L$3:$L$99,\">0\")","v":2032163},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A67,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3653.7408485783994},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A67,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":50.500910139300622},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A67,'S 2020'!$L$3:$L$99,\">0\")","v":1872059},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A67,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2559.3209905724998},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A67,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":35.374167112266761},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A67)","v":1872059},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A67)*Nøgletal!$N$7","v":2509.8764249999999},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A67)*Nøgletal!$N$7","v":34.690759156876297},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A67)","v":1845332},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A67)*Nøgletal!$O$7","v":3481.1339999999996},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A67)*Nøgletal!$O$7","v":48.11519004837595},null,0.1594916837392952,-9.9443091525671157E-2,-2.4789414678666251E-2]
["Ballerup Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A68,'V 2011'!$L$3:$L$198,\">0\")","v":3131550},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A68,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1800.3556108948546},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A68,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":24.883975271525294},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A68,'V 2012'!$L$3:$L$198,\">0\")","v":3217893},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A68,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1839.0022174398271},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A68,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":25.418137075878743},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A68,'V 2013'!$L$3:$L$198,\">0\")","v":3187327},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A68,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1666.2198702302478},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A68,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":23.029991295511376},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A68,'V 2014'!$L$3:$L$198,\">0\")","v":3118303},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A68,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1538.5210402354885},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A68,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":21.264976368147735},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A68,'V 2015'!$L$3:$L$198,\">0\")","v":2798079},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A68,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1686.6318090146144},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A68,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":23.312118991217893},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A68,'V 2016'!$L$3:$L$198,\">0\")","v":3163617},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A68,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1654.8829994921855},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A68,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":22.873296468447627},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A68,'V 2017'!$L$3:$L$198,\">0\")","v":3112157},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A68,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1603.2923536000569},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A68,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":22.160226034555041},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A68,'V 2018'!$L$3:$L$198,\">0\")","v":2750797},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A68,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1741.5817483091766},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A68,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":24.071620570963052},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A68,'V 2019'!$L$3:$L$198,\">0\")","v":3073113},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A68,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1741.2438270256935},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A68,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":24.066949924335777},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A68,'V 2020'!$L$3:$L$164,\">0\")","v":3179203},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A68,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1721.26690045695},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A68,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":23.790834837000002},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A68)","v":3179203},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A68)*Nøgletal!$N$7","v":1683.4360016249998},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A68)*Nøgletal!$N$7","v":23.267947500000002},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A68)","v":3117359},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A68)*Nøgletal!$O$7","v":1537.4374999999998},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A68)*Nøgletal!$O$7","v":21.25},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A68,'S 2011'!$L$3:$L$99,\">0\")","v":2703561},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A68,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":1647.5981651219581},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A68,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":22.772607672729208},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A68,'S 2012'!$L$3:$L$99,\">0\")","v":2780849},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A68,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2163.8759061701144},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A68,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":29.90844376185369},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A68,'S 2013'!$L$3:$L$99,\">0\")","v":2733547},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A68,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2714.4444235745095},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A68,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":37.518236676910988},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A68,'S 2014'!$L$3:$L$99,\">0\")","v":2731106},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A68,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":1834.6645652216303},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A68,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":25.358183347914725},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A68,'S 2015'!$L$3:$L$99,\">0\")","v":2764165},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A68,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":1861.3799705406429},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A68,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":25.727435667458785},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A68,'S 2016'!$L$3:$L$99,\">0\")","v":2755312},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A68,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2595.7420576113882},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A68,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":35.877568177075169},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A68,'S 2017'!$L$3:$L$99,\">0\")","v":2705727},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A68,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":1890.4608717900137},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A68,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":26.129383162266951},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A68,'S 2018'!$L$3:$L$99,\">0\")","v":2713203},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A68,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":2081.5533407031598},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A68,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":28.770605953049895},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A68,'S 2019'!$L$3:$L$99,\">0\")","v":2687585},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A68,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":2421.6426360161086},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A68,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":33.471218189579943},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A68,'S 2020'!$L$3:$L$99,\">0\")","v":2736644},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A68,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2303.7346585291498},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A68,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":31.841529489000003},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A68)","v":2736644},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A68)*Nøgletal!$N$7","v":2493.5724134999996},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A68)*Nøgletal!$N$7","v":34.465409999999999},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A68)","v":2696511},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A68)*Nøgletal!$O$7","v":2496.0749999999998},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A68)*Nøgletal!$O$7","v":34.5},null,{"$f":"(AK68-D68)/D68","v":-0.14603676590547204},{"$f":"(BV68-AO68)/AO68","v":0.51497801638740959},{"$f":"((BV68+AK68)-(AO68+D68))/(AO68+D68)","v":0.16982789272182267}]
["Morsø Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A69,'V 2011'!$L$3:$L$198,\">0\")","v":561316},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A69,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2088.3728334886478},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A69,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":28.86486293695436},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A69,'V 2012'!$L$3:$L$198,\">0\")","v":532263},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A69,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2099.6968415342476},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A69,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":29.021379979740818},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A69,'V 2013'!$L$3:$L$198,\">0\")","v":566014},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A69,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2062.0598345320659},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A69,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":28.501172557457718},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A69,'V 2014'!$L$3:$L$198,\">0\")","v":527452},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A69,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1909.2172959323887},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A69,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":26.38862883113184},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A69,'V 2015'!$L$3:$L$198,\">0\")","v":554783},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A69,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1920.7886737783692},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A69,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":26.548564945105312},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A69,'V 2016'!$L$3:$L$198,\">0\")","v":556576},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A69,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1819.1219951116825},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A69,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":25.143358605551938},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A69,'V 2017'!$L$3:$L$198,\">0\")","v":554911},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A69,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1829.2103963756172},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A69,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":25.282797461998857},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A69,'V 2018'!$L$3:$L$198,\">0\")","v":557980},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A69,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1838.7797269620316},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A69,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":25.415061879226425},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A69,'V 2019'!$L$3:$L$198,\">0\")","v":540367},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A69,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1818.1751496861402},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A69,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":25.130271592068283},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A69,'V 2020'!$L$3:$L$164,\">0\")","v":506049},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A69,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1806.5371746460498},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A69,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":24.969414991652386},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A69)","v":506049},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A69)*Nøgletal!$N$7","v":1805.3184197999999},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A69)*Nøgletal!$N$7","v":24.952569727712508},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A69)","v":525723},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A69)*Nøgletal!$O$7","v":1789.8089999999997},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A69)*Nøgletal!$O$7","v":24.738203178991014},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A69,'S 2011'!$L$3:$L$99,\">0\")","v":857116},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A69,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":4110.3460562253767},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A69,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":56.811970369390146},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A69,'S 2012'!$L$3:$L$99,\">0\")","v":870184},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A69,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4253.6051903178859},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A69,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":58.792055152976999},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A69,'S 2013'!$L$3:$L$99,\">0\")","v":883140},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A69,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":4157.9718380428985},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A69,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":57.470239641228737},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A69,'S 2014'!$L$3:$L$99,\">0\")","v":864262},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A69,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":4032.9503763752659},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A69,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":55.742230495857171},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A69,'S 2015'!$L$3:$L$99,\">0\")","v":856288},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A69,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4551.5645367364286},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A69,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":62.910359871961695},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A69,'S 2016'!$L$3:$L$99,\">0\")","v":862684},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A69,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":4378.6767307666887},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A69,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":60.520756472241736},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A69,'S 2017'!$L$3:$L$99,\">0\")","v":862297},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A69,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4420.0268803219897},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A69,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":61.092285837207882},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A69,'S 2018'!$L$3:$L$99,\">0\")","v":872888},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A69,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4375.4896071888006},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A69,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":60.476705006064982},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A69,'S 2019'!$L$3:$L$99,\">0\")","v":848163},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A69,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4803.7075769712983},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A69,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":66.39540534860123},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A69,'S 2020'!$L$3:$L$99,\">0\")","v":832547},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A69,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4729.3960554224996},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A69,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":65.368293786074645},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A69)","v":832547},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A69)*Nøgletal!$N$7","v":4634.8384949999991},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A69)*Nøgletal!$N$7","v":64.061347546648236},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A69)","v":848476},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A69)*Nøgletal!$O$7","v":4606.8049999999994},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A69)*Nøgletal!$O$7","v":63.673876986869381},null,-0.14296481389766699,0.12078276062004668,3.1925162893635416E-2]
["Albertslund Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A70,'V 2011'!$L$3:$L$198,\">0\")","v":1372721},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A70,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1991.4390189542496},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A70,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":27.525072825905319},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A70,'V 2012'!$L$3:$L$198,\">0\")","v":1333976},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A70,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1870.4562963308631},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A70,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":25.852885920260725},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A70,'V 2013'!$L$3:$L$198,\">0\")","v":1273064},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A70,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2011.270861567722},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A70,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":27.799182606326497},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A70,'V 2014'!$L$3:$L$198,\">0\")","v":1285397},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A70,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2210.515635056151},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A70,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":30.553084105821025},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A70,'V 2015'!$L$3:$L$198,\">0\")","v":1254329},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A70,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1792.8981949046006},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A70,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":24.780901104417428},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A70,'V 2016'!$L$3:$L$198,\">0\")","v":1290449},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A70,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1750.5411616176436},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A70,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":24.195454894507861},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A70,'V 2017'!$L$3:$L$198,\">0\")","v":1176099},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A70,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2218.879152846122},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A70,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":30.668682140236662},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A70,'V 2018'!$L$3:$L$198,\">0\")","v":1277790},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A70,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1856.8761604391818},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A70,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":25.665185355068171},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A70,'V 2019'!$L$3:$L$198,\">0\")","v":1224846},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A70,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1746.1546970792144},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A70,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":24.134826497293911},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A70,'V 2020'!$L$3:$L$164,\">0\")","v":1241168},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A70,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1817.76015263304},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A70,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":25.12453562727077},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A70)","v":1241168},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A70)*Nøgletal!$N$7","v":1548.4806408750001},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A70)*Nøgletal!$N$7","v":21.402634980995163},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A70)","v":1248718},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A70)*Nøgletal!$O$7","v":1720.6399999999999},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A70)*Nøgletal!$O$7","v":23.782170006910849},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A70,'S 2011'!$L$3:$L$99,\">0\")","v":1372721},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A70,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2323.2560983482322},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A70,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":32.111348975096512},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A70,'S 2012'!$L$3:$L$99,\">0\")","v":1313045},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A70,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2645.7579586055276},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A70,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":36.568872959302389},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A70,'S 2013'!$L$3:$L$99,\">0\")","v":1258848},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A70,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2682.6058273280719},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A70,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":37.078173148971274},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A70,'S 2014'!$L$3:$L$99,\">0\")","v":1286471},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A70,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2476.8367544295461},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A70,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":34.234094739869334},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A70,'S 2015'!$L$3:$L$99,\">0\")","v":1248552},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A70,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3040.5399979807867},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A70,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":42.025431900218202},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A70,'S 2016'!$L$3:$L$99,\">0\")","v":1290449},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A70,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3079.8128737605389},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A70,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":42.568249810097299},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A70,'S 2017'!$L$3:$L$99,\">0\")","v":1157557},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A70,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":2738.6643424110302},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A70,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":37.85299713076752},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A70,'S 2018'!$L$3:$L$99,\">0\")","v":1264402},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A70,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3042.7457519261484},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A70,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":42.055919169677246},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A70,'S 2019'!$L$3:$L$99,\">0\")","v":1215194},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A70,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3049.6446617248953},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A70,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":42.151273831719358},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A70,'S 2020'!$L$3:$L$99,\">0\")","v":1214385},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A70,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2961.6245237363391},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A70,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":40.934685884399997},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A70)","v":1214385},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A70)*Nøgletal!$N$7","v":2958.5998679999998},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A70)*Nøgletal!$N$7","v":40.892879999999998},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A70)","v":1240215},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A70)*Nøgletal!$O$7","v":2922.9399999999996},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A70)*Nøgletal!$O$7","v":40.4},null,-0.13598157733017235,0.25812216831287993,7.6224362036299384E-2]
["Vejle Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A71,'V 2011'!$L$3:$L$198,\">0\")","v":279193},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A71,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1851.071936719233},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A71,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":25.584961115677029},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A71,'V 2012'!$L$3:$L$198,\">0\")","v":279324},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A71,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1936.2346719984571},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A71,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":26.762054899771353},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A71,'V 2013'!$L$3:$L$198,\">0\")","v":286465},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A71,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1915.5609935289069},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A71,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":26.47630951664004},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A71,'V 2014'!$L$3:$L$198,\">0\")","v":285537},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A71,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1858.7559338425181},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A71,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":25.691167019246969},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A71,'V 2015'!$L$3:$L$198,\">0\")","v":285681},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A71,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1847.2792116101202},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A71,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":25.532539206774295},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A71,'V 2016'!$L$3:$L$198,\">0\")","v":294868},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A71,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1840.9306813082092},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A71,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":25.444791725061634},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A71,'V 2017'!$L$3:$L$198,\">0\")","v":299666},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A71,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1847.9529023370903},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A71,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":25.541850757941816},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A71,'V 2018'!$L$3:$L$198,\">0\")","v":305606},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A71,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1836.3681596061392},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A71,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":25.381729918536827},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A71,'V 2019'!$L$3:$L$198,\">0\")","v":287617},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A71,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1804.5945886276586},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A71,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":24.942565150347736},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A71,'V 2020'!$L$3:$L$164,\">0\")","v":298983},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A71,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1774.60378466679},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A71,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":24.528041253169178},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A71)","v":298983},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A71)*Nøgletal!$N$7","v":1740.5025723749998},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A71)*Nøgletal!$N$7","v":24.056704524879059},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A71)","v":295201},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A71)*Nøgletal!$O$7","v":1719.3434999999999},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A71)*Nøgletal!$O$7","v":23.764250172771252},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A71,'S 2011'!$L$3:$L$99,\">0\")","v":5074261},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A71,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3257.426632113255},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A71,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":45.023173906195652},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A71,'S 2012'!$L$3:$L$99,\">0\")","v":4884607},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A71,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2953.093479049604},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A71,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":40.816772343463775},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A71,'S 2013'!$L$3:$L$99,\">0\")","v":4763105},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A71,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3472.5356571321327},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A71,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":47.996346332164933},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A71,'S 2014'!$L$3:$L$99,\">0\")","v":4816315},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A71,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3622.5762795434807},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A71,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":50.070162813316948},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A71,'S 2015'!$L$3:$L$99,\">0\")","v":4909309},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A71,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3720.6929044436283},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A71,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":51.426301374480005},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A71,'S 2016'!$L$3:$L$99,\">0\")","v":5024970},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A71,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3706.2443720700949},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A71,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":51.226598093574232},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A71,'S 2017'!$L$3:$L$99,\">0\")","v":5091002},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A71,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3748.230813743693},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A71,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":51.806922097355823},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A71,'S 2018'!$L$3:$L$99,\">0\")","v":5698624},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A71,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3901.9733842115215},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A71,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":53.931905794215922},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A71,'S 2019'!$L$3:$L$99,\">0\")","v":5186413},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A71,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3860.7879896064865},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A71,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":53.36265362275725},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A71,'S 2020'!$L$3:$L$99,\">0\")","v":5355609},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A71,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3812.1587387729996},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A71,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":52.690514703151344},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A71)","v":5355609},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A71)*Nøgletal!$N$7","v":3724.9972199999997},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A71)*Nøgletal!$N$7","v":51.485794333102973},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A71)","v":5347363},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A71)*Nøgletal!$O$7","v":3709.1},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A71)*Nøgletal!$O$7","v":51.266067726330341},null,-7.1163326560232568E-2,0.13865956747388711,6.2629934579903873E-2]
["Billund Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A72,'V 2011'!$L$3:$L$198,\">0\")","v":1729603},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A72,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1522.1364351924574},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A72,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":21.038513271492153},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A72,'V 2012'!$L$3:$L$198,\">0\")","v":1795425},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A72,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1633.7466050899777},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A72,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":22.581155564477921},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A72,'V 2013'!$L$3:$L$198,\">0\")","v":1815376},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A72,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1693.2459021019017},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A72,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":23.403537002099544},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A72,'V 2014'!$L$3:$L$198,\">0\")","v":1690198},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A72,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1668.9510221377491},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A72,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":23.06774045802003},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A72,'V 2015'!$L$3:$L$198,\">0\")","v":1768370},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A72,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1692.7365664778113},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A72,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":23.396497117868854},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A72,'V 2016'!$L$3:$L$198,\">0\")","v":1744219},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A72,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1704.4573523435515},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A72,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":23.558498304679361},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A72,'V 2017'!$L$3:$L$198,\">0\")","v":1707650},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A72,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1713.3470148743286},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A72,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":23.681368553895357},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A72,'V 2018'!$L$3:$L$198,\">0\")","v":1879546},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A72,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1774.4049670069357},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A72,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":24.525293255106234},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A72,'V 2019'!$L$3:$L$198,\">0\")","v":1902723},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A72,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1777.1537389009939},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A72,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":24.563285955784302},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A72,'V 2020'!$L$3:$L$164,\">0\")","v":1738107},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A72,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1831.9600759242726},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A72,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":25.320802708006529},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A72)","v":1738107},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A72)*Nøgletal!$N$7","v":1732.3802810014536},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A72)*Nøgletal!$N$7","v":23.944440649639997},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A72)","v":1751228},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A72)*Nøgletal!$O$7","v":1417.7069532890632},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A72)*Nøgletal!$O$7","v":19.595120294251046},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A72,'S 2011'!$L$3:$L$99,\">0\")","v":1296682},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A72,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3790.1368582564237},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A72,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":52.386134875693486},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A72,'S 2012'!$L$3:$L$99,\">0\")","v":1302241},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A72,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4457.0432097239436},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A72,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":61.603914439861015},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A72,'S 2013'!$L$3:$L$99,\">0\")","v":1288129},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A72,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":4162.5270597410854},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A72,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":57.533200549289369},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A72,'S 2014'!$L$3:$L$99,\">0\")","v":1262392},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A72,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":4049.9027104696784},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A72,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":55.97654057318146},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A72,'S 2015'!$L$3:$L$99,\">0\")","v":1265558},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A72,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3990.6746303278142},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A72,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":55.157907813791489},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A72,'S 2016'!$L$3:$L$99,\">0\")","v":1286739},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A72,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3985.0281604682659},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A72,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":55.079864000943552},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A72,'S 2017'!$L$3:$L$99,\">0\")","v":1281884},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A72,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4025.0497817609967},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A72,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":55.633030846731124},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A72,'S 2018'!$L$3:$L$99,\">0\")","v":1334215},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A72,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4182.3239296922202},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A72,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":57.806826948061094},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A72,'S 2019'!$L$3:$L$99,\">0\")","v":1603522},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A72,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4139.2975984070663},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A72,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":57.2121299019636},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A72,'S 2020'!$L$3:$L$99,\">0\")","v":1265772},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A72,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3049.2005994450001},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A72,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":42.14513613607464},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A72)","v":1265772},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A72)*Nøgletal!$N$7","v":3261.1186124999999},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A72)*Nøgletal!$N$7","v":45.074203351762272},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A72)","v":1283837},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A72)*Nøgletal!$O$7","v":4244.125},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A72)*Nøgletal!$O$7","v":58.661022805805118},null,-6.8607175735984627E-2,0.11978146402671715,6.5802085196042165E-2]
["Faxe Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A73,'V 2011'!$L$3:$L$198,\">0\")","v":883118},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A73,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1740.1891749277336},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A73,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":24.052372839360523},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A73,'V 2012'!$L$3:$L$198,\">0\")","v":1310385},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A73,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1797.0536338609909},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A73,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":24.838336335328144},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A73,'V 2013'!$L$3:$L$198,\">0\")","v":1380295},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A73,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1797.8411788849839},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A73,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":24.849221546440692},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A73,'V 2014'!$L$3:$L$198,\">0\")","v":1449389},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A73,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1617.667684394796},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A73,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":22.358917545194139},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A73,'V 2015'!$L$3:$L$198,\">0\")","v":1475346},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A73,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1639.5762644828499},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A73,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":22.661731368111262},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A73,'V 2016'!$L$3:$L$198,\">0\")","v":1568665},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A73,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1740.7354343692471},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A73,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":24.059923073521041},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A73,'V 2017'!$L$3:$L$198,\">0\")","v":1655818},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A73,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1809.5473866374889},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A73,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":25.01102123894249},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A73,'V 2018'!$L$3:$L$198,\">0\")","v":1749384},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A73,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1768.1032489861643},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A73,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":24.438192798703035},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A73,'V 2019'!$L$3:$L$198,\">0\")","v":1734670},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A73,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1729.4764214837533},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A73,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":23.904304374343514},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A73,'V 2020'!$L$3:$L$164,\">0\")","v":1763938},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A73,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1730.9442482847899},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A73,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":23.924592236140843},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A73)","v":1763938},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A73)*Nøgletal!$N$7","v":1187.4052406999999},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A73)*Nøgletal!$N$7","v":16.411959097442985},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A73)","v":1788192},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A73)*Nøgletal!$O$7","v":1644.8154999999999},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A73)*Nøgletal!$O$7","v":22.734146510020732},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A73,'S 2011'!$L$3:$L$99,\">0\")","v":1967431},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A73,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3049.6605197931526},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A73,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":42.151493017182489},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A73,'S 2012'!$L$3:$L$99,\">0\")","v":1844043},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A73,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3119.4501072010976},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A73,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":43.116103762281931},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A73,'S 2013'!$L$3:$L$99,\">0\")","v":1323666},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A73,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3536.7680066910243},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A73,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":48.884146602502071},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A73,'S 2014'!$L$3:$L$99,\">0\")","v":1366159},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A73,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3036.8159247112617},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A73,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":41.973958876451441},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A73,'S 2015'!$L$3:$L$99,\">0\")","v":1372116},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A73,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3017.6114722518778},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A73,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":41.708520694566388},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A73,'S 2016'!$L$3:$L$99,\">0\")","v":1378492},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A73,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3753.8160881448871},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A73,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":51.884120084932796},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A73,'S 2017'!$L$3:$L$99,\">0\")","v":1417943},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A73,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3871.0691970040521},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A73,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":53.504757387754694},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A73,'S 2018'!$L$3:$L$99,\">0\")","v":1409266},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A73,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4003.5974867089349},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A73,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":55.336523658727508},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A73,'S 2019'!$L$3:$L$99,\">0\")","v":2121653},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A73,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4165.6610370551025},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A73,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":57.576517443747107},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A73,'S 2020'!$L$3:$L$99,\">0\")","v":1400798},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A73,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2797.2850745208598},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A73,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":38.663235307821147},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A73)","v":1400798},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A73)*Nøgletal!$N$7","v":3426.7195934999995},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A73)*Nøgletal!$N$7","v":47.3630904422944},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A73)","v":1422834},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A73)*Nøgletal!$O$7","v":4716.3234999999995},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A73)*Nøgletal!$O$7","v":65.187608845888036},null,-5.4806498225513027E-2,0.54650770778902624,0.32804563930490388]
["Egedal Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A74,'V 2011'!$L$3:$L$198,\">0\")","v":895404},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A74,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1331.0897511853741},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A74,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":18.397923305948503},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A74,'V 2012'!$L$3:$L$198,\">0\")","v":896691},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A74,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1535.9104826729249},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A74,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":21.228894024504836},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A74,'V 2013'!$L$3:$L$198,\">0\")","v":895611},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A74,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1647.1528510782491},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A74,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":22.766452675580499},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A74,'V 2014'!$L$3:$L$198,\">0\")","v":915053},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A74,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1523.7011575773693},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A74,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":21.060140394987826},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A74,'V 2015'!$L$3:$L$198,\">0\")","v":921644},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A74,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1426.767682435702},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A74,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":19.720354974923318},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A74,'V 2016'!$L$3:$L$198,\">0\")","v":885378},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A74,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1555.1756694584781},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A74,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":21.495171658030106},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A74,'V 2017'!$L$3:$L$198,\">0\")","v":883075},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A74,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1543.6449440316599},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A74,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":21.335797429601381},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A74,'V 2018'!$L$3:$L$198,\">0\")","v":914314},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A74,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1458.808069015799},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A74,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":20.163207588331709},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A74,'V 2019'!$L$3:$L$198,\">0\")","v":875186},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A74,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1717.531512518786},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A74,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":23.739205425276936},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A74,'V 2020'!$L$3:$L$164,\">0\")","v":944663},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A74,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1930.9858418142912},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A74,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":26.689507143252126},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A74)","v":944663},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A74)*Nøgletal!$N$7","v":1813.2353035455305},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A74)*Nøgletal!$N$7","v":25.061994520325236},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A74)","v":972567},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A74)*Nøgletal!$O$7","v":1765.3488376224982},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A74)*Nøgletal!$O$7","v":24.400122150967494},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A74,'S 2011'!$L$3:$L$99,\">0\")","v":1607185},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A74,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3680.4472511766612},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A74,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":50.870038025938655},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A74,'S 2012'!$L$3:$L$99,\">0\")","v":1555033},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A74,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3746.4868062829537},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A74,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":51.78281694931519},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A74,'S 2013'!$L$3:$L$99,\">0\")","v":1601501},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A74,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":4012.4795013138992},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A74,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":55.459288200606764},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A74,'S 2014'!$L$3:$L$99,\">0\")","v":1547447},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A74,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3613.1093703523084},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A74,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":49.939314033895073},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A74,'S 2015'!$L$3:$L$99,\">0\")","v":1582891},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A74,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3413.0500298052443},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A74,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":47.174153832829923},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A74,'S 2016'!$L$3:$L$99,\">0\")","v":1531686},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A74,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3605.1973022380394},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A74,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":49.829955801493298},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A74,'S 2017'!$L$3:$L$99,\">0\")","v":1531435},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A74,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3618.9493096145752},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A74,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":50.020031922799937},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A74,'S 2018'!$L$3:$L$99,\">0\")","v":1565067},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A74,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3442.2123729890782},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A74,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":47.577226993629274},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A74,'S 2019'!$L$3:$L$99,\">0\")","v":1532811},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A74,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3491.6001381003653},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A74,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":48.259849870081077},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A74,'S 2020'!$L$3:$L$99,\">0\")","v":1613907},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A74,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3225.9752754768001},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A74,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":44.588462688},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A74)","v":1613907},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A74)*Nøgletal!$N$7","v":3379.6877205000001},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A74)*Nøgletal!$N$7","v":46.713030000000003},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A74)","v":1631944},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A74)*Nøgletal!$O$7","v":3089.3449999999998},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A74)*Nøgletal!$O$7","v":42.7},null,0.32624328002706332,-0.16060609236762799,-3.1296419574596564E-2]
["Randers Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A75,'V 2011'!$L$3:$L$198,\">0\")","v":2872190},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A75,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2026.8850011055556},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A75,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":28.014996559855643},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A75,'V 2012'!$L$3:$L$198,\">0\")","v":2893227},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A75,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2050.418943251007},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A75,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":28.340275649633824},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A75,'V 2013'!$L$3:$L$198,\">0\")","v":2886398},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A75,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2018.3835674199768},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A75,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":27.897492293296157},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A75,'V 2014'!$L$3:$L$198,\">0\")","v":2909349},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A75,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1928.794503117311},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A75,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":26.659219117032634},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A75,'V 2015'!$L$3:$L$198,\">0\")","v":2881176},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A75,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1995.9781721193901},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A75,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":27.587811639521636},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A75,'V 2016'!$L$3:$L$198,\">0\")","v":2879777},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A75,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2000.2219872517426},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A75,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":27.646468379429752},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A75,'V 2017'!$L$3:$L$198,\">0\")","v":2909829.88},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A75,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1810.9315316950178},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A75,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":25.030152476779794},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A75,'V 2018'!$L$3:$L$198,\">0\")","v":2964492.12},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A75,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1790.9726315945074},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A75,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":24.754286545881239},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A75,'V 2019'!$L$3:$L$198,\">0\")","v":2935980},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A75,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1759.9448923831235},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A75,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":24.325430440678968},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A75,'V 2020'!$L$3:$L$164,\">0\")","v":3011201},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A75,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1732.3843594905431},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A75,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":23.944497021292921},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A75)","v":3011201},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A75)*Nøgletal!$N$7","v":1682.0886690700797},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A75)*Nøgletal!$N$7","v":23.249325073532543},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A75)","v":2961880.41},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A75)*Nøgletal!$O$7","v":1662.124941592243},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A75)*Nøgletal!$O$7","v":22.973392420072472},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A75,'S 2011'!$L$3:$L$99,\">0\")","v":4085285},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A75,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3052.6309355825579},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A75,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":42.19254921330419},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A75,'S 2012'!$L$3:$L$99,\">0\")","v":4140085},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A75,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3215.3308524719955},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A75,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":44.441338665818876},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A75,'S 2013'!$L$3:$L$99,\">0\")","v":4126707},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A75,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3143.0409115073271},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A75,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":43.442168783791665},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A75,'S 2014'!$L$3:$L$99,\">0\")","v":4049517},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A75,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3570.8475555063983},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A75,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":49.355183904718714},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A75,'S 2015'!$L$3:$L$99,\">0\")","v":4095703},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A75,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3587.0752137279605},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A75,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":49.579477729481141},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A75,'S 2016'!$L$3:$L$99,\">0\")","v":4151985},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A75,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3403.857345688763},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A75,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":47.047095310141863},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A75,'S 2017'!$L$3:$L$99,\">0\")","v":4141738},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A75,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3462.2249233227531},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A75,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":47.853834461959266},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A75,'S 2018'!$L$3:$L$99,\">0\")","v":4683655},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A75,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3418.8060860301698},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A75,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":47.253712315551759},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A75,'S 2019'!$L$3:$L$99,\">0\")","v":5010130},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A75,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":2818.3133069855417},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A75,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":38.953881229931469},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A75,'S 2020'!$L$3:$L$99,\">0\")","v":5055222},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A75,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3410.4734576728197},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A75,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":47.138541225609117},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A75)","v":5055222},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A75)*Nøgletal!$N$7","v":3540.5925995999996},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A75)*Nøgletal!$N$7","v":48.937008978576365},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A75)","v":4549860},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A75)*Nøgletal!$O$7","v":3500.3679999999995},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A75)*Nøgletal!$O$7","v":48.381036627505182},null,-0.17996090518917238,0.14667251753183078,1.6335612672224581E-2]
["Rudersdal Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A76,'V 2011'!$L$3:$L$198,\">0\")","v":2854297},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A76,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1757.2919471764662},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A76,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":24.288762227732779},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A76,'V 2012'!$L$3:$L$198,\">0\")","v":2816272},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A76,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1781.9044936858984},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A76,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":24.628949463523128},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A76,'V 2013'!$L$3:$L$198,\">0\")","v":2859521},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A76,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1786.5053452296063},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A76,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":24.692541053622755},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A76,'V 2014'!$L$3:$L$198,\">0\")","v":2715255},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A76,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1723.3607212855034},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A76,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":23.819775000490722},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A76,'V 2015'!$L$3:$L$198,\">0\")","v":2807922},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A76,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1662.7952774611158},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A76,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":22.982657601397595},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A76,'V 2016'!$L$3:$L$198,\">0\")","v":2692853},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A76,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1690.7670855301653},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A76,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":23.369275542918665},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A76,'V 2017'!$L$3:$L$198,\">0\")","v":2706390},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A76,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1715.7661338905557},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A76,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":23.714804891369116},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A76,'V 2018'!$L$3:$L$198,\">0\")","v":2758881},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A76,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1703.396985041901},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A76,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":23.543842225872854},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A76,'V 2019'!$L$3:$L$198,\">0\")","v":2711116},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A76,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1696.1513058289886},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A76,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":23.443694620995011},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A76,'V 2020'!$L$3:$L$164,\">0\")","v":2840945},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A76,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1500.7831752968821},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A76,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":20.743374917717791},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A76)","v":2840945},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A76)*Nøgletal!$N$7","v":1518.7829979035539},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A76)*Nøgletal!$N$7","v":20.992163067084366},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A76)","v":2736011},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A76)*Nøgletal!$O$7","v":1475.9399999999998},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A76)*Nøgletal!$O$7","v":20.399999999999999},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A76,'S 2011'!$L$3:$L$99,\">0\")","v":2808431},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A76,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2324.0954249733581},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A76,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":32.122949895969015},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A76,'S 2012'!$L$3:$L$99,\">0\")","v":2780403},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A76,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2312.5327611675211},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A76,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":31.963134224844797},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A76,'S 2013'!$L$3:$L$99,\">0\")","v":2861223},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A76,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2374.0163560164433},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A76,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":32.812942032017183},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A76,'S 2014'!$L$3:$L$99,\">0\")","v":2727820},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A76,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2399.2376489518942},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A76,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":33.161543178326113},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A76,'S 2015'!$L$3:$L$99,\">0\")","v":2750654},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A76,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2324.7746488730577},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A76,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":32.132337924990431},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A76,'S 2016'!$L$3:$L$99,\">0\")","v":2648752},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A76,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2584.0495258203459},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A76,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":35.715957509610867},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A76,'S 2017'!$L$3:$L$99,\">0\")","v":2833503},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A76,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":2396.7225373728525},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A76,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":33.126780060440254},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A76,'S 2018'!$L$3:$L$99,\">0\")","v":2747680},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A76,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":2473.2933346662267},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A76,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":34.18511865468178},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A76,'S 2019'!$L$3:$L$99,\">0\")","v":2707734},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A76,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":2648.6953635698296},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A76,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":36.609472889700484},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A76,'S 2020'!$L$3:$L$99,\">0\")","v":2856416},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A76,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2636.0399820446996},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A76,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":36.434554001999999},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A76)","v":2856416},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A76)*Nøgletal!$N$7","v":2442.3095444999999},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A76)*Nøgletal!$N$7","v":33.756869999999999},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A76)","v":0},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A76)*Nøgletal!$O$7","v":0},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A76)*Nøgletal!$O$7","v":0},null,-0.16010540970641196,-1,-0.63837296844906799]
["Ringsted Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A77,'V 2011'!$L$3:$L$198,\">0\")","v":1928055},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A77,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1847.7453726590415},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A77,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":25.53898234497639},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A77,'V 2012'!$L$3:$L$198,\">0\")","v":1968268},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A77,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1316.5833153785204},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A77,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":18.197419701154395},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A77,'V 2013'!$L$3:$L$198,\">0\")","v":1920279},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A77,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1730.2739376419231},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A77,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":23.915327403482006},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A77,'V 2014'!$L$3:$L$198,\">0\")","v":1933454},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A77,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1689.3338286325236},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A77,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":23.349465495957478},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A77,'V 2015'!$L$3:$L$198,\">0\")","v":1834714},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A77,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1718.977104548336},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A77,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":23.759185964731667},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A77,'V 2016'!$L$3:$L$198,\">0\")","v":1752147},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A77,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1792.4352255933022},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A77,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":24.774502081455456},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A77,'V 2017'!$L$3:$L$198,\">0\")","v":1737989},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A77,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1594.2938850464211},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A77,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":22.03585190112538},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A77,'V 2018'!$L$3:$L$198,\">0\")","v":1734376},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A77,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1683.2160780587651},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A77,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":23.264907782429376},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A77,'V 2019'!$L$3:$L$198,\">0\")","v":1668116},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A77,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1686.1601099539957},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A77,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":23.305599308279142},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A77,'V 2020'!$L$3:$L$164,\">0\")","v":1660853},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A77,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1678.2999302430899},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A77,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":23.196958261825706},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A77)","v":1660853},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A77)*Nøgletal!$N$7","v":1579.9667666999999},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A77)*Nøgletal!$N$7","v":21.837826768486522},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A77)","v":1818924},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A77)*Nøgletal!$O$7","v":1541.3889999999997},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A77)*Nøgletal!$O$7","v":21.304616447823079},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A77,'S 2011'!$L$3:$L$99,\">0\")","v":1341830},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A77,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2918.3386755624288},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A77,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":40.336401873703231},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A77,'S 2012'!$L$3:$L$99,\">0\")","v":1429656},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A77,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3121.7939549455368},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A77,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":43.148499722813234},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A77,'S 2013'!$L$3:$L$99,\">0\")","v":1330488},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A77,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3091.6093329553883},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A77,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":42.731296930965982},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A77,'S 2014'!$L$3:$L$99,\">0\")","v":1372640},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A77,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3472.1640563214705},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A77,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":47.991210177214526},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A77,'S 2015'!$L$3:$L$99,\">0\")","v":1351174},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A77,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3817.1551533341853},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A77,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":52.75957364663698},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A77,'S 2016'!$L$3:$L$99,\">0\")","v":1353174},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A77,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3814.1038702379951},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A77,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":52.717399726855504},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A77,'S 2017'!$L$3:$L$99,\">0\")","v":1390293},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A77,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4219.1080383657927},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A77,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":58.31524586545671},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A77,'S 2018'!$L$3:$L$99,\">0\")","v":1390134},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A77,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3917.3999396306685},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A77,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":54.145127016318845},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A77,'S 2019'!$L$3:$L$99,\">0\")","v":1844642},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A77,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3850.0245106935304},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A77,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":53.213884045522192},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A77,'S 2020'!$L$3:$L$99,\">0\")","v":1419235},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A77,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3320.0662210115397},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A77,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":45.8889595164},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A77)","v":1419235},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A77)*Nøgletal!$N$7","v":3357.7179194999999},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A77)*Nøgletal!$N$7","v":46.409370000000003},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A77)","v":1428041},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A77)*Nøgletal!$O$7","v":3508.2514999999999},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A77)*Nøgletal!$O$7","v":48.49},null,-0.16580010275884094,0.20213994673660762,5.9494639395698948E-2]
["Glostrup Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A78,'V 2011'!$L$3:$L$198,\">0\")","v":1252983},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A78,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1925.1728187923648},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A78,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":26.609161282548236},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A78,'V 2012'!$L$3:$L$198,\">0\")","v":1249063},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A78,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2205.9999464626439},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A78,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":30.490669612476079},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A78,'V 2013'!$L$3:$L$198,\">0\")","v":1274214},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A78,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1878.1685698862657},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A78,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":25.959482652194417},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A78,'V 2014'!$L$3:$L$198,\">0\")","v":1263643},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A78,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1893.1082281422309},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A78,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":26.165974127743347},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A78,'V 2015'!$L$3:$L$198,\">0\")","v":1322622},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A78,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1787.1186871435955},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A78,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":24.701018481597728},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A78,'V 2016'!$L$3:$L$198,\">0\")","v":1315809},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A78,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1863.6403469758493},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A78,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":25.758677912589491},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A78,'V 2017'!$L$3:$L$198,\">0\")","v":1333812},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A78,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1948.9967465530328},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A78,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":26.938448466524296},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A78,'V 2018'!$L$3:$L$198,\">0\")","v":1339233},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A78,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1770.0223573342573},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A78,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":24.464718138690497},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A78,'V 2019'!$L$3:$L$198,\">0\")","v":1321236},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A78,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1682.6266870617028},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A78,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":23.256761396844546},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A78,'V 2020'!$L$3:$L$164,\">0\")","v":1298214},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A78,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2009.3708139119999},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A78,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":27.772920717512093},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A78)","v":1298214},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A78)*Nøgletal!$N$7","v":1842.3937874999997},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A78)*Nøgletal!$N$7","v":25.46501434001382},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A78)","v":1369248},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A78)*Nøgletal!$O$7","v":1675.4875},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A78)*Nøgletal!$O$7","v":23.158085694540429},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A78,'S 2011'!$L$3:$L$99,\">0\")","v":1345703},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A78,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":1697.9577626295065},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A78,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":23.468662925079567},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A78,'S 2012'!$L$3:$L$99,\">0\")","v":1229169},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A78,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2000.1863354988127},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A78,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":27.645975611593819},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A78,'S 2013'!$L$3:$L$99,\">0\")","v":1340577},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A78,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2285.8479356416924},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A78,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":31.594304570030303},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A78,'S 2014'!$L$3:$L$99,\">0\")","v":1325607},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A78,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2375.4828207444498},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A78,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":32.833211067649621},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A78,'S 2015'!$L$3:$L$99,\">0\")","v":1374513},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A78,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2340.3771632950247},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A78,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":32.347991199654807},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A78,'S 2016'!$L$3:$L$99,\">0\")","v":1326361},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A78,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2260.5561462681762},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A78,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":31.244729043098495},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A78,'S 2017'!$L$3:$L$99,\">0\")","v":1352994},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A78,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":2601.7311252904783},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A78,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":35.960347274229143},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A78,'S 2018'!$L$3:$L$99,\">0\")","v":1342084},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A78,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":2356.6212654582914},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A78,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":32.572512307647429},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A78,'S 2019'!$L$3:$L$99,\">0\")","v":1326349},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A78,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":2069.2932527889293},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A78,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":28.601150695078498},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A78,'S 2020'!$L$3:$L$99,\">0\")","v":1313679},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A78,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2426.9489919674998},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A78,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":33.544561049999999},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A78)","v":1313679},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A78)*Nøgletal!$N$7","v":2508.2189474999996},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A78)*Nøgletal!$N$7","v":34.667850000000001},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A78)","v":1423016},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A78)*Nøgletal!$O$7","v":2405.6374999999998},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A78)*Nøgletal!$O$7","v":33.25},null,-0.12969501561370947,0.41678288644504324,0.1264084769471357]
["Høje-Taastrup Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A79,'V 2011'!$L$3:$L$198,\">0\")","v":2182161},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A79,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1867.5017409049194},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A79,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":25.81204894132577},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A79,'V 2012'!$L$3:$L$198,\">0\")","v":2181146},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A79,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1952.5827358648119},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A79,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":26.988012935242736},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A79,'V 2013'!$L$3:$L$198,\">0\")","v":2195877},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A79,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2258.9075849716296},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A79,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":31.221943123312091},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A79,'V 2014'!$L$3:$L$198,\">0\")","v":2214691},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A79,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1904.345394630134},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A79,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":26.321290872565779},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A79,'V 2015'!$L$3:$L$198,\">0\")","v":2171394},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A79,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1773.2257640565306},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A79,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":24.508994665605123},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A79,'V 2016'!$L$3:$L$198,\">0\")","v":2182972},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A79,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1759.3362834921634},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A79,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":24.31701843112873},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A79,'V 2017'!$L$3:$L$198,\">0\")","v":2087716},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A79,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1976.5331796943606},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A79,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":27.31904878637679},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A79,'V 2018'!$L$3:$L$198,\">0\")","v":2117998},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A79,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1823.4839955677271},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A79,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":25.203648867556698},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A79,'V 2019'!$L$3:$L$198,\">0\")","v":2057834},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A79,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1648.6002391944094},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A79,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":22.786458040005659},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A79,'V 2020'!$L$3:$L$164,\">0\")","v":2048553},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A79,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1556.98112253915},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A79,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":21.520126089000001},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A79)","v":2048553},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A79)*Nøgletal!$N$7","v":1435.3603319999997},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A79)*Nøgletal!$N$7","v":19.839119999999998},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A79)","v":2163404},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A79)*Nøgletal!$O$7","v":1480.2809999999999},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A79)*Nøgletal!$O$7","v":20.46},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A79,'S 2011'!$L$3:$L$99,\">0\")","v":2354624},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A79,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":1938.8445040406132},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A79,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":26.79812721548878},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A79,'S 2012'!$L$3:$L$99,\">0\")","v":2376126},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A79,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":1965.109998926391},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A79,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":27.161161007966708},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A79,'S 2013'!$L$3:$L$99,\">0\")","v":2368214},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A79,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2571.5789275969037},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A79,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":35.543592641284086},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A79,'S 2014'!$L$3:$L$99,\">0\")","v":2396189},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A79,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":1513.1825568142144},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A79,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":20.914755450092805},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A79,'S 2015'!$L$3:$L$99,\">0\")","v":2358375},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A79,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":901.04520786858461},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A79,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":12.4539766118671},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A79,'S 2016'!$L$3:$L$99,\">0\")","v":2446011},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A79,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":998.54221495501167},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A79,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":13.801551001451442},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A79,'S 2017'!$L$3:$L$99,\">0\")","v":2380572},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A79,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":1295.7794717236186},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A79,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":17.909875213871718},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A79,'S 2018'!$L$3:$L$99,\">0\")","v":2405815},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A79,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":1521.3728759630742},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A79,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":21.027959584838623},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A79,'S 2019'!$L$3:$L$99,\">0\")","v":2333546},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A79,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":1637.2096341331858},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A79,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":22.629020513243759},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A79,'S 2020'!$L$3:$L$99,\">0\")","v":2373311},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A79,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":1610.0006235944397},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A79,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":22.252945730399997},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A79)","v":2373311},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A79)*Nøgletal!$N$7","v":1578.8963651999998},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A79)*Nøgletal!$N$7","v":21.823031999999998},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A79)","v":2621703},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A79)*Nøgletal!$O$7","v":1559.8659999999998},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A79)*Nøgletal!$O$7","v":21.56},null,-0.20734692365924495,-0.19546616722012009,-0.20129520428231479]
["Ikast-Brande Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A80,'V 2011'!$L$3:$L$198,\">0\")","v":1873310},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A80,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1755.9119857930768},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A80,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":24.269688815384612},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A80,'V 2012'!$L$3:$L$198,\">0\")","v":1899855},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A80,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1754.8504664207674},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A80,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":24.255016813003003},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A80,'V 2013'!$L$3:$L$198,\">0\")","v":1947837},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A80,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1646.8095087250538},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A80,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":22.761707100553615},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A80,'V 2014'!$L$3:$L$198,\">0\")","v":1943365},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A80,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1597.1013485413503},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A80,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":22.07465581950726},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A80,'V 2015'!$L$3:$L$198,\">0\")","v":1887551},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A80,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1677.5966399990868},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A80,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":23.18723759501157},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A80,'V 2016'!$L$3:$L$198,\">0\")","v":1954692},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A80,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1735.843419005748},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A80,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":23.992307104433284},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A80,'V 2017'!$L$3:$L$198,\">0\")","v":1952533},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A80,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1749.6502530294244},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A80,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":24.183141023212499},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A80,'V 2018'!$L$3:$L$198,\">0\")","v":2167629},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A80,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1741.1637672006532},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A80,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":24.065843361446483},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A80,'V 2019'!$L$3:$L$198,\">0\")","v":2021327},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A80,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1713.5316547355912},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A80,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":23.683920590678522},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A80,'V 2020'!$L$3:$L$164,\">0\")","v":2041209},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A80,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1601.2504108826511},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A80,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":22.132002914756757},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A80)","v":2041209},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A80)*Nøgletal!$N$7","v":1626.6848503031674},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A80)*Nøgletal!$N$7","v":22.483550107853041},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A80)","v":1987748},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A80)*Nøgletal!$O$7","v":1670.9349905928718},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A80)*Nøgletal!$O$7","v":23.09516227495331},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A80,'S 2011'!$L$3:$L$99,\">0\")","v":1783713},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A80,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3422.0059963012786},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A80,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":47.297940515567092},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A80,'S 2012'!$L$3:$L$99,\">0\")","v":1770513},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A80,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3592.6989967304939},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A80,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":49.657207971395906},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A80,'S 2013'!$L$3:$L$99,\">0\")","v":1773991},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A80,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3511.9247279867973},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A80,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":48.540770255518972},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A80,'S 2014'!$L$3:$L$99,\">0\")","v":1778888},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A80,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3406.3285431491736},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A80,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":47.081251460251188},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A80,'S 2015'!$L$3:$L$99,\">0\")","v":1755212},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A80,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3463.8153497944231},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A80,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":47.875816859632664},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A80,'S 2016'!$L$3:$L$99,\">0\")","v":1790511},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A80,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3452.9659792111406},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A80,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":47.725860113491926},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A80,'S 2017'!$L$3:$L$99,\">0\")","v":1792298},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A80,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3571.0663497583578},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A80,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":49.358208013246141},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A80,'S 2018'!$L$3:$L$99,\">0\")","v":1874564},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A80,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3699.4097359507668},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A80,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":51.132131803051379},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A80,'S 2019'!$L$3:$L$99,\">0\")","v":1853522},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A80,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3902.3730131336188},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A80,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":53.937429345316083},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A80,'S 2020'!$L$3:$L$99,\">0\")","v":1869171},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A80,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3843.0821794295698},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A80,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":53.117929225011338},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A80)","v":1869171},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A80)*Nøgletal!$N$7","v":3765.5667020999999},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A80)*Nøgletal!$N$7","v":52.046533546648234},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A80)","v":1862587},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A80)*Nøgletal!$O$7","v":3719.5805},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A80)*Nøgletal!$O$7","v":51.410926053904632},null,-4.8394791930202526E-2,8.6959083070093507E-2,4.1058492860198852E-2]
["Køge Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A81,'V 2011'!$L$3:$L$198,\">0\")","v":2028151},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A81,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2332.6926109866254},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A81,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":32.241777622482736},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A81,'V 2012'!$L$3:$L$198,\">0\")","v":2090899},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A81,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1929.0030299880898},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A81,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":26.662101312896894},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A81,'V 2013'!$L$3:$L$198,\">0\")","v":2054745},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A81,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1868.9237978587787},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A81,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":25.831704186023202},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A81,'V 2014'!$L$3:$L$198,\">0\")","v":1956374},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A81,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1699.8594873188758},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A81,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":23.494947993350046},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A81,'V 2015'!$L$3:$L$198,\">0\")","v":1998446},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A81,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1734.3919531294689},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A81,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":23.972245378430809},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A81,'V 2016'!$L$3:$L$198,\">0\")","v":1838567},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A81,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1784.2631303133692},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A81,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":24.661549831560045},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A81,'V 2017'!$L$3:$L$198,\">0\")","v":1866216},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A81,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1881.5296120397506},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A81,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":26.005937968759511},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A81,'V 2018'!$L$3:$L$198,\">0\")","v":1928927},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A81,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1779.4832211229461},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A81,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":24.595483360372445},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A81,'V 2019'!$L$3:$L$198,\">0\")","v":1790390},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A81,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1647.1879553776248},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A81,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":22.766937876677609},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A81,'V 2020'!$L$3:$L$164,\">0\")","v":1982111},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A81,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":2163.4694574382911},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A81,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":29.902825949388959},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A81)","v":1982111},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A81)*Nøgletal!$N$7","v":1622.7006851586277},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A81)*Nøgletal!$N$7","v":22.428482172199416},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A81)","v":1925513},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A81)*Nøgletal!$O$7","v":1935.4601586753761},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A81)*Nøgletal!$O$7","v":26.751349808920196},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A81,'S 2011'!$L$3:$L$99,\">0\")","v":2625920},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A81,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2920.8566554378062},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A81,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":40.371204636320755},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A81,'S 2012'!$L$3:$L$99,\">0\")","v":2699674},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A81,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3118.45335146245},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A81,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":43.102326903420185},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A81,'S 2013'!$L$3:$L$99,\">0\")","v":2637447},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A81,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3246.7204428739324},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A81,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":44.875196169646614},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A81,'S 2014'!$L$3:$L$99,\">0\")","v":2651398},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A81,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3347.0552944289302},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A81,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":46.261994394318315},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A81,'S 2015'!$L$3:$L$99,\">0\")","v":2647518},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A81,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3298.3715488037878},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A81,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":45.589102264046836},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A81,'S 2016'!$L$3:$L$99,\">0\")","v":2563000},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A81,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3393.9522278798754},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A81,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":46.910189742638231},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A81,'S 2017'!$L$3:$L$99,\">0\")","v":2422118},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A81,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3654.160708302717},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A81,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":50.506713314481239},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A81,'S 2018'!$L$3:$L$99,\">0\")","v":2536482},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A81,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3998.5295241792323},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A81,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":55.266475800680475},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A81,'S 2019'!$L$3:$L$99,\">0\")","v":2500659},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A81,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3929.7587461220951},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A81,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":54.315946732855501},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A81,'S 2020'!$L$3:$L$99,\">0\")","v":2570339},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A81,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3864.4495487482495},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A81,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":53.413262594999999},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A81)","v":2570339},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A81)*Nøgletal!$N$7","v":3592.7947902000001},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A81)*Nøgletal!$N$7","v":49.658532000000001},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A81)","v":2614304},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A81)*Nøgletal!$O$7","v":3255.7499999999995},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A81)*Nøgletal!$O$7","v":45},null,-0.17028924018550307,0.11465586438099144,-1.1866093680222577E-2]
["Nordfyns Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A82,'V 2011'!$L$3:$L$198,\">0\")","v":535480},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A82,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2034.0566581256403},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A82,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":28.114121052185769},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A82,'V 2012'!$L$3:$L$198,\">0\")","v":534528},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A82,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2114.3880079867145},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A82,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":29.224436876112154},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A82,'V 2013'!$L$3:$L$198,\">0\")","v":530853},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A82,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1975.6580888423791},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A82,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":27.306953543087484},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A82,'V 2014'!$L$3:$L$198,\">0\")","v":519124},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A82,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1968.9087829237817},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A82,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":27.213666661005963},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A82,'V 2015'!$L$3:$L$198,\">0\")","v":507766},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A82,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2247.8415365237379},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A82,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":31.068991520715105},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A82,'V 2016'!$L$3:$L$198,\">0\")","v":504115},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A82,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":2317.22373237594},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A82,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":32.027971421920391},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A82,'V 2017'!$L$3:$L$198,\">0\")","v":503334},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A82,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":2048.7618318022469},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A82,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":28.317371552207973},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A82,'V 2018'!$L$3:$L$198,\">0\")","v":525247},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A82,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1804.1811488414958},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A82,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":24.936850709626757},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A82,'V 2019'!$L$3:$L$198,\">0\")","v":501902},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A82,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1772.8024675219683},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A82,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":24.503143987864114},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A82,'V 2020'!$L$3:$L$164,\">0\")","v":525220},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A82,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1960.2992231570527},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A82,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":27.094667908183176},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A82)","v":525220},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A82)*Nøgletal!$N$7","v":1814.932856636975},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A82)*Nøgletal!$N$7","v":25.085457590006566},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A82)","v":535194},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A82)*Nøgletal!$O$7","v":1804.15901635108},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A82)*Nøgletal!$O$7","v":24.93654480098245},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A82,'S 2011'!$L$3:$L$99,\">0\")","v":1451129.1892479537},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A82,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2712.6433276180692},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A82,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":37.49334246880538},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A82,'S 2012'!$L$3:$L$99,\">0\")","v":1403779.8982989427},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A82,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3106.6411899412205},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A82,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":42.939062749705883},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A82,'S 2013'!$L$3:$L$99,\">0\")","v":1361027.5694065485},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A82,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3348.6498754409627},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A82,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":46.284034214802531},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A82,'S 2014'!$L$3:$L$99,\">0\")","v":1367042.2695685539},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A82,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3480.121185023716},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A82,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":48.101191223548255},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A82,'S 2015'!$L$3:$L$99,\">0\")","v":1371581.4344517395},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A82,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3559.9023619870641},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A82,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":49.203902722696121},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A82,'S 2016'!$L$3:$L$99,\">0\")","v":1390435.8336033425},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A82,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3784.2543799573386},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A82,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":52.304829024980499},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A82,'S 2017'!$L$3:$L$99,\">0\")","v":1371713.3435368349},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A82,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3868.8331663878275},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A82,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":53.473851643231903},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A82,'S 2018'!$L$3:$L$99,\">0\")","v":1405706.4285897},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A82,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3674.4960358403091},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A82,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":50.787782112512907},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A82,'S 2019'!$L$3:$L$99,\">0\")","v":1405446.1516030014},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A82,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3634.8388991153661},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A82,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":50.239653063101123},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A82,'S 2020'!$L$3:$L$99,\">0\")","v":1471510.850251535},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A82,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3528.1322957311199},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A82,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":48.764786395730759},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A82)","v":1469523.1077000001},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A82)*Nøgletal!$N$7","v":3391.1321597999995},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A82)*Nøgletal!$N$7","v":46.871211607463714},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A82)","v":1420975.770278834},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A82)*Nøgletal!$O$7","v":3350.2589999999996},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A82)*Nøgletal!$O$7","v":46.306275051831371},null,-0.11302420749007464,0.23505326553263123,8.5895049578004826E-2]
["Herning Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A83,'V 2011'!$L$3:$L$198,\">0\")","v":3976099},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A83,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1889.3336950028993},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A83,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":26.113803662790595},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A83,'V 2012'!$L$3:$L$198,\">0\")","v":3933968},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A83,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1837.8447148372513},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A83,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":25.402138422076732},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A83,'V 2013'!$L$3:$L$198,\">0\")","v":4038606},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A83,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1749.9081030250029},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A83,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":24.186704948514208},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A83,'V 2014'!$L$3:$L$198,\">0\")","v":4069803},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A83,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1690.4934163364469},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A83,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":23.365492969404933},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A83,'V 2015'!$L$3:$L$198,\">0\")","v":4037924.91},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A83,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1787.2311831563527},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A83,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":24.702573367745032},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A83,'V 2016'!$L$3:$L$198,\">0\")","v":4034394},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A83,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1749.7871373540734},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A83,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":24.185032997291966},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A83,'V 2017'!$L$3:$L$198,\">0\")","v":4044479.54},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A83,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1671.4832772944944},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A83,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":23.102740529295023},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A83,'V 2018'!$L$3:$L$198,\">0\")","v":4171345},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A83,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1703.1898766192346},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A83,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":23.540979635372977},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A83,'V 2019'!$L$3:$L$198,\">0\")","v":3987132},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A83,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1735.1916353136992},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A83,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":23.983298345731853},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A83,'V 2020'!$L$3:$L$164,\">0\")","v":4024468},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A83,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1710.588770507303},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A83,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":23.643244927537015},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A83)","v":4024468},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A83)*Nøgletal!$N$7","v":1667.6896012587774},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A83)*Nøgletal!$N$7","v":23.050305476969971},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A83)","v":4149137},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A83)*Nøgletal!$O$7","v":1719.5487653304772},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A83)*Nøgletal!$O$7","v":23.767087288603694},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A83,'S 2011'!$L$3:$L$99,\">0\")","v":4240352},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A83,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2151.1941401974418},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A83,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":29.733160196232785},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A83,'S 2012'!$L$3:$L$99,\">0\")","v":4195633},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A83,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2140.4916817884996},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A83,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":29.585234026102281},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A83,'S 2013'!$L$3:$L$99,\">0\")","v":4164166},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A83,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2194.4140182160245},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A83,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":30.330532387229091},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A83,'S 2014'!$L$3:$L$99,\">0\")","v":4099105},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A83,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2128.432607387027},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A83,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":29.418557116614057},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A83,'S 2015'!$L$3:$L$99,\">0\")","v":4028010},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A83,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2873.3297271040574},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A83,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":39.714301687685669},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A83,'S 2016'!$L$3:$L$99,\">0\")","v":4027673},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A83,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2916.6685210620008},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A83,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":40.313317499129248},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A83,'S 2017'!$L$3:$L$99,\">0\")","v":4098265.46},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A83,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3197.0430481376516},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A83,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":44.188570119387037},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A83,'S 2018'!$L$3:$L$99,\">0\")","v":4158359.91},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A83,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3361.7561316867432},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A83,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":46.465184957660583},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A83,'S 2019'!$L$3:$L$99,\">0\")","v":3999763.33},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A83,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3427.7644689159742},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A83,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":47.377532396903582},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A83,'S 2020'!$L$3:$L$99,\">0\")","v":4100875},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A83,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2958.2102034916202},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A83,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":40.887494174037599},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A83)","v":4100875},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A83)*Nøgletal!$N$7","v":3627.8892824999998},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A83)*Nøgletal!$N$7","v":50.143597546648245},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A83)","v":4135624},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A83)*Nøgletal!$O$7","v":3792.8674999999994},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A83)*Nøgletal!$O$7","v":52.423876986869381},null,-8.9864977331154686E-2,0.76314514302827219,0.36428122516749234]
["Jammerbugt Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A84,'V 2011'!$L$3:$L$198,\">0\")","v":1349608},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A84,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1518.3307365714516},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A84,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":20.985912046599196},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A84,'V 2012'!$L$3:$L$198,\">0\")","v":1333440},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A84,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1536.898476435515},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A84,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":21.242549777961511},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A84,'V 2013'!$L$3:$L$198,\">0\")","v":1318146},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A84,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1559.7736876856382},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A84,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":21.5587240868782},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A84,'V 2014'!$L$3:$L$198,\">0\")","v":1251759},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A84,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1607.6128253615414},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A84,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":22.219942299399328},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A84,'V 2015'!$L$3:$L$198,\">0\")","v":1312568},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A84,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1614.8032445241836},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A84,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":22.319326116436546},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A84,'V 2016'!$L$3:$L$198,\">0\")","v":1388937},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A84,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1702.1885381439038},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A84,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":23.527139435299294},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A84,'V 2017'!$L$3:$L$198,\">0\")","v":1334498},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A84,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1810.0454072866826},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A84,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":25.017904730983865},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A84,'V 2018'!$L$3:$L$198,\">0\")","v":1361480},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A84,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1765.4007140073445},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A84,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":24.400839170799507},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A84,'V 2019'!$L$3:$L$198,\">0\")","v":1279549},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A84,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1680.7862444081411},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A84,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":23.231323350492627},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A84,'V 2020'!$L$3:$L$164,\">0\")","v":1289757},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A84,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1687.6994199443932},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A84,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":23.3268751892798},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A84)","v":1289757},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A84)*Nøgletal!$N$7","v":1595.0652498232841},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A84)*Nøgletal!$N$7","v":22.046513473715056},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A84)","v":805345},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A84)*Nøgletal!$O$7","v":1716.6888901272127},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A84)*Nøgletal!$O$7","v":23.727558951309092},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A84,'S 2011'!$L$3:$L$99,\">0\")","v":1881484},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A84,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2773.5974661124337},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A84,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":38.335832289045392},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A84,'S 2012'!$L$3:$L$99,\">0\")","v":1791446},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A84,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2781.7305629554185},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A84,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":38.448245514242139},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A84,'S 2013'!$L$3:$L$99,\">0\")","v":1957464},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A84,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2719.1892111001157},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A84,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":37.583817706981563},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A84,'S 2014'!$L$3:$L$99,\">0\")","v":1568129},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A84,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2649.4677588012187},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A84,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":36.620148704923551},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A84,'S 2015'!$L$3:$L$99,\">0\")","v":1624729},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A84,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2830.6514049147931},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A84,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":39.124414718932876},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A84,'S 2016'!$L$3:$L$99,\">0\")","v":1768825},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A84,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2819.7694583615294},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A84,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":38.974007717505593},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A84,'S 2017'!$L$3:$L$99,\">0\")","v":1753257},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A84,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":2855.4002817768078},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A84,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":39.466486271966943},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A84,'S 2018'!$L$3:$L$99,\">0\")","v":1776930},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A84,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":2926.8538210867619},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A84,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":40.454095661185384},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A84,'S 2019'!$L$3:$L$99,\">0\")","v":1813708},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A84,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":2904.8535666960233},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A84,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":40.150014743552504},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A84,'S 2020'!$L$3:$L$99,\">0\")","v":1784851},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A84,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2862.7702505325001},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A84,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":39.568351769626823},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A84)","v":1784851},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A84)*Nøgletal!$N$7","v":2950.8919649999998},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A84)*Nøgletal!$N$7","v":40.786343676572216},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A84)","v":1802776},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A84)*Nøgletal!$O$7","v":2915.3249999999998},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A84)*Nøgletal!$O$7","v":40.294747753973738},null,0.13064225651103806,5.1098811424217162E-2,7.9238438152497481E-2]
["Kalundborg Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A85,'V 2011'!$L$3:$L$198,\">0\")","v":3290267},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A85,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1554.4776990126104},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A85,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":21.485524519870221},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A85,'V 2012'!$L$3:$L$198,\">0\")","v":3686936},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A85,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1601.5632499707713},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A85,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":22.136326882802646},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A85,'V 2013'!$L$3:$L$198,\">0\")","v":3808539},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A85,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1558.4192254691363},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A85,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":21.540003116366783},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A85,'V 2014'!$L$3:$L$198,\">0\")","v":4076037},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A85,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1690.9348973412089},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A85,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":23.371594987438964},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A85,'V 2015'!$L$3:$L$198,\">0\")","v":4262573},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A85,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1657.0345645758357},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A85,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":22.903034755713001},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A85,'V 2016'!$L$3:$L$198,\">0\")","v":4270444},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A85,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1423.9301639947921},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A85,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":19.681135646092496},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A85,'V 2017'!$L$3:$L$198,\">0\")","v":4361108},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A85,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1507.7164957112739},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A85,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":20.839205192968546},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A85,'V 2018'!$L$3:$L$198,\">0\")","v":4362323},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A85,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1604.313603849321},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A85,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":22.174341449195868},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A85,'V 2019'!$L$3:$L$198,\">0\")","v":3940002},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A85,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1620.8883275100138},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A85,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":22.403432308362323},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A85,'V 2020'!$L$3:$L$164,\">0\")","v":4133333},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A85,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1707.4204445793637},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A85,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":23.599453276839856},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A85)","v":4133333},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A85)*Nøgletal!$N$7","v":2309.7758778145085},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A85)*Nøgletal!$N$7","v":31.925029410013938},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A85)","v":7908071},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A85)*Nøgletal!$O$7","v":1837.7809593967349},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A85)*Nøgletal!$O$7","v":25.401257213500138},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A85,'S 2011'!$L$3:$L$99,\">0\")","v":1795118},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A85,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3079.4893875865837},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A85,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":42.563778681224377},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A85,'S 2012'!$L$3:$L$99,\">0\")","v":1793859},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A85,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3064.1685448622729},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A85,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":42.352018588282974},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A85,'S 2013'!$L$3:$L$99,\">0\")","v":1755547},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A85,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3362.645588181475},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A85,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":46.477478758555293},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A85,'S 2014'!$L$3:$L$99,\">0\")","v":1776995},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A85,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3388.2303299885002},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A85,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":46.831103386157572},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A85,'S 2015'!$L$3:$L$99,\">0\")","v":1824257},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A85,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3754.7450956463185},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A85,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":51.896960547979525},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A85,'S 2016'!$L$3:$L$99,\">0\")","v":1778846},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A85,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3982.4763280290044},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A85,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":55.044593338341464},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A85,'S 2017'!$L$3:$L$99,\">0\")","v":1776790},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A85,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4130.6883038822361},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A85,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":57.093134815234784},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A85,'S 2018'!$L$3:$L$99,\">0\")","v":1814007},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A85,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4146.10810178662},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A85,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":57.306262636995442},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A85,'S 2019'!$L$3:$L$99,\">0\")","v":5540299},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A85,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4078.5959855887481},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A85,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":56.373130415877661},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A85,'S 2020'!$L$3:$L$99,\">0\")","v":1756048},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A85,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3453.7351039537493},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A85,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":47.736490725000003},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A85)","v":1756048},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A85)*Nøgletal!$N$7","v":3441.9354899999998},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A85)*Nøgletal!$N$7","v":47.573399999999999},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A85)","v":1758922},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A85)*Nøgletal!$O$7","v":4027.0009999999993},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A85)*Nøgletal!$O$7","v":55.66},null,0.18224980684127923,0.30768464935545281,0.26560716763761461]
["Tårnby Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A86,'V 2011'!$L$3:$L$198,\">0\")","v":2202489},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A86,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2180.1865815959654},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A86,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":30.133885025514381},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A86,'V 2012'!$L$3:$L$198,\">0\")","v":2273280},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A86,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1877.8722282856311},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A86,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":25.955386707472442},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A86,'V 2013'!$L$3:$L$198,\">0\")","v":2537439},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A86,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1789.6402001130205},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A86,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":24.735870077581488},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A86,'V 2014'!$L$3:$L$198,\">0\")","v":2311257},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A86,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1737.4131412594363},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A86,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":24.014003334615566},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A86,'V 2015'!$L$3:$L$198,\">0\")","v":2552370},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A86,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1654.7879073444878},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A86,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":22.871982133303224},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A86,'V 2016'!$L$3:$L$198,\">0\")","v":2593537},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A86,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1524.8472855348334},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A86,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":21.075981831856719},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A86,'V 2017'!$L$3:$L$198,\">0\")","v":2889296},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A86,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1665.2495985465955},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A86,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":23.016580491314382},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A86,'V 2018'!$L$3:$L$198,\">0\")","v":2755129},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A86,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1699.2252008701682},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A86,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":23.486181076298109},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A86,'V 2019'!$L$3:$L$198,\">0\")","v":2710271},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A86,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1622.0919580217524},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A86,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":22.420068528289598},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A86,'V 2020'!$L$3:$L$164,\">0\")","v":2672886},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A86,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1574.1585181475998},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A86,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":21.757546899068419},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A86)","v":2672886},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A86)*Nøgletal!$N$7","v":1636.8863153999998},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A86)*Nøgletal!$N$7","v":22.62455169868694},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A86)","v":2673586},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A86)*Nøgletal!$O$7","v":1426.7419999999997},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A86)*Nøgletal!$O$7","v":19.72},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A86,'S 2011'!$L$3:$L$99,\">0\")","v":2071877},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A86,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2421.457313487952},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A86,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":33.468656717179712},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A86,'S 2012'!$L$3:$L$99,\">0\")","v":2262719},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A86,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2033.5923703296905},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A86,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":28.107703805524409},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A86,'S 2013'!$L$3:$L$99,\">0\")","v":2225637},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A86,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2396.8748353728602},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A86,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":33.128885077717491},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A86,'S 2014'!$L$3:$L$99,\">0\")","v":2315420},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A86,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2224.2437478237198},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A86,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":30.74282996300926},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A86,'S 2015'!$L$3:$L$99,\">0\")","v":2237281},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A86,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":1954.2149313513457},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A86,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":27.010572651711762},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A86,'S 2016'!$L$3:$L$99,\">0\")","v":2259114},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A86,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2079.7116545667222},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A86,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":28.745150719650621},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A86,'S 2017'!$L$3:$L$99,\">0\")","v":2251696},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A86,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":2287.9584392028146},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A86,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":31.623475317246921},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A86,'S 2018'!$L$3:$L$99,\">0\")","v":2298564},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A86,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":2705.8648103721107},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A86,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":37.399651836518466},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A86,'S 2019'!$L$3:$L$99,\">0\")","v":2212660},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A86,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":2428.4769990528425},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A86,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":33.565680705637078},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A86,'S 2020'!$L$3:$L$99,\">0\")","v":2035898},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A86,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2038.6371532527},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A86,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":28.177431282000001},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A86)","v":2035898},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A86)*Nøgletal!$N$7","v":2807.7405678},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A86)*Nøgletal!$N$7","v":38.807748000000004},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A86)","v":1993533},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A86)*Nøgletal!$O$7","v":2191.4814999999999},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A86)*Nøgletal!$O$7","v":30.29},null,-0.34558720246980895,-9.4974134876111851E-2,-0.21371066894909818]
["Stevns Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A87,'V 2011'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A87,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":0},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A87,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":0},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A87,'V 2012'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A87,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":0},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A87,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":0},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A87,'V 2013'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A87,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":0},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A87,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":0},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A87,'V 2014'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A87,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":0},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A87,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":0},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A87,'V 2015'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A87,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":0},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A87,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":0},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A87,'V 2016'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A87,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":0},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A87,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":0},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A87,'V 2017'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A87,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":0},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A87,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":0},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A87,'V 2018'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A87,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":0},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A87,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":0},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A87,'V 2019'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A87,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":0},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A87,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":0},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A87,'V 2020'!$L$3:$L$164,\">0\")","v":0},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A87,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":0},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A87,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":0},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A87)","v":0},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A87)*Nøgletal!$N$7","v":0},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A87)*Nøgletal!$N$7","v":0},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A87)","v":0},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A87)*Nøgletal!$O$7","v":0},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A87)*Nøgletal!$O$7","v":0},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A87,'S 2011'!$L$3:$L$99,\">0\")","v":821646},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A87,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":5814.7504505837351},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A87,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":80.369736704681912},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A87,'S 2012'!$L$3:$L$99,\">0\")","v":818479},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A87,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":5713.9400757935418},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A87,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":78.976365940477436},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A87,'S 2013'!$L$3:$L$99,\">0\")","v":828819},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A87,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":5733.2379114401419},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A87,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":79.243094836767682},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A87,'S 2014'!$L$3:$L$99,\">0\")","v":815101},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A87,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":5560.8515144909243},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A87,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":76.860421762141314},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A87,'S 2015'!$L$3:$L$99,\">0\")","v":804521},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A87,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":5502.8785229292762},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A87,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":76.059136460667261},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A87,'S 2016'!$L$3:$L$99,\">0\")","v":796874},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A87,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":5645.0067443056005},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A87,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":78.023590107886676},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A87,'S 2017'!$L$3:$L$99,\">0\")","v":788191},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A87,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":5666.5395947657107},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A87,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":78.321210708579287},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A87,'S 2018'!$L$3:$L$99,\">0\")","v":810649},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A87,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":5595.4770364033875},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A87,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":77.33900534075174},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A87,'S 2019'!$L$3:$L$99,\">0\")","v":808150},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A87,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":5072.472327657073},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A87,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":70.110191121728732},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A87,'S 2020'!$L$3:$L$99,\">0\")","v":899760},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A87,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4988.1722171866195},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A87,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":68.945020279013406},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A87)","v":899760},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A87)*Nøgletal!$N$7","v":4891.8036845999995},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A87)*Nøgletal!$N$7","v":67.613043325501039},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A87)","v":889944},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A87)*Nøgletal!$O$7","v":4832.8429999999998},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A87)*Nøgletal!$O$7","v":66.798106427090531},null,0,-0.16886493391735563,-0.16886493391735563]
["Gentofte Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A88,'V 2011'!$L$3:$L$198,\">0\")","v":3681225},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A88,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1732.3701542596646},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A88,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":23.944300680852312},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A88,'V 2012'!$L$3:$L$198,\">0\")","v":3699270},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A88,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1682.8290046054728},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A88,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":23.259557769253256},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A88,'V 2013'!$L$3:$L$198,\">0\")","v":3680709},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A88,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1796.0233780041867},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A88,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":24.824096447880954},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A88,'V 2014'!$L$3:$L$198,\">0\")","v":3617520},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A88,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1896.4271185609857},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A88,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":26.211846835673612},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A88,'V 2015'!$L$3:$L$198,\">0\")","v":3693176},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A88,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1907.4073880854451},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A88,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":26.363612827718661},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A88,'V 2016'!$L$3:$L$198,\">0\")","v":3609849},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A88,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1816.2399382085691},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A88,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":25.103523679455002},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A88,'V 2017'!$L$3:$L$198,\">0\")","v":3681694},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A88,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1787.956577831201},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A88,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":24.71259955537251},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A88,'V 2018'!$L$3:$L$198,\">0\")","v":3738049},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A88,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1577.0045910820895},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A88,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":21.796884465543741},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A88,'V 2019'!$L$3:$L$198,\">0\")","v":3609839},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A88,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1556.7160250338734},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A88,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":21.516461990792997},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A88,'V 2020'!$L$3:$L$164,\">0\")","v":3675011},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A88,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1497.2408396599499},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A88,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":20.694413817000001},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A88)","v":3675011},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A88)*Nøgletal!$N$7","v":1427.3047382999998},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A88)*Nøgletal!$N$7","v":19.727777999999997},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A88)","v":3690650},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A88)*Nøgletal!$O$7","v":1371.0324999999998},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A88)*Nøgletal!$O$7","v":18.95},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A88,'S 2011'!$L$3:$L$99,\">0\")","v":3710049},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A88,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2235.9661293351487},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A88,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":30.904853204355888},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A88,'S 2012'!$L$3:$L$99,\">0\")","v":3672820},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A88,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2217.325561899519},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A88,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":30.647208872142627},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A88,'S 2013'!$L$3:$L$99,\">0\")","v":3651433},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A88,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2302.1754208962757},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A88,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":31.819978174101948},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A88,'S 2014'!$L$3:$L$99,\">0\")","v":3594135},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A88,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2110.2205724279861},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A88,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":29.166835831762075},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A88,'S 2015'!$L$3:$L$99,\">0\")","v":3714117},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A88,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":1509.5432703252911},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A88,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":20.864454323777348},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A88,'S 2016'!$L$3:$L$99,\">0\")","v":3618515},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A88,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2599.639568208403},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A88,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":35.931438399563277},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A88,'S 2017'!$L$3:$L$99,\">0\")","v":3683166},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A88,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3055.566930604306},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A88,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":42.233129655899191},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A88,'S 2018'!$L$3:$L$99,\">0\")","v":3759428},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A88,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":2274.7190181997412},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A88,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":31.440484011053783},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A88,'S 2019'!$L$3:$L$99,\">0\")","v":3616575},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A88,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":2543.9017970065738},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A88,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":35.161047643490996},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A88,'S 2020'!$L$3:$L$99,\">0\")","v":3676212},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A88,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2184.2540927707496},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A88,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":30.190104944999998},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A88)","v":3676212},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A88)*Nøgletal!$N$7","v":2962.2615014999997},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A88)*Nøgletal!$N$7","v":40.943490000000004},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A88)","v":3682061},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A88)*Nøgletal!$O$7","v":3042.3174999999997},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A88)*Nøgletal!$O$7","v":42.05},null,-0.20857993505093828,0.36062772154094086,0.11214113033839476]
["Rødovre Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A89,'V 2011'!$L$3:$L$198,\">0\")","v":1729270},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A89,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2058.0288848084774},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A89,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":28.445457979384624},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A89,'V 2012'!$L$3:$L$198,\">0\")","v":1749997},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A89,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1975.1318093756543},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A89,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":27.299679466145879},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A89,'V 2013'!$L$3:$L$198,\">0\")","v":1808418},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A89,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1810.7181147333122},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A89,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":25.027202691545433},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A89,'V 2014'!$L$3:$L$198,\">0\")","v":1762143},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A89,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1506.8479359588962},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A89,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":20.827200220579076},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A89,'V 2015'!$L$3:$L$198,\">0\")","v":1768591},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A89,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1806.9662014940338},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A89,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":24.975344872066813},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A89,'V 2016'!$L$3:$L$198,\">0\")","v":1813541},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A89,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1626.2362966041321},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A89,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":22.477350333160086},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A89,'V 2017'!$L$3:$L$198,\">0\")","v":1718092},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A89,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1532.6739373421731},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A89,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":21.184159465683113},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A89,'V 2018'!$L$3:$L$198,\">0\")","v":1830122},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A89,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1558.8470173974108},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A89,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":21.545915928091375},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A89,'V 2019'!$L$3:$L$198,\">0\")","v":1778853},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A89,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1541.5285516189085},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A89,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":21.306545288443797},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A89,'V 2020'!$L$3:$L$164,\">0\")","v":1831452},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A89,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1865.39033290302},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A89,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":25.782865693200002},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A89)","v":1831452},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A89)*Nøgletal!$N$7","v":1688.0130435000001},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A89)*Nøgletal!$N$7","v":23.331210000000002},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A89)","v":1813158},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A89)*Nøgletal!$O$7","v":1580.8475000000001},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A89)*Nøgletal!$O$7","v":21.85},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A89,'S 2011'!$L$3:$L$99,\">0\")","v":1696623},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A89,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":1539.3250304807291},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A89,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":21.276088880175937},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A89,'S 2012'!$L$3:$L$99,\">0\")","v":1789950},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A89,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":1895.7924766523192},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A89,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":26.203075005560738},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A89,'S 2013'!$L$3:$L$99,\">0\")","v":1764637},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A89,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2414.8350691529022},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A89,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":33.377126042196295},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A89,'S 2014'!$L$3:$L$99,\">0\")","v":1721094},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A89,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":1976.4017068593823},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A89,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":27.317231608284484},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A89,'S 2015'!$L$3:$L$99,\">0\")","v":1729456},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A89,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":1458.8350984538988},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A89,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":20.163581181118158},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A89,'S 2016'!$L$3:$L$99,\">0\")","v":1773271},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A89,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":1637.7339528653235},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A89,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":22.636267489499982},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A89,'S 2017'!$L$3:$L$99,\">0\")","v":1686577},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A89,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":1751.962703616656},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A89,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":24.215103021653853},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A89,'S 2018'!$L$3:$L$99,\">0\")","v":1769446},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A89,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":1729.2191449493953},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A89,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":23.900748375250803},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A89,'S 2019'!$L$3:$L$99,\">0\")","v":1735221},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A89,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":1754.1531794284135},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A89,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":24.245379121332601},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A89,'S 2020'!$L$3:$L$99,\">0\")","v":1785632},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A89,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2001.2994764531998},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A89,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":27.661361112000002},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A89)","v":1785632},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A89)*Nøgletal!$N$7","v":2126.6767367999996},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A89)*Nøgletal!$N$7","v":29.394288},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A89)","v":1771200},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A89)*Nøgletal!$O$7","v":2101.0439999999999},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A89)*Nøgletal!$O$7","v":29.04},null,-0.23186330781401276,0.36491251580820905,2.3499935425174059E-2]
["Mariagerfjord Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A90,'V 2011'!$L$3:$L$198,\">0\")","v":1871881},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A90,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1748.5378693697796},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A90,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":24.167765989907121},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A90,'V 2012'!$L$3:$L$198,\">0\")","v":1844158},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A90,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1803.8771390994041},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A90,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":24.932648778153478},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A90,'V 2013'!$L$3:$L$198,\">0\")","v":1862601},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A90,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1673.5462928681845},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A90,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":23.13125491179246},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A90,'V 2014'!$L$3:$L$198,\">0\")","v":1887856},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A90,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1595.402344988478},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A90,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":22.051172701983113},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A90,'V 2015'!$L$3:$L$198,\">0\")","v":1820762},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A90,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1554.318710679669},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A90,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":21.483327030817819},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A90,'V 2016'!$L$3:$L$198,\">0\")","v":1771825},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A90,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1583.3694296023341},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A90,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":21.884857354558875},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A90,'V 2017'!$L$3:$L$198,\">0\")","v":1793788},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A90,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1627.8577418084144},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A90,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":22.49976146245217},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A90,'V 2018'!$L$3:$L$198,\">0\")","v":1932158},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A90,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1593.4105574671539},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A90,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":22.023642812261976},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A90,'V 2019'!$L$3:$L$198,\">0\")","v":1953996},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A90,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1600.671061019789},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A90,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":22.123995314717195},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A90,'V 2020'!$L$3:$L$164,\">0\")","v":2053130},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A90,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1620.3402824222715},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A90,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":22.395857393535195},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A90)","v":2053130},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A90)*Nøgletal!$N$7","v":1635.9019114676803},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A90)*Nøgletal!$N$7","v":22.610945562787567},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A90)","v":1524763},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A90)*Nøgletal!$O$7","v":1602.2565},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A90)*Nøgletal!$O$7","v":22.145908776779546},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A90,'S 2011'!$L$3:$L$99,\">0\")","v":2037171},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A90,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2954.4297204428385},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A90,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":40.835241471220996},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A90,'S 2012'!$L$3:$L$99,\">0\")","v":1970752},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A90,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3334.6373776619621},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A90,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":46.090357673282128},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A90,'S 2013'!$L$3:$L$99,\">0\")","v":1909422},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A90,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3352.8852048053764},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A90,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":46.34257366697134},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A90,'S 2014'!$L$3:$L$99,\">0\")","v":1943737},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A90,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3304.6216524450992},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A90,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":45.675489321977878},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A90,'S 2015'!$L$3:$L$99,\">0\")","v":1949229},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A90,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3280.6793541503234},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A90,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":45.344566055982362},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A90,'S 2016'!$L$3:$L$99,\">0\")","v":1945671},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A90,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3440.6103049812696},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A90,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":47.555083690135035},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A90,'S 2017'!$L$3:$L$99,\">0\")","v":1946204},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A90,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3497.5331175321294},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A90,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":48.341853732303107},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A90,'S 2018'!$L$3:$L$99,\">0\")","v":2051524},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A90,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3930.1806458943333},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A90,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":54.321778104966597},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A90,'S 2019'!$L$3:$L$99,\">0\")","v":2089998},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A90,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3920.5754151860729},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A90,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":54.189017487022433},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A90,'S 2020'!$L$3:$L$99,\">0\")","v":2188061},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A90,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3955.0668259687195},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A90,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":54.665747421820591},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A90)","v":2188061},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A90)*Nøgletal!$N$7","v":3878.6572775999994},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A90)*Nøgletal!$N$7","v":53.609637561852104},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A90)","v":2198527},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A90)*Nøgletal!$O$7","v":3861.0234999999998},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A90)*Nøgletal!$O$7","v":53.365908776779548},null,-8.365925149937059E-2,0.30685914553461507,0.16166652133311307]
["Furesø Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A91,'V 2011'!$L$3:$L$198,\">0\")","v":1687507},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A91,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1484.1928141262317},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A91,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":20.514067921578881},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A91,'V 2012'!$L$3:$L$198,\">0\")","v":1692069},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A91,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1518.5663138134551},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A91,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":20.989168124581276},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A91,'V 2013'!$L$3:$L$198,\">0\")","v":1695737},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A91,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1508.099402801409},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A91,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":20.844497619922723},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A91,'V 2014'!$L$3:$L$198,\">0\")","v":1680363},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A91,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1610.8257904284824},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A91,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":22.264350938887112},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A91,'V 2015'!$L$3:$L$198,\">0\")","v":1675480},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A91,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1626.0267692356881},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A91,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":22.474454308717185},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A91,'V 2016'!$L$3:$L$198,\">0\")","v":1689356},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A91,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1597.444413466473},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A91,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":22.079397560006541},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A91,'V 2017'!$L$3:$L$198,\">0\")","v":1684961},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A91,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1603.5378573243052},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A91,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":22.163619313397447},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A91,'V 2018'!$L$3:$L$198,\">0\")","v":1772153},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A91,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1710.9176648373907},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A91,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":23.647790806321918},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A91,'V 2019'!$L$3:$L$198,\">0\")","v":1687350},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A91,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1567.585511881515},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A91,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":21.666696777906221},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A91,'V 2020'!$L$3:$L$164,\">0\")","v":1803950},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A91,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1541.5335941405399},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A91,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":21.306614984665377},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A91)","v":1803950},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A91)*Nøgletal!$N$7","v":1512.8505682499997},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A91)*Nøgletal!$N$7","v":20.910166803731858},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A91)","v":1736286},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A91)*Nøgletal!$O$7","v":1403.0934999999999},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A91)*Nøgletal!$O$7","v":19.393137525915687},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A91,'S 2011'!$L$3:$L$99,\">0\")","v":1759701},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A91,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3847.4732495766971},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A91,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":53.178621279567345},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A91,'S 2012'!$L$3:$L$99,\">0\")","v":1662818},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A91,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3815.8043285570247},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A91,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":52.740902951721154},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A91,'S 2013'!$L$3:$L$99,\">0\")","v":1666390},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A91,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3632.8654691448323},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A91,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":50.212376905941021},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A91,'S 2014'!$L$3:$L$99,\">0\")","v":1688762},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A91,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3563.2242311166742},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A91,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":49.249816601474429},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A91,'S 2015'!$L$3:$L$99,\">0\")","v":1678517},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A91,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3510.5657449425371},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A91,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":48.5219867994822},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A91,'S 2016'!$L$3:$L$99,\">0\")","v":1646228},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A91,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3410.3217723873345},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A91,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":47.136444677088257},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A91,'S 2017'!$L$3:$L$99,\">0\")","v":1682317},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A91,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3423.3304280137872},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A91,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":47.316246413459403},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A91,'S 2018'!$L$3:$L$99,\">0\")","v":1665396},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A91,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3288.4524937017995},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A91,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":45.45200405945819},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A91,'S 2019'!$L$3:$L$99,\">0\")","v":1719084},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A91,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3565.2593841629446},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A91,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":49.277945876474703},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A91,'S 2020'!$L$3:$L$99,\">0\")","v":1653898},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A91,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3360.3909119549994},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A91,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":46.446315300000002},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A91)","v":1653898},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A91)*Nøgletal!$N$7","v":3361.3795529999998},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A91)*Nøgletal!$N$7","v":46.459979999999995},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A91)","v":0},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A91)*Nøgletal!$O$7","v":0},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A91)*Nøgletal!$O$7","v":0},null,-5.4642033942184635E-2,-1,-0.7368377007794954]
["Herlev Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A92,'V 2011'!$L$3:$L$198,\">0\")","v":1491020},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A92,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1993.4007346737901},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A92,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":27.552187072201665},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A92,'V 2012'!$L$3:$L$198,\">0\")","v":1497644},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A92,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1903.3088344892669},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A92,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":26.306963849195121},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A92,'V 2013'!$L$3:$L$198,\">0\")","v":1468526},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A92,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1919.2958916762925},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A92,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":26.527932158621876},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A92,'V 2014'!$L$3:$L$198,\">0\")","v":1431533},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A92,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1891.6761529194969},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A92,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":26.146180413538314},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A92,'V 2015'!$L$3:$L$198,\">0\")","v":1485567},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A92,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1962.9913457137022},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A92,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":27.131877618710465},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A92,'V 2016'!$L$3:$L$198,\">0\")","v":1557734},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A92,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1859.1125547757242},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A92,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":25.696096126824113},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A92,'V 2017'!$L$3:$L$198,\">0\")","v":1457405},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A92,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1567.8853360303146},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A92,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":21.670840857364407},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A92,'V 2018'!$L$3:$L$198,\">0\")","v":1534477},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A92,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1693.0971632575349},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A92,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":23.401481178404079},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A92,'V 2019'!$L$3:$L$198,\">0\")","v":1459981},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A92,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1523.4934269386383},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A92,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":21.057269204404125},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A92,'V 2020'!$L$3:$L$164,\">0\")","v":1553438},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A92,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1952.7604966138497},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A92,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":26.990469890999996},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A92)","v":1553438},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A92)*Nøgletal!$N$7","v":1774.0614307499998},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A92)*Nøgletal!$N$7","v":24.520544999999998},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A92)","v":1522493},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A92)*Nøgletal!$O$7","v":1649.58},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A92)*Nøgletal!$O$7","v":22.8},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A92,'S 2011'!$L$3:$L$99,\">0\")","v":1478340},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A92,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2820.9767870478354},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A92,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":38.990695052492548},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A92,'S 2012'!$L$3:$L$99,\">0\")","v":1497644},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A92,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2806.942076664513},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A92,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":38.796711495017462},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A92,'S 2013'!$L$3:$L$99,\">0\")","v":1426760},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A92,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2553.6186938168617},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A92,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":35.295351676805282},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A92,'S 2014'!$L$3:$L$99,\">0\")","v":1379624},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A92,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2508.5098587061389},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A92,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":34.671870887437997},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A92,'S 2015'!$L$3:$L$99,\">0\")","v":1445853},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A92,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2490.5513646064555},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A92,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":34.42365396829932},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A92,'S 2016'!$L$3:$L$99,\">0\")","v":1515555},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A92,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2591.0650448949714},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A92,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":35.812923910089452},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A92,'S 2017'!$L$3:$L$99,\">0\")","v":1423693},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A92,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":2392.8101597408368},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A92,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":33.072704350253446},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A92,'S 2018'!$L$3:$L$99,\">0\")","v":1494296},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A92,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":2117.8684880725173},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A92,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":29.272543027954626},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A92,'S 2019'!$L$3:$L$99,\">0\")","v":1442950},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A92,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":2297.1053540133985},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A92,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":31.749901230316496},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A92,'S 2020'!$L$3:$L$99,\">0\")","v":1501842},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A92,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2117.7930280676401},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A92,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":29.271500042400003},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A92)","v":1501842},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A92)*Nøgletal!$N$7","v":2427.6630104999995},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A92)*Nøgletal!$N$7","v":33.554429999999996},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A92)","v":1487537},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A92)*Nøgletal!$O$7","v":2398.4024999999997},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A92)*Nøgletal!$O$7","v":33.15},null,-0.17247948628355195,-0.14979715146471009,-0.15918880857676543]
["Fredensborg Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A93,'V 2011'!$L$3:$L$198,\">0\")","v":1756308},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A93,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1963.256321832627},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A93,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":27.135540039151724},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A93,'V 2012'!$L$3:$L$198,\">0\")","v":1701943},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A93,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2258.3189452771612},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A93,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":31.213807122006376},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A93,'V 2013'!$L$3:$L$198,\">0\")","v":1730930},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A93,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2092.4366300081297},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A93,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":28.921031513588524},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A93,'V 2014'!$L$3:$L$198,\">0\")","v":1705492},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A93,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1831.5645628766597},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A93,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":25.315336045289008},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A93,'V 2015'!$L$3:$L$198,\">0\")","v":1721727},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A93,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1691.378876723164},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A93,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":23.377731537293215},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A93,'V 2016'!$L$3:$L$198,\">0\")","v":1689631},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A93,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1564.5270140151188},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A93,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":21.624423137734883},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A93,'V 2017'!$L$3:$L$198,\">0\")","v":1701281},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A93,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1570.4948946146544},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A93,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":21.706909393429918},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A93,'V 2018'!$L$3:$L$198,\">0\")","v":1781823},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A93,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1547.7090871028361},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A93,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":21.391970796169126},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A93,'V 2019'!$L$3:$L$198,\">0\")","v":1699969},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A93,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1543.1118483463774},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A93,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":21.328429140931274},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A93,'V 2020'!$L$3:$L$164,\">0\")","v":1796640},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A93,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1569.7394092818899},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A93,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":21.696467301753838},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A93)","v":1796640},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A93)*Nøgletal!$N$7","v":1537.2159935999998},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A93)*Nøgletal!$N$7","v":21.246938404975811},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A93)","v":1827612},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A93)*Nøgletal!$O$7","v":1520.135},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A93)*Nøgletal!$O$7","v":21.010850034554252},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A93,'S 2011'!$L$3:$L$99,\">0\")","v":1756308},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A93,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3656.1067790480129},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A93,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":50.533611320635984},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A93,'S 2012'!$L$3:$L$99,\">0\")","v":1710799},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A93,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3556.9075586177219},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A93,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":49.162509448759117},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A93,'S 2013'!$L$3:$L$99,\">0\")","v":1711688},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A93,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3476.9379849635602},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A93,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":48.057193987056813},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A93,'S 2014'!$L$3:$L$99,\">0\")","v":1688332},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A93,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3372.3937778502041},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A93,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":46.612215312373245},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A93,'S 2015'!$L$3:$L$99,\">0\")","v":1721000},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A93,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3169.6508048225619},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A93,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":43.809962748065821},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A93,'S 2016'!$L$3:$L$99,\">0\")","v":1715702},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A93,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3167.1171111336553},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A93,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":43.77494279383076},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A93,'S 2017'!$L$3:$L$99,\">0\")","v":1710821},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A93,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3081.3886229756104},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A93,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":42.590029343132144},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A93,'S 2018'!$L$3:$L$99,\">0\")","v":1806491},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A93,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3042.7457519261484},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A93,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":42.055919169677246},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A93,'S 2019'!$L$3:$L$99,\">0\")","v":1731882},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A93,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3032.1790672976858},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A93,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":41.90986962401778},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A93,'S 2020'!$L$3:$L$99,\">0\")","v":1823657},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A93,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3038.5401379433092},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A93,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":41.997790434599999},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A93)","v":1823657},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A93)*Nøgletal!$N$7","v":2979.8373422999994},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A93)*Nøgletal!$N$7","v":41.186417999999996},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A93)","v":1840330.5},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A93)*Nøgletal!$O$7","v":2943.9214999999995},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A93)*Nøgletal!$O$7","v":40.69},null,-0.22570731946961958,-0.19479334770234863,-0.20559386893856105]
["Favrskov Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A94,'V 2011'!$L$3:$L$198,\">0\")","v":343712},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A94,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1811.4495715252324},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A94,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":25.03731266793687},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A94,'V 2012'!$L$3:$L$198,\">0\")","v":327270},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A94,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1982.8299726889622},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A94,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":27.406081170545438},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A94,'V 2013'!$L$3:$L$198,\">0\")","v":335647},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A94,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2036.860555717416},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A94,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":28.152875683723789},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A94,'V 2014'!$L$3:$L$198,\">0\")","v":358013},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A94,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1648.6523856793369},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A94,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":22.787178793079985},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A94,'V 2015'!$L$3:$L$198,\">0\")","v":352888},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A94,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1664.0744764847218},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A94,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":23.000338306630571},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A94,'V 2016'!$L$3:$L$198,\">0\")","v":353377},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A94,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1635.4617068807756},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A94,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":22.604861187018322},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A94,'V 2017'!$L$3:$L$198,\">0\")","v":364390},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A94,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1640.9176919909385},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A94,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":22.680272176792517},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A94,'V 2018'!$L$3:$L$198,\">0\")","v":422040},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A94,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1631.9293224913456},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A94,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":22.556037629458821},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A94,'V 2019'!$L$3:$L$198,\">0\")","v":422040},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A94,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1604.6211156769843},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A94,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":22.178591785445537},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A94,'V 2020'!$L$3:$L$164,\">0\")","v":571689},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A94,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1662.0488805897901},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A94,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":22.972341127709608},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A94)","v":571689},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A94)*Nøgletal!$N$7","v":1628.4744273000001},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A94)*Nøgletal!$N$7","v":22.508285104353838},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A94)","v":0},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A94)*Nøgletal!$O$7","v":0},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A94)*Nøgletal!$O$7","v":0},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A94,'S 2011'!$L$3:$L$99,\">0\")","v":1854263},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A94,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3228.8001997682586},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A94,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":44.627507944274484},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A94,'S 2012'!$L$3:$L$99,\">0\")","v":1831337},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A94,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3625.9451581742228},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A94,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":50.116726443320296},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A94,'S 2013'!$L$3:$L$99,\">0\")","v":1745100},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A94,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":4174.8206293228877},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A94,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":57.703118580827756},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A94,'S 2014'!$L$3:$L$99,\">0\")","v":1837164},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A94,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":4101.5986012956919},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A94,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":56.691065670984003},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A94,'S 2015'!$L$3:$L$99,\">0\")","v":1789452},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A94,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":4098.6883468757678},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A94,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":56.650841007267005},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A94,'S 2016'!$L$3:$L$99,\">0\")","v":1798158},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A94,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3969.9121760381045},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A94,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":54.870935397900553},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A94,'S 2017'!$L$3:$L$99,\">0\")","v":1796722.14},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A94,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":4043.4571535085865},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A94,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":55.887452018086897},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A94,'S 2018'!$L$3:$L$99,\">0\")","v":1849066},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A94,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":4072.6042229473273},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A94,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":56.290314069762651},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A94,'S 2019'!$L$3:$L$99,\">0\")","v":1794881},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A94,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":4059.5124581781829},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A94,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":56.109363623748216},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A94,'S 2020'!$L$3:$L$99,\">0\")","v":1861023},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A94,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3954.7091893409097},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A94,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":54.660804275617274},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A94)","v":1861023},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A94)*Nøgletal!$N$7","v":3671.7808049999994},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A94)*Nøgletal!$N$7","v":50.750253006219765},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A94)","v":1830155},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A94)*Nøgletal!$O$7","v":3627.5249999999996},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A94)*Nøgletal!$O$7","v":50.138562543192812},null,-1,0.12349008162857483,-0.28028864349929644]
["Holbæk Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A95,'V 2011'!$L$3:$L$198,\">0\")","v":2651132},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A95,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1433.3361072987859},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A95,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":19.811141773307341},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A95,'V 2012'!$L$3:$L$198,\">0\")","v":2726898},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A95,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1446.4807757645531},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A95,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":19.992823438349038},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A95,'V 2013'!$L$3:$L$198,\">0\")","v":2750335},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A95,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1328.0929760198248},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A95,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":18.356502778435729},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A95,'V 2014'!$L$3:$L$198,\">0\")","v":2653662},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A95,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1310.8015414989079},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A95,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":18.117505756722988},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A95,'V 2015'!$L$3:$L$198,\">0\")","v":2636562},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A95,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1287.9745838362326},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A95,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":17.801998394419247},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A95,'V 2016'!$L$3:$L$198,\">0\")","v":2651595},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A95,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1434.1254205947321},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A95,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":19.822051424944465},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A95,'V 2017'!$L$3:$L$198,\">0\")","v":3262144},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A95,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1477.8806713671459},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A95,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":20.426823377569402},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A95,'V 2018'!$L$3:$L$198,\">0\")","v":3433484},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A95,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1473.0765980778731},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A95,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":20.360422917455058},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A95,'V 2019'!$L$3:$L$198,\">0\")","v":3426233},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A95,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1563.192821321785},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A95,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":21.60598232649323},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A95,'V 2020'!$L$3:$L$164,\">0\")","v":3360823},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A95,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1548.1897773523369},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A95,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":21.398614752623875},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A95)","v":3360823},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A95)*Nøgletal!$N$7","v":1624.0535133232286},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A95)*Nøgletal!$N$7","v":22.447180557335574},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A95)","v":3389989},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A95)*Nøgletal!$O$7","v":1577.8232289936263},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A95)*Nøgletal!$O$7","v":21.808199433222207},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A95,'S 2011'!$L$3:$L$99,\">0\")","v":3075173},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A95,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2559.9462066337096},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A95,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":35.382808661143194},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A95,'S 2012'!$L$3:$L$99,\">0\")","v":2846094},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A95,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2624.0440359654572},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A95,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":36.268749633247516},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A95,'S 2013'!$L$3:$L$99,\">0\")","v":2879040},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A95,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2936.9411074848363},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A95,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":40.593519108290764},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A95,'S 2014'!$L$3:$L$99,\">0\")","v":2920273},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A95,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2984.0359906998306},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A95,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":41.244450458878106},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A95,'S 2015'!$L$3:$L$99,\">0\")","v":2845078},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A95,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3094.6465958942958},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A95,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":42.773277068338579},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A95,'S 2016'!$L$3:$L$99,\">0\")","v":2919662},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A95,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3255.0888005633983},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A95,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":44.990861099701434},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A95,'S 2017'!$L$3:$L$99,\">0\")","v":2852757},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A95,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3344.9703978962839},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A95,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":46.233177579768956},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A95,'S 2018'!$L$3:$L$99,\">0\")","v":3044979},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A95,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3830.7506491849867},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A95,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":52.947486512577562},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A95,'S 2019'!$L$3:$L$99,\">0\")","v":3092579},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A95,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3857.509090715791},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A95,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":53.317333665733123},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A95,'S 2020'!$L$3:$L$99,\">0\")","v":3220081},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A95,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4029.6879921998698},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A95,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":55.697138800274644},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A95)","v":3220081},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A95)*Nøgletal!$N$7","v":3714.5629562999998},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A95)*Nøgletal!$N$7","v":51.341575069799582},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A95)","v":3134320},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A95)*Nøgletal!$O$7","v":3669.7914999999998},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A95)*Nøgletal!$O$7","v":50.722757429163785},null,0.10080477353433577,0.4335424277628549,0.31411062791247818]
["Ishøj Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A96,'V 2011'!$L$3:$L$198,\">0\")","v":1037569},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A96,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":2419.5362009914643},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A96,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":33.442103676454245},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A96,'V 2012'!$L$3:$L$198,\">0\")","v":1042101},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A96,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":2397.3279896623885},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A96,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":33.135148440392378},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A96,'V 2013'!$L$3:$L$198,\">0\")","v":1024579},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A96,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":2051.3166426102352},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A96,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":28.35268338092931},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A96,'V 2014'!$L$3:$L$198,\">0\")","v":981840},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A96,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":2041.2516764794659},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A96,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":28.21356843786408},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A96,'V 2015'!$L$3:$L$198,\">0\")","v":1064073},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A96,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":2014.3201946662377},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A96,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":27.841329573824986},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A96,'V 2016'!$L$3:$L$198,\">0\")","v":1062239},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A96,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1760.8952877309689},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A96,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":24.338566520123969},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A96,'V 2017'!$L$3:$L$198,\">0\")","v":1099614},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A96,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1604.0748291264604},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A96,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":22.171041176592404},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A96,'V 2018'!$L$3:$L$198,\">0\")","v":1091252},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A96,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1609.456424901515},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A96,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":22.24542397928839},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A96,'V 2019'!$L$3:$L$198,\">0\")","v":1060488},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A96,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1498.2442523862596},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A96,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":20.708282686748579},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A96,'V 2020'!$L$3:$L$164,\">0\")","v":1068151},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A96,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1722.0136539929399},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A96,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":23.801156240399997},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A96)","v":1068151},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A96)*Nøgletal!$N$7","v":1769.3114292},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A96)*Nøgletal!$N$7","v":24.4548919032481},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A96)","v":1143546},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A96)*Nøgletal!$O$7","v":1595.8804999999998},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A96)*Nøgletal!$O$7","v":22.057781617138907},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A96,'S 2011'!$L$3:$L$99,\">0\")","v":1037569},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A96,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2826.8520734237159},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A96,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":39.071901498600084},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A96,'S 2012'!$L$3:$L$99,\">0\")","v":1042101},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A96,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2714.2403300088276},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A96,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":37.515415756860094},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A96,'S 2013'!$L$3:$L$99,\">0\")","v":1024579},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A96,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2857.3099195521158},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A96,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":39.492880712537882},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A96,'S 2014'!$L$3:$L$99,\">0\")","v":1093552},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A96,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2723.8869677869689},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A96,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":37.648748690904895},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A96,'S 2015'!$L$3:$L$99,\">0\")","v":1064073},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A96,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":2527.607336358627},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A96,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":34.935830495627187},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A96,'S 2016'!$L$3:$L$99,\">0\")","v":1062239},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A96,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2526.3663689845371},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A96,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":34.918678216786972},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A96,'S 2017'!$L$3:$L$99,\">0\")","v":1170171},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A96,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":2856.0356713715023},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A96,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":39.475268436371842},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A96,'S 2018'!$L$3:$L$99,\">0\")","v":1094668},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A96,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":2607.7366462038472},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A96,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":36.043353783052488},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A96,'S 2019'!$L$3:$L$99,\">0\")","v":1065134},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A96,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3001.0447467970089},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A96,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":41.479540384201918},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A96,'S 2020'!$L$3:$L$99,\">0\")","v":1072683},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A96,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":2627.8256931488099},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A96,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":36.321018564599996},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A96)","v":1072683},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A96)*Nøgletal!$N$7","v":2439.3802377000002},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A96)*Nøgletal!$N$7","v":33.716382000000003},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A96)","v":1117119},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A96)*Nøgletal!$O$7","v":2409.9785000000002},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A96)*Nøgletal!$O$7","v":33.31},null,-0.34041883756645236,-0.14746918572177825,-0.23645395832878263]
["Allerød Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A97,'V 2011'!$L$3:$L$198,\">0\")","v":598232},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A97,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1484.1928141262317},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A97,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":20.514067921578881},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A97,'V 2012'!$L$3:$L$198,\">0\")","v":596086},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A97,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1466.7869598255945},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A97,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":20.273489423988867},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A97,'V 2013'!$L$3:$L$198,\">0\")","v":598227},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A97,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1457.4841985122005},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A97,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":20.14490944730063},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A97,'V 2014'!$L$3:$L$198,\">0\")","v":599067},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A97,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1158.692226880122},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A97,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":16.015096432344468},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A97,'V 2015'!$L$3:$L$198,\">0\")","v":607628},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A97,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1470.781750737118},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A97,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":20.328704225806746},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A97,'V 2016'!$L$3:$L$198,\">0\")","v":621857},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A97,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1539.7612566306643},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A97,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":21.28211826718265},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A97,'V 2017'!$L$3:$L$198,\">0\")","v":612846},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A97,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1604.3203328507086},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A97,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":22.174434455434813},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A97,'V 2018'!$L$3:$L$198,\">0\")","v":642871},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A97,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1459.802284091835},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A97,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":20.176949330916862},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A97,'V 2019'!$L$3:$L$198,\">0\")","v":610595},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A97,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1423.3045144393509},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A97,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":19.672488105588819},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A97,'V 2020'!$L$3:$L$164,\">0\")","v":628341},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A97,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1439.2283597099099},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A97,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":19.892582718865377},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A97)","v":628341},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A97)*Nøgletal!$N$7","v":1571.8028675999999},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A97)*Nøgletal!$N$7","v":21.72498780373186},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A97)","v":606012},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A97)*Nøgletal!$O$7","v":1570.222},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A97)*Nøgletal!$O$7","v":21.70313752591569},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A97,'S 2011'!$L$3:$L$99,\">0\")","v":1099383},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A97,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3475.6515546459641},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A97,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":48.039413333047193},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A97,'S 2012'!$L$3:$L$99,\">0\")","v":1104815},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A97,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":4113.1180385518383},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A97,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":56.850283877703369},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A97,'S 2013'!$L$3:$L$99,\">0\")","v":1118051},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A97,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3703.8900300022706},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A97,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":51.194057083652673},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A97,'S 2014'!$L$3:$L$99,\">0\")","v":1109234},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A97,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3693.8757862576194},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A97,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":51.055643210195157},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A97,'S 2015'!$L$3:$L$99,\">0\")","v":1142082},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A97,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3174.3315591491514},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A97,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":43.874658730465129},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A97,'S 2016'!$L$3:$L$99,\">0\")","v":1132242},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A97,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3658.9829484768338},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A97,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":50.573364871829085},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A97,'S 2017'!$L$3:$L$99,\">0\")","v":1216347},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A97,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3814.5681912153627},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A97,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":52.723817432140478},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A97,'S 2018'!$L$3:$L$99,\">0\")","v":1133398},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A97,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3950.6244361600802},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A97,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":54.604346042295518},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A97,'S 2019'!$L$3:$L$99,\">0\")","v":1181700},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A97,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3937.3524828295772},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A97,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":54.420905084030096},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A97,'S 2020'!$L$3:$L$99,\">0\")","v":1156923},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A97,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":4234.0925490632999},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A97,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":58.522357278000001},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A97)","v":1156923},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A97)*Nøgletal!$N$7","v":3321.1015844999997},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A97)*Nøgletal!$N$7","v":45.903269999999999},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A97)","v":1189392},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A97)*Nøgletal!$O$7","v":3389.5974999999999},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A97)*Nøgletal!$O$7","v":46.85},null,5.7963618375564512E-2,-2.4759114454650771E-2,-5.014022688563071E-6]
["Hvidovre Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A98,'V 2011'!$L$3:$L$198,\">0\")","v":2848396},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A98,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":1660.1880644988451},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A98,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":22.946621485816799},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A98,'V 2012'!$L$3:$L$198,\">0\")","v":2930539},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A98,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1737.1138112056494},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A98,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":24.00986608439046},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A98,'V 2013'!$L$3:$L$198,\">0\")","v":2806705},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A98,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1889.9064182180418},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A98,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":26.121719671292912},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A98,'V 2014'!$L$3:$L$198,\">0\")","v":2873677},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A98,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1746.7717008540851},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A98,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":24.143354538411685},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A98,'V 2015'!$L$3:$L$198,\">0\")","v":3057582},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A98,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1689.9473433292824},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A98,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":23.357945312084073},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A98,'V 2016'!$L$3:$L$198,\">0\")","v":3100850},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A98,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1658.390759029498},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A98,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":22.921779668686916},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A98,'V 2017'!$L$3:$L$198,\">0\")","v":3083346},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A98,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1553.2139199102558},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A98,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":21.468056944163866},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A98,'V 2018'!$L$3:$L$198,\">0\")","v":3259908},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A98,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1463.2300070366032},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A98,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":20.224326289379452},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A98,'V 2019'!$L$3:$L$198,\">0\")","v":3108784},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A98,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1372.5679098774274},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A98,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":18.971221974808948},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A98,'V 2020'!$L$3:$L$164,\">0\")","v":3097832},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A98,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1736.2019711767498},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A98,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":23.997262904999999},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A98)","v":3097832},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A98)*Nøgletal!$N$7","v":1540.6322951249999},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A98)*Nøgletal!$N$7","v":21.294157500000001},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A98)","v":3082147},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A98)*Nøgletal!$O$7","v":1415.1659999999997},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A98)*Nøgletal!$O$7","v":19.559999999999999},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A98,'S 2011'!$L$3:$L$99,\">0\")","v":2922372},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A98,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":2371.0977159804033},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A98,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":32.77260146482935},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A98,'S 2012'!$L$3:$L$99,\">0\")","v":2984388},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A98,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":2238.2043336688175},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A98,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":30.935788993349245},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A98,'S 2013'!$L$3:$L$99,\">0\")","v":2850911},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A98,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":2894.8631356376577},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A98,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":40.011930001902662},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A98,'S 2014'!$L$3:$L$99,\">0\")","v":2893938},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A98,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":2516.4281347752872},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A98,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":34.781314924330168},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A98,'S 2015'!$L$3:$L$99,\">0\")","v":3017179},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A98,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":1706.5250149026222},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A98,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":23.587076916414961},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A98,'S 2016'!$L$3:$L$99,\">0\")","v":3059649},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A98,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":2598.0805639695973},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A98,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":35.909890310568031},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A98,'S 2017'!$L$3:$L$99,\">0\")","v":3031116},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A98,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":2418.6318521121411},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A98,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":33.429604037486399},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A98,'S 2018'!$L$3:$L$99,\">0\")","v":3191434},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A98,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":2491.8372397058984},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A98,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":34.441426948250154},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A98,'S 2019'!$L$3:$L$99,\">0\")","v":3023371},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A98,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":2591.7423382637121},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A98,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":35.822285255890982},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A98,'S 2020'!$L$3:$L$99,\">0\")","v":3054652},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A98,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3031.8193561193998},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A98,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":41.904897804000001},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A98)","v":3054652},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A98)*Nøgletal!$N$7","v":3159.2573837999994},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A98)*Nøgletal!$N$7","v":43.666308000000001},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A98)","v":2994281},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A98)*Nøgletal!$O$7","v":3121.1789999999996},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A98)*Nøgletal!$O$7","v":43.14},null,-0.14758693291341626,0.31634347204010205,0.12528489594223427]
["Rebild Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A99,'V 2011'!$L$3:$L$198,\">0\")","v":352904},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A99,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":994.60375513516669},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A99,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":13.747114791087307},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A99,'V 2012'!$L$3:$L$198,\">0\")","v":350184},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A99,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":1518.4386852349824},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A99,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":20.987404080649377},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A99,'V 2013'!$L$3:$L$198,\">0\")","v":341214},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A99,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":1476.1710089565213},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A99,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":20.403192936510315},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A99,'V 2014'!$L$3:$L$198,\">0\")","v":349408},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A99,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":1432.5588733885277},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A99,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":19.800399079316207},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A99,'V 2015'!$L$3:$L$198,\">0\")","v":375718},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A99,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":1477.2989274359297},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A99,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":20.418782687435105},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A99,'V 2016'!$L$3:$L$198,\">0\")","v":396590},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A99,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":1448.6402361365206},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A99,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":20.022670851921504},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A99,'V 2017'!$L$3:$L$198,\">0\")","v":422241},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A99,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":1655.7564334131991},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A99,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":22.885368810134057},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A99,'V 2018'!$L$3:$L$198,\">0\")","v":461640},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A99,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":1685.9091013060793},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A99,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":23.302129942032888},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A99,'V 2019'!$L$3:$L$198,\">0\")","v":437061},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A99,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":1421.6702291619256},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A99,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":19.649899504656887},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A99,'V 2020'!$L$3:$L$164,\">0\")","v":474271},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A99,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":1579.6674878645658},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A99,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":21.833690226186125},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A99)","v":474271},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A99)*Nøgletal!$N$7","v":1475.4987321939191},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A99)*Nøgletal!$N$7","v":20.393900928734197},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A99)","v":2705},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A99)*Nøgletal!$O$7","v":2585.8615},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A99)*Nøgletal!$O$7","v":35.741002073255011},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A99,'S 2011'!$L$3:$L$99,\">0\")","v":1140685},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A99,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":3147.4748442217742},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A99,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":43.503453271897364},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A99,'S 2012'!$L$3:$L$99,\">0\")","v":1102487},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A99,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":3340.6034830877879},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A99,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":46.172819393058575},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A99,'S 2013'!$L$3:$L$99,\">0\")","v":1137079},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A99,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":3367.5438337578498},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A99,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":46.545180839776791},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A99,'S 2014'!$L$3:$L$99,\">0\")","v":1084302},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A99,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":3482.7828640009334},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A99,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":48.137980152051604},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A99,'S 2015'!$L$3:$L$99,\">0\")","v":1105773},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A99,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":3138.7660210915051},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A99,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":43.383082530635868},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A99,'S 2016'!$L$3:$L$99,\">0\")","v":1147166},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A99,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":3062.204314135854},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A99,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":42.324869580315891},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A99,'S 2017'!$L$3:$L$99,\">0\")","v":1136532},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A99,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":3227.1880935383911},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A99,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":44.605225895485717},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A99,'S 2018'!$L$3:$L$99,\">0\")","v":1199508},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A99,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":3295.3904388233282},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A99,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":45.547898256023892},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A99,'S 2019'!$L$3:$L$99,\">0\")","v":1177699},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A99,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":3350.7171672774789},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A99,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":46.312607702522179},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A99,'S 2020'!$L$3:$L$99,\">0\")","v":1184467},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A99,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":3554.8822769229},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A99,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":49.13451661261783},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A99)","v":1184467},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A99)*Nøgletal!$N$7","v":3561.9798794999997},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A99)*Nøgletal!$N$7","v":49.232617546648235},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A99)","v":1185661},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A99)*Nøgletal!$O$7","v":4292.0824999999995},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A99)*Nøgletal!$O$7","v":59.323876986869386},null,1.5998911492633381,0.36365903221737572,0.66050542861929351]
["Samsø Kommune",{"$f":"SUMIFS('V 2011'!$E$3:$E$198,'V 2011'!$D$3:$D$198,A100,'V 2011'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2011'!$R$3:$R$198,'V 2011'!$D$3:$D$198,$A100,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":0},{"$f":"SUMIFS('V 2011'!$Q$3:$Q$198,'V 2011'!$D$3:$D$198,$A100,'V 2011'!$L$3:$L$198,\">0\")*Nøgletal!$D$7","v":0},{"$f":"SUMIFS('V 2012'!$E$3:$E$198,'V 2012'!$D$3:$D$198,A100,'V 2012'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2012'!$R$3:$R$198,'V 2012'!$D$3:$D$198,$A100,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":0},{"$f":"SUMIFS('V 2012'!$Q$3:$Q$198,'V 2012'!$D$3:$D$198,$A100,'V 2012'!$L$3:$L$198,\">0\")*Nøgletal!$E$7","v":0},{"$f":"SUMIFS('V 2013'!$E$3:$E$198,'V 2013'!$D$3:$D$198,A100,'V 2013'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2013'!$R$3:$R$198,'V 2013'!$D$3:$D$198,$A100,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":0},{"$f":"SUMIFS('V 2013'!$Q$3:$Q$198,'V 2013'!$D$3:$D$198,$A100,'V 2013'!$L$3:$L$198,\">0\")*Nøgletal!$F$7","v":0},{"$f":"SUMIFS('V 2014'!$E$3:$E$198,'V 2014'!$D$3:$D$198,$A100,'V 2014'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2014'!$R$3:$R$198,'V 2014'!$D$3:$D$198,$A100,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":0},{"$f":"SUMIFS('V 2014'!$Q$3:$Q$198,'V 2014'!$D$3:$D$198,$A100,'V 2014'!$L$3:$L$198,\">0\")*Nøgletal!$G$7","v":0},{"$f":"SUMIFS('V 2015'!$E$3:$E$198,'V 2015'!$D$3:$D$198,$A100,'V 2015'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2015'!$R$3:$R$198,'V 2015'!$D$3:$D$198,$A100,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":0},{"$f":"SUMIFS('V 2015'!$Q$3:$Q$198,'V 2015'!$D$3:$D$198,$A100,'V 2015'!$L$3:$L$198,\">0\")*Nøgletal!$H$7","v":0},{"$f":"SUMIFS('V 2016'!$E$3:$E$198,'V 2016'!$D$3:$D$198,$A100,'V 2016'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2016'!$R$3:$R$198,'V 2016'!$D$3:$D$198,$A100,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":0},{"$f":"SUMIFS('V 2016'!$Q$3:$Q$198,'V 2016'!$D$3:$D$198,$A100,'V 2016'!$L$3:$L$198,\">0\")*Nøgletal!$I$7","v":0},{"$f":"SUMIFS('V 2017'!$E$3:$E$198,'V 2017'!$D$3:$D$198,$A100,'V 2017'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2017'!$R$3:$R$198,'V 2017'!$D$3:$D$198,$A100,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":0},{"$f":"SUMIFS('V 2017'!$Q$3:$Q$198,'V 2017'!$D$3:$D$198,$A100,'V 2017'!$L$3:$L$198,\">0\")*Nøgletal!$J$7","v":0},{"$f":"SUMIFS('V 2018'!$E$3:$E$198,'V 2018'!$D$3:$D$198,$A100,'V 2018'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2018'!$R$3:$R$198,'V 2018'!$D$3:$D$198,$A100,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":0},{"$f":"SUMIFS('V 2018'!$Q$3:$Q$198,'V 2018'!$D$3:$D$198,$A100,'V 2018'!$L$3:$L$198,\">0\")*Nøgletal!$K$7","v":0},{"$f":"SUMIFS('V 2019'!$E$3:$E$198,'V 2019'!$D$3:$D$198,A100,'V 2019'!$L$3:$L$198,\">0\")","v":0},{"$f":"SUMIFS('V 2019'!$R$3:$R$198,'V 2019'!$D$3:$D$198,A100,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":0},{"$f":"SUMIFS('V 2019'!$Q$3:$Q$198,'V 2019'!$D$3:$D$198,A100,'V 2019'!$L$3:$L$198,\">0\")*Nøgletal!$L$7","v":0},{"$f":"SUMIFS('V 2020'!$E$3:$E$164,'V 2020'!$D$3:$D$164,A100,'V 2020'!$L$3:$L$164,\">0\")","v":0},{"$f":"SUMIFS('V 2020'!$R$3:$R$164,'V 2020'!$D$3:$D$164,A100,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":0},{"$f":"SUMIFS('V 2020'!$Q$3:$Q$164,'V 2020'!$D$3:$D$164,A100,'V 2020'!$L$3:$L$164,\">0\")*Nøgletal!$M$7","v":0},{"$f":"SUMIFS('V 2021'!$E$3:$E$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A100)","v":0},{"$f":"SUMIFS('V 2021'!$R$3:$R$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A100)*Nøgletal!$N$7","v":0},{"$f":"SUMIFS('V 2021'!$Q$3:$Q$176,'V 2021'!$L$3:$L$176,\">0\",'V 2021'!$D$3:$D$176,A100)*Nøgletal!$N$7","v":0},{"$f":"SUMIFS('V 2022'!$E$3:$E$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A100)","v":0},{"$f":"SUMIFS('V 2022'!$R$3:$R$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A100)*Nøgletal!$O$7","v":0},{"$f":"SUMIFS('V 2022'!$Q$3:$Q$142,'V 2022'!$L$3:$L$142,\">0\",'V 2022'!$D$3:$D$142,A100)*Nøgletal!$O$7","v":0},null,{"$f":"SUMIFS('S 2011'!$E$3:$E$99,'S 2011'!$D$3:$D$99,$A100,'S 2011'!$L$3:$L$99,\">0\")","v":0},{"$f":"SUMIFS('S 2011'!$R$3:$R$99,'S 2011'!$D$3:$D$99,$A100,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":0},{"$f":"SUMIFS('S 2011'!$Q$3:$Q$99,'S 2011'!$D$3:$D$99,$A100,'S 2011'!$L$3:$L$99,\">0\")*Nøgletal!$D$7","v":0},{"$f":"SUMIFS('S 2012'!$E$3:$E$99,'S 2012'!$D$3:$D$99,$A100,'S 2012'!$L$3:$L$99,\">0\")","v":0},{"$f":"SUMIFS('S 2012'!$R$3:$R$99,'S 2012'!$D$3:$D$99,$A100,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":0},{"$f":"SUMIFS('S 2012'!$Q$3:$Q$99,'S 2012'!$D$3:$D$99,$A100,'S 2012'!$L$3:$L$99,\">0\")*Nøgletal!$E$7","v":0},{"$f":"SUMIFS('S 2013'!$E$3:$E$99,'S 2013'!$D$3:$D$99,$A100,'S 2013'!$L$3:$L$99,\">0\")","v":0},{"$f":"SUMIFS('S 2013'!$R$3:$R$99,'S 2013'!$D$3:$D$99,$A100,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":0},{"$f":"SUMIFS('S 2013'!$Q$3:$Q$99,'S 2013'!$D$3:$D$99,$A100,'S 2013'!$L$3:$L$99,\">0\")*Nøgletal!$F$7","v":0},{"$f":"SUMIFS('S 2014'!$E$3:$E$99,'S 2014'!$D$3:$D$99,$A100,'S 2014'!$L$3:$L$99,\">0\")","v":0},{"$f":"SUMIFS('S 2014'!$R$3:$R$99,'S 2014'!$D$3:$D$99,$A100,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":0},{"$f":"SUMIFS('S 2014'!$Q$3:$Q$99,'S 2014'!$D$3:$D$99,$A100,'S 2014'!$L$3:$L$99,\">0\")*Nøgletal!$G$7","v":0},{"$f":"SUMIFS('S 2015'!$E$3:$E$99,'S 2015'!$D$3:$D$99,$A100,'S 2015'!$L$3:$L$99,\">0\")","v":0},{"$f":"SUMIFS('S 2015'!$R$3:$R$99,'S 2015'!$D$3:$D$99,$A100,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":0},{"$f":"SUMIFS('S 2015'!$Q$3:$Q$99,'S 2015'!$D$3:$D$99,$A100,'S 2015'!$L$3:$L$99,\">0\")*Nøgletal!$H$7","v":0},{"$f":"SUMIFS('S 2016'!$E$3:$E$99,'S 2016'!$D$3:$D$99,$A100,'S 2016'!$L$3:$L$99,\">0\")","v":0},{"$f":"SUMIFS('S 2016'!$R$3:$R$99,'S 2016'!$D$3:$D$99,$A100,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":0},{"$f":"SUMIFS('S 2016'!$Q$3:$Q$99,'S 2016'!$D$3:$D$99,$A100,'S 2016'!$L$3:$L$99,\">0\")*Nøgletal!$I$7","v":0},{"$f":"SUMIFS('S 2017'!$E$3:$E$99,'S 2017'!$D$3:$D$99,$A100,'S 2017'!$L$3:$L$99,\">0\")","v":0},{"$f":"SUMIFS('S 2017'!$R$3:$R$99,'S 2017'!$D$3:$D$99,$A100,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":0},{"$f":"SUMIFS('S 2017'!$Q$3:$Q$99,'S 2017'!$D$3:$D$99,$A100,'S 2017'!$L$3:$L$99,\">0\")*Nøgletal!$J$7","v":0},{"$f":"SUMIFS('S 2018'!$E$3:$E$99,'S 2018'!$D$3:$D$99,$A100,'S 2018'!$L$3:$L$99,\">0\")","v":0},{"$f":"SUMIFS('S 2018'!$R$3:$R$99,'S 2018'!$D$3:$D$99,$A100,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":0},{"$f":"SUMIFS('S 2018'!$Q$3:$Q$99,'S 2018'!$D$3:$D$99,$A100,'S 2018'!$L$3:$L$99,\">0\")*Nøgletal!$K$7","v":0},{"$f":"SUMIFS('S 2019'!$E$3:$E$99,'S 2019'!$D$3:$D$99,$A100,'S 2019'!$L$3:$L$99,\">0\")","v":0},{"$f":"SUMIFS('S 2019'!$R$3:$R$99,'S 2019'!$D$3:$D$99,$A100,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":0},{"$f":"SUMIFS('S 2019'!$Q$3:$Q$99,'S 2019'!$D$3:$D$99,$A100,'S 2019'!$L$3:$L$99,\">0\")*Nøgletal!$L$7","v":0},{"$f":"SUMIFS('S 2020'!$E$3:$E$99,'S 2020'!$D$3:$D$99,$A100,'S 2020'!$L$3:$L$99,\">0\")","v":0},{"$f":"SUMIFS('S 2020'!$R$3:$R$99,'S 2020'!$D$3:$D$99,$A100,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":0},{"$f":"SUMIFS('S 2020'!$Q$3:$Q$99,'S 2020'!$D$3:$D$99,$A100,'S 2020'!$L$3:$L$99,\">0\")*Nøgletal!$M$7","v":0},{"$f":"SUMIFS('S 2021'!$E$3:$E$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A100)","v":0},{"$f":"SUMIFS('S 2021'!$R$3:$R$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A100)*Nøgletal!$N$7","v":0},{"$f":"SUMIFS('S 2021'!$Q$3:$Q$99,'S 2021'!$L$3:$L$99,\">0\",'S 2021'!$D$3:$D$99,A100)*Nøgletal!$N$7","v":0},{"$f":"SUMIFS('S 2022'!$E$3:$E$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A100)","v":0},{"$f":"SUMIFS('S 2022'!$R$3:$R$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A100)*Nøgletal!$O$7","v":0},{"$f":"SUMIFS('S 2022'!$Q$3:$Q$100,'S 2022'!$L$3:$L$100,\">0\",'S 2022'!$D$3:$D$100,A100)*Nøgletal!$O$7","v":0},null,0,0,0]

{"sheet":"Figur 1.V - selskaber","index":29,"n_rows":137,"n_cols":4,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
["Forside","ID","Selskab","Pris"]
[null,"V026",{"$f":"VLOOKUP($B2,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Bording Vandværk A.m.b.a."},{"$f":"VLOOKUP(B2,'V 2022'!$A$3:$I$152,9,FALSE)","v":16.27313752591569}]
[null,"V047",{"$f":"VLOOKUP($B3,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Faxe Vandforsyning A/S"},{"$f":"VLOOKUP(B3,'V 2022'!$A$3:$I$152,9,FALSE)","v":22.734146510020732}]
[null,"V122",{"$f":"VLOOKUP($B4,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Lille Skensved Vandværk Amba"},{"$f":"VLOOKUP(B4,'V 2022'!$A$3:$I$152,9,FALSE)","v":16.425425017277128}]
[null,"V135",{"$f":"VLOOKUP($B5,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Mørkøv Vandværk"},{"$f":"VLOOKUP(B5,'V 2022'!$A$3:$I$152,9,FALSE)","v":17.99835003455425}]
[null,"V039",{"$f":"VLOOKUP($B6,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Dianalund Vandværk"},{"$f":"VLOOKUP(B6,'V 2022'!$A$3:$I$152,9,FALSE)","v":19.393137525915687}]
[null,"V149",{"$f":"VLOOKUP($B7,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Padborg Vandværk AMBA"},{"$f":"VLOOKUP(B7,'V 2022'!$A$3:$I$152,9,FALSE)","v":20.253020041465103}]
[null,"V003",{"$f":"VLOOKUP($B8,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Gørlev Vandforsyning A.m.b.a."},{"$f":"VLOOKUP(B8,'V 2022'!$A$3:$I$152,9,FALSE)","v":19.599281271596404}]
[null,"V175",{"$f":"VLOOKUP($B9,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Strømmen Vandværk"},{"$f":"VLOOKUP(B9,'V 2022'!$A$3:$I$152,9,FALSE)","v":19.79248790601244}]
[null,"V006",{"$f":"VLOOKUP($B10,'V 2022'!$A$3:$B$152,2,FALSE)","v":"KLINTING VANDVÆRK"},{"$f":"VLOOKUP(B10,'V 2022'!$A$3:$I$152,9,FALSE)","v":20.516275051831375}]
[null,"V061",{"$f":"VLOOKUP($B11,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Novafos Vand Gentofte A/S"},{"$f":"VLOOKUP(B11,'V 2022'!$A$3:$I$152,9,FALSE)","v":18.95}]
[null,"V098",{"$f":"VLOOKUP($B12,'V 2022'!$A$3:$B$152,2,FALSE)","v":"HTK Vand A/S"},{"$f":"VLOOKUP(B12,'V 2022'!$A$3:$I$152,9,FALSE)","v":20.46}]
[null,"V021",{"$f":"VLOOKUP($B13,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Birkerød Vandforsyning Amba"},{"$f":"VLOOKUP(B13,'V 2022'!$A$3:$I$152,9,FALSE)","v":20.399999999999999}]
[null,"V002",{"$f":"VLOOKUP($B14,'V 2022'!$A$3:$B$152,2,FALSE)","v":"GRAM VANDVÆRK"},{"$f":"VLOOKUP(B14,'V 2022'!$A$3:$I$152,9,FALSE)","v":21.046634416033172}]
[null,"V059",{"$f":"VLOOKUP($B15,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Furesø Vandforsyning a.m.b.a."},{"$f":"VLOOKUP(B15,'V 2022'!$A$3:$I$152,9,FALSE)","v":19.393137525915687}]
[null,"V008",{"$f":"VLOOKUP($B16,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Andelsselskabet Stenløse Vandværk"},{"$f":"VLOOKUP(B16,'V 2022'!$A$3:$I$152,9,FALSE)","v":21.14}]
[null,"V136",{"$f":"VLOOKUP($B17,'V 2022'!$A$3:$B$152,2,FALSE)","v":"NFS Vand A/S"},{"$f":"VLOOKUP(B17,'V 2022'!$A$3:$I$152,9,FALSE)","v":24.288562543192814}]
[null,"V028",{"$f":"VLOOKUP($B18,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Borup Vandværk"},{"$f":"VLOOKUP(B18,'V 2022'!$A$3:$I$152,9,FALSE)","v":21.120850034554252}]
[null,"V018",{"$f":"VLOOKUP($B19,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Aulum Vandværk Amba"},{"$f":"VLOOKUP(B19,'V 2022'!$A$3:$I$152,9,FALSE)","v":20.394346924671737}]
[null,"V158",{"$f":"VLOOKUP($B20,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Rødding Vandværk A.M.B.A"},{"$f":"VLOOKUP(B20,'V 2022'!$A$3:$I$152,9,FALSE)","v":24.190131306150658}]
[null,"V054",{"$f":"VLOOKUP($B21,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Fredensborg Vand A/S"},{"$f":"VLOOKUP(B21,'V 2022'!$A$3:$I$152,9,FALSE)","v":21.010850034554252}]
[null,"V141",{"$f":"VLOOKUP($B22,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Nyhuse Vandværk a.m.b.a."},{"$f":"VLOOKUP(B22,'V 2022'!$A$3:$I$152,9,FALSE)","v":20.13506565307533}]
[null,"V217",{"$f":"VLOOKUP($B23,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Aabybro Vand A.m.b.a."},{"$f":"VLOOKUP(B23,'V 2022'!$A$3:$I$152,9,FALSE)","v":23.748949550794748}]
[null,"V123",{"$f":"VLOOKUP($B24,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Lillerød Andelsvandværk a.m.b.a."},{"$f":"VLOOKUP(B24,'V 2022'!$A$3:$I$152,9,FALSE)","v":21.70313752591569}]
[null,"V086",{"$f":"VLOOKUP($B25,'V 2022'!$A$3:$B$152,2,FALSE)","v":"HOFOR Vand Albertslund A/S"},{"$f":"VLOOKUP(B25,'V 2022'!$A$3:$I$152,9,FALSE)","v":23.782170006910849}]
[null,"V090",{"$f":"VLOOKUP($B26,'V 2022'!$A$3:$B$152,2,FALSE)","v":"HOFOR Vand Hvidovre A/S"},{"$f":"VLOOKUP(B26,'V 2022'!$A$3:$I$152,9,FALSE)","v":19.559999999999999}]
[null,"V209",{"$f":"VLOOKUP($B27,'V 2022'!$A$3:$B$152,2,FALSE)","v":"VIDEBÆK VAND A/S"},{"$f":"VLOOKUP(B27,'V 2022'!$A$3:$I$152,9,FALSE)","v":27.531700069108503}]
[null,"V093",{"$f":"VLOOKUP($B28,'V 2022'!$A$3:$B$152,2,FALSE)","v":"HOFOR Vand Vallensbæk A/S"},{"$f":"VLOOKUP(B28,'V 2022'!$A$3:$I$152,9,FALSE)","v":22.85771250863856}]
[null,"V132",{"$f":"VLOOKUP($B29,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Mariagerfjord Vand a/s"},{"$f":"VLOOKUP(B29,'V 2022'!$A$3:$I$152,9,FALSE)","v":22.145908776779546}]
[null,"V154",{"$f":"VLOOKUP($B30,'V 2022'!$A$3:$B$152,2,FALSE)","v":"RINGSTED VAND A/S"},{"$f":"VLOOKUP(B30,'V 2022'!$A$3:$I$152,9,FALSE)","v":21.304616447823079}]
[null,"V179",{"$f":"VLOOKUP($B31,'V 2022'!$A$3:$B$152,2,FALSE)","v":"SVINNINGE VANDVÆRK"},{"$f":"VLOOKUP(B31,'V 2022'!$A$3:$I$152,9,FALSE)","v":24.444105044920526}]
[null,"V156",{"$f":"VLOOKUP($B32,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Novafos Vand Rudersdal A/S"},{"$f":"VLOOKUP(B32,'V 2022'!$A$3:$I$152,9,FALSE)","v":20.399999999999999}]
[null,"V194",{"$f":"VLOOKUP($B33,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Ulfborg Vandværk Amba"},{"$f":"VLOOKUP(B33,'V 2022'!$A$3:$I$152,9,FALSE)","v":23.160539046302695}]
[null,"V094",{"$f":"VLOOKUP($B34,'V 2022'!$A$3:$B$152,2,FALSE)","v":"FORS Vand Holbæk A/S"},{"$f":"VLOOKUP(B34,'V 2022'!$A$3:$I$152,9,FALSE)","v":21.428562543192811}]
[null,"V051",{"$f":"VLOOKUP($B35,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Fjerritslev Vand Amba"},{"$f":"VLOOKUP(B35,'V 2022'!$A$3:$I$152,9,FALSE)","v":22.680974429854874}]
[null,"V080",{"$f":"VLOOKUP($B36,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Herning Vand A/S"},{"$f":"VLOOKUP(B36,'V 2022'!$A$3:$I$152,9,FALSE)","v":23.633876986869389}]
[null,"V191",{"$f":"VLOOKUP($B37,'V 2022'!$A$3:$B$152,2,FALSE)","v":"TÅRNBYFORSYNING Vand A/S"},{"$f":"VLOOKUP(B37,'V 2022'!$A$3:$I$152,9,FALSE)","v":19.72}]
[null,"V116",{"$f":"VLOOKUP($B38,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Køge Vand A/S"},{"$f":"VLOOKUP(B38,'V 2022'!$A$3:$I$152,9,FALSE)","v":27.725452660677263}]
[null,"V118",{"$f":"VLOOKUP($B39,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Langeskov Vandværk"},{"$f":"VLOOKUP(B39,'V 2022'!$A$3:$I$152,9,FALSE)","v":22.78497753973739}]
[null,"V206",{"$f":"VLOOKUP($B40,'V 2022'!$A$3:$B$152,2,FALSE)","v":"VERDO VAND A/S"},{"$f":"VLOOKUP(B40,'V 2022'!$A$3:$I$152,9,FALSE)","v":23.078804422944021}]
[null,"V030",{"$f":"VLOOKUP($B41,'V 2022'!$A$3:$B$152,2,FALSE)","v":"BRANDE VANDVÆRK A.M.B.A"},{"$f":"VLOOKUP(B41,'V 2022'!$A$3:$I$152,9,FALSE)","v":23.204105044920528}]
[null,"V024",{"$f":"VLOOKUP($B42,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Bogense Forsyningsselskab"},{"$f":"VLOOKUP(B42,'V 2022'!$A$3:$I$152,9,FALSE)","v":23.479647546648241}]
[null,"V106",{"$f":"VLOOKUP($B43,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Ikast Vandforsyning A.m.b.A"},{"$f":"VLOOKUP(B43,'V 2022'!$A$3:$I$152,9,FALSE)","v":25.350490670352453}]
[null,"V069",{"$f":"VLOOKUP($B44,'V 2022'!$A$3:$B$152,2,FALSE)","v":"GEV Vand A/S"},{"$f":"VLOOKUP(B44,'V 2022'!$A$3:$I$152,9,FALSE)","v":17.22914996544575}]
[null,"V210",{"$f":"VLOOKUP($B45,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Vildbjerg Vand A/S"},{"$f":"VLOOKUP(B45,'V 2022'!$A$3:$I$152,9,FALSE)","v":26.281700069108503}]
[null,"V126",{"$f":"VLOOKUP($B46,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Lyngby-Taarbæk Vand A/S"},{"$f":"VLOOKUP(B46,'V 2022'!$A$3:$I$152,9,FALSE)","v":22.94}]
[null,"V162",{"$f":"VLOOKUP($B47,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Silkeborg Vand a/s"},{"$f":"VLOOKUP(B47,'V 2022'!$A$3:$I$152,9,FALSE)","v":25.094588804422944}]
[null,"V063",{"$f":"VLOOKUP($B48,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Give Vandværk A.m.b.a"},{"$f":"VLOOKUP(B48,'V 2022'!$A$3:$I$152,9,FALSE)","v":23.764250172771252}]
[null,"V102",{"$f":"VLOOKUP($B49,'V 2022'!$A$3:$B$152,2,FALSE)","v":"NOVAFOS VAND HØRSHOLM A/S"},{"$f":"VLOOKUP(B49,'V 2022'!$A$3:$I$152,9,FALSE)","v":23.25}]
[null,"V065",{"$f":"VLOOKUP($B50,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Novafos Vand Gladsaxe A/S"},{"$f":"VLOOKUP(B50,'V 2022'!$A$3:$I$152,9,FALSE)","v":23.15}]
[null,"V197",{"$f":"VLOOKUP($B51,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Novafos Vand Ballerup A/S"},{"$f":"VLOOKUP(B51,'V 2022'!$A$3:$I$152,9,FALSE)","v":21.25}]
[null,"V092",{"$f":"VLOOKUP($B52,'V 2022'!$A$3:$B$152,2,FALSE)","v":"HOFOR Vand Rødovre A/S"},{"$f":"VLOOKUP(B52,'V 2022'!$A$3:$I$152,9,FALSE)","v":21.85}]
[null,"V043",{"$f":"VLOOKUP($B53,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Energi Viborg Vand A/S"},{"$f":"VLOOKUP(B53,'V 2022'!$A$3:$I$152,9,FALSE)","v":23.258203178991018}]
[null,"V020",{"$f":"VLOOKUP($B54,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Billund Drikkevand A/S"},{"$f":"VLOOKUP(B54,'V 2022'!$A$3:$I$152,9,FALSE)","v":24.311769177608845}]
[null,"V134",{"$f":"VLOOKUP($B55,'V 2022'!$A$3:$B$152,2,FALSE)","v":"MORSØ VAND A/S"},{"$f":"VLOOKUP(B55,'V 2022'!$A$3:$I$152,9,FALSE)","v":24.738203178991014}]
[null,"V151",{"$f":"VLOOKUP($B56,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Vandmiljø Randers A/S"},{"$f":"VLOOKUP(B56,'V 2022'!$A$3:$I$152,9,FALSE)","v":24.456199032480992}]
[null,"V107",{"$f":"VLOOKUP($B57,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Ishøj Vand A/S"},{"$f":"VLOOKUP(B57,'V 2022'!$A$3:$I$152,9,FALSE)","v":22.057781617138907}]
[null,"V186",{"$f":"VLOOKUP($B58,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Tistrup Vandværk"},{"$f":"VLOOKUP(B58,'V 2022'!$A$3:$I$152,9,FALSE)","v":17.134493780234969}]
[null,"V038",{"$f":"VLOOKUP($B59,'V 2022'!$A$3:$B$152,2,FALSE)","v":"BlueKolding Vand A/S"},{"$f":"VLOOKUP(B59,'V 2022'!$A$3:$I$152,9,FALSE)","v":24.345984796129923}]
[null,"V133",{"$f":"VLOOKUP($B60,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Midtfyns Vandforsyning A.m.b.A."},{"$f":"VLOOKUP(B60,'V 2022'!$A$3:$I$152,9,FALSE)","v":24.647360055286804}]
[null,"V174",{"$f":"VLOOKUP($B61,'V 2022'!$A$3:$B$152,2,FALSE)","v":"STRUER ENERGI VAND A/S"},{"$f":"VLOOKUP(B61,'V 2022'!$A$3:$I$152,9,FALSE)","v":22.936924671734626}]
[null,"V089",{"$f":"VLOOKUP($B62,'V 2022'!$A$3:$B$152,2,FALSE)","v":"HOFOR Vand Herlev A/S"},{"$f":"VLOOKUP(B62,'V 2022'!$A$3:$I$152,9,FALSE)","v":22.8}]
[null,"V181",{"$f":"VLOOKUP($B63,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Sønderborg Vandforsyning A/S"},{"$f":"VLOOKUP(B63,'V 2022'!$A$3:$I$152,9,FALSE)","v":24.831043538355217}]
[null,"V160",{"$f":"VLOOKUP($B64,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Rønne Vand A/S"},{"$f":"VLOOKUP(B64,'V 2022'!$A$3:$I$152,9,FALSE)","v":26.329288182446444}]
[null,"V108",{"$f":"VLOOKUP($B65,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Jammerbugt Forsyning A/S"},{"$f":"VLOOKUP(B65,'V 2022'!$A$3:$I$152,9,FALSE)","v":25.766150656530755}]
[null,"V101",{"$f":"VLOOKUP($B66,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Høng Vandværk a.m.b.a."},{"$f":"VLOOKUP(B66,'V 2022'!$A$3:$I$152,9,FALSE)","v":25.307961299239807}]
[null,"V067",{"$f":"VLOOKUP($B67,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Glostrup Vand a/s"},{"$f":"VLOOKUP(B67,'V 2022'!$A$3:$I$152,9,FALSE)","v":23.158085694540429}]
[null,"V057",{"$f":"VLOOKUP($B68,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Frederikshavn Vand A/S"},{"$f":"VLOOKUP(B68,'V 2022'!$A$3:$I$152,9,FALSE)","v":24.224706288873531}]
[null,"V068",{"$f":"VLOOKUP($B69,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Greve Vandværk A.m.b.a."},{"$f":"VLOOKUP(B69,'V 2022'!$A$3:$I$152,9,FALSE)","v":25.24699378023497}]
[null,"V146",{"$f":"VLOOKUP($B70,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Otterup Vandværk"},{"$f":"VLOOKUP(B70,'V 2022'!$A$3:$I$152,9,FALSE)","v":26.38519004837595}]
[null,"V167",{"$f":"VLOOKUP($B71,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Skive Vand A/S"},{"$f":"VLOOKUP(B71,'V 2022'!$A$3:$I$152,9,FALSE)","v":26.576275051831377}]
[null,"V198",{"$f":"VLOOKUP($B72,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Vandcenter Djurs a.m.b.a."},{"$f":"VLOOKUP(B72,'V 2022'!$A$3:$I$152,9,FALSE)","v":28.237843814789219}]
[null,"V091",{"$f":"VLOOKUP($B73,'V 2022'!$A$3:$B$152,2,FALSE)","v":"HOFOR Vand København A/S"},{"$f":"VLOOKUP(B73,'V 2022'!$A$3:$I$152,9,FALSE)","v":24.284416033172079}]
[null,"V087",{"$f":"VLOOKUP($B74,'V 2022'!$A$3:$B$152,2,FALSE)","v":"HOFOR VAND BRØNDBY A/S"},{"$f":"VLOOKUP(B74,'V 2022'!$A$3:$I$152,9,FALSE)","v":27.717712508638563}]
[null,"V128",{"$f":"VLOOKUP($B75,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Løgstør Vand Amba"},{"$f":"VLOOKUP(B75,'V 2022'!$A$3:$I$152,9,FALSE)","v":20.826275051831377}]
[null,"V097",{"$f":"VLOOKUP($B76,'V 2022'!$A$3:$B$152,2,FALSE)","v":"HORSENS VAND A/S"},{"$f":"VLOOKUP(B76,'V 2022'!$A$3:$I$152,9,FALSE)","v":27.513386316516932}]
[null,"V096",{"$f":"VLOOKUP($B77,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Hornslet Vandværk A.m.b.a"},{"$f":"VLOOKUP(B77,'V 2022'!$A$3:$I$152,9,FALSE)","v":27.000131306150656}]
[null,"V142",{"$f":"VLOOKUP($B78,'V 2022'!$A$3:$B$152,2,FALSE)","v":"NÆSBY VANDVÆRK"},{"$f":"VLOOKUP(B78,'V 2022'!$A$3:$I$152,9,FALSE)","v":27.076275051831377}]
[null,"V115",{"$f":"VLOOKUP($B79,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Kvarmløse-Tølløse Vandværk"},{"$f":"VLOOKUP(B79,'V 2022'!$A$3:$I$152,9,FALSE)","v":24.998562543192815}]
[null,"V166",{"$f":"VLOOKUP($B80,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Skanderborg Vand A/S"},{"$f":"VLOOKUP(B80,'V 2022'!$A$3:$I$152,9,FALSE)","v":26.90350380096752}]
[null,"V205",{"$f":"VLOOKUP($B81,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Vejen Vand"},{"$f":"VLOOKUP(B81,'V 2022'!$A$3:$I$152,9,FALSE)","v":25.348562543192813}]
[null,"V012",{"$f":"VLOOKUP($B82,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Andelsselskabet Ørbæk Vandværk"},{"$f":"VLOOKUP(B82,'V 2022'!$A$3:$I$152,9,FALSE)","v":25.85892881824465}]
[null,"V056",{"$f":"VLOOKUP($B83,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Andelsselskabet Frederiksberg Vandværk"},{"$f":"VLOOKUP(B83,'V 2022'!$A$3:$I$152,9,FALSE)","v":27.030490670352453}]
[null,"V014",{"$f":"VLOOKUP($B84,'V 2022'!$A$3:$B$152,2,FALSE)","v":"AQUADJURS A/S"},{"$f":"VLOOKUP(B84,'V 2022'!$A$3:$I$152,9,FALSE)","v":27.573241188666209}]
[null,"V184",{"$f":"VLOOKUP($B85,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Thisted Drikkevand A/S"},{"$f":"VLOOKUP(B85,'V 2022'!$A$3:$I$152,9,FALSE)","v":26.780034554250175}]
[null,"V155",{"$f":"VLOOKUP($B86,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Fors Vand Roskilde A/S"},{"$f":"VLOOKUP(B86,'V 2022'!$A$3:$I$152,9,FALSE)","v":28.428562543192811}]
[null,"V041",{"$f":"VLOOKUP($B87,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Novafos Vand Egedal A/S"},{"$f":"VLOOKUP(B87,'V 2022'!$A$3:$I$152,9,FALSE)","v":25.85}]
[null,"V035",{"$f":"VLOOKUP($B88,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Brønderslev Vand A/S"},{"$f":"VLOOKUP(B88,'V 2022'!$A$3:$I$152,9,FALSE)","v":27.845577055977884}]
[null,"V019",{"$f":"VLOOKUP($B89,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Baunehøj Vandværk a.m.b.a."},{"$f":"VLOOKUP(B89,'V 2022'!$A$3:$I$152,9,FALSE)","v":28.267360055286801}]
[null,"V044",{"$f":"VLOOKUP($B90,'V 2022'!$A$3:$B$152,2,FALSE)","v":"DIN Forsyning Vand A/S"},{"$f":"VLOOKUP(B90,'V 2022'!$A$3:$I$152,9,FALSE)","v":28.571700069108502}]
[null,"V183",{"$f":"VLOOKUP($B91,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Tarup Vandværk"},{"$f":"VLOOKUP(B91,'V 2022'!$A$3:$I$152,9,FALSE)","v":27.370974429854872}]
[null,"V007",{"$f":"VLOOKUP($B92,'V 2022'!$A$3:$B$152,2,FALSE)","v":"MARIELYST VANDVÆRK"},{"$f":"VLOOKUP(B92,'V 2022'!$A$3:$I$152,9,FALSE)","v":24.636060815480302}]
[null,"V207",{"$f":"VLOOKUP($B93,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Vestforsyning Vand A/S"},{"$f":"VLOOKUP(B93,'V 2022'!$A$3:$I$152,9,FALSE)","v":28.644277816171385}]
[null,"V208",{"$f":"VLOOKUP($B94,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Vesthimmerlands Vand A/S"},{"$f":"VLOOKUP(B94,'V 2022'!$A$3:$I$152,9,FALSE)","v":24.521333794056673}]
[null,"V055",{"$f":"VLOOKUP($B95,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Frederiksberg Vand A/S"},{"$f":"VLOOKUP(B95,'V 2022'!$A$3:$I$152,9,FALSE)","v":26.624029025570145}]
[null,"V119",{"$f":"VLOOKUP($B96,'V 2022'!$A$3:$B$152,2,FALSE)","v":"FORS Vand Lejre A/S"},{"$f":"VLOOKUP(B96,'V 2022'!$A$3:$I$152,9,FALSE)","v":29.798562543192816}]
[null,"V117",{"$f":"VLOOKUP($B97,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Langeland Vand ApS"},{"$f":"VLOOKUP(B97,'V 2022'!$A$3:$I$152,9,FALSE)","v":27.517498272287494}]
[null,"V220",{"$f":"VLOOKUP($B98,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Aarhus Vand A/S"},{"$f":"VLOOKUP(B98,'V 2022'!$A$3:$I$152,9,FALSE)","v":28.702418797512095}]
[null,"V199",{"$f":"VLOOKUP($B99,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Vandcenter Syd A/S"},{"$f":"VLOOKUP(B99,'V 2022'!$A$3:$I$152,9,FALSE)","v":25.633020041465102}]
[null,"V172",{"$f":"VLOOKUP($B100,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Sorø Vand A/S"},{"$f":"VLOOKUP(B100,'V 2022'!$A$3:$I$152,9,FALSE)","v":29.117968210089842}]
[null,"V017",{"$f":"VLOOKUP($B101,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Assens Vandværk A/S"},{"$f":"VLOOKUP(B101,'V 2022'!$A$3:$I$152,9,FALSE)","v":29.053261921216308}]
[null,"V171",{"$f":"VLOOKUP($B102,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Solrød Vandværk a.m.b.a."},{"$f":"VLOOKUP(B102,'V 2022'!$A$3:$I$152,9,FALSE)","v":28.473379405666901}]
[null,"V137",{"$f":"VLOOKUP($B103,'V 2022'!$A$3:$B$152,2,FALSE)","v":"NK-Vand A/S"},{"$f":"VLOOKUP(B103,'V 2022'!$A$3:$I$152,9,FALSE)","v":29.439751209398757}]
[null,"V120",{"$f":"VLOOKUP($B104,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Lemvig Vand & Spildevand A/S"},{"$f":"VLOOKUP(B104,'V 2022'!$A$3:$I$152,9,FALSE)","v":29.734015203870076}]
[null,"V081",{"$f":"VLOOKUP($B105,'V 2022'!$A$3:$B$152,2,FALSE)","v":"HILLERØD VAND A/S"},{"$f":"VLOOKUP(B105,'V 2022'!$A$3:$I$152,9,FALSE)","v":27.49866620594333}]
[null,"V113",{"$f":"VLOOKUP($B106,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Kerteminde Forsyning - Vand A/S"},{"$f":"VLOOKUP(B106,'V 2022'!$A$3:$I$152,9,FALSE)","v":28.588251554941255}]
[null,"V114",{"$f":"VLOOKUP($B107,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Klemensker Vandværk"},{"$f":"VLOOKUP(B107,'V 2022'!$A$3:$I$152,9,FALSE)","v":30.139412577747063}]
[null,"V052",{"$f":"VLOOKUP($B108,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Fonden Djurs Vand"},{"$f":"VLOOKUP(B108,'V 2022'!$A$3:$I$152,9,FALSE)","v":28.713628196268143}]
[null,"V050",{"$f":"VLOOKUP($B109,'V 2022'!$A$3:$B$152,2,FALSE)","v":"FFV Vand A/S"},{"$f":"VLOOKUP(B109,'V 2022'!$A$3:$I$152,9,FALSE)","v":30.303987560469942}]
[null,"V015",{"$f":"VLOOKUP($B110,'V 2022'!$A$3:$B$152,2,FALSE)","v":"ARWOS VAND A/S"},{"$f":"VLOOKUP(B110,'V 2022'!$A$3:$I$152,9,FALSE)","v":28.367125086385627}]
[null,"V053",{"$f":"VLOOKUP($B111,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Forsyning Helsingør Vand A/S"},{"$f":"VLOOKUP(B111,'V 2022'!$A$3:$I$152,9,FALSE)","v":30.687581202487905}]
[null,"V058",{"$f":"VLOOKUP($B112,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Novafos Vand Frederikssund A/S"},{"$f":"VLOOKUP(B112,'V 2022'!$A$3:$I$152,9,FALSE)","v":31.298445058742228}]
[null,"V144",{"$f":"VLOOKUP($B113,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Odder Vandværk A.m.b.a."},{"$f":"VLOOKUP(B113,'V 2022'!$A$3:$I$152,9,FALSE)","v":31.781700069108503}]
[null,"V212",{"$f":"VLOOKUP($B114,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Vordingborg Vand A/S"},{"$f":"VLOOKUP(B114,'V 2022'!$A$3:$I$152,9,FALSE)","v":30.977242570836211}]
[null,"V178",{"$f":"VLOOKUP($B115,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Svendborg Vand A/S"},{"$f":"VLOOKUP(B115,'V 2022'!$A$3:$I$152,9,FALSE)","v":29.915770559778853}]
[null,"V071",{"$f":"VLOOKUP($B116,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Haderslev Vand A/S"},{"$f":"VLOOKUP(B116,'V 2022'!$A$3:$I$152,9,FALSE)","v":31.053503800967523}]
[null,"V088",{"$f":"VLOOKUP($B117,'V 2022'!$A$3:$B$152,2,FALSE)","v":"HOFOR VAND DRAGØR A/S"},{"$f":"VLOOKUP(B117,'V 2022'!$A$3:$I$152,9,FALSE)","v":30.397442985487221}]
[null,"V062",{"$f":"VLOOKUP($B118,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Gilleleje Vandværk a.m.b.a."},{"$f":"VLOOKUP(B118,'V 2022'!$A$3:$I$152,9,FALSE)","v":31.161700069108502}]
[null,"V070",{"$f":"VLOOKUP($B119,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Guldborgsund Vand A/S"},{"$f":"VLOOKUP(B119,'V 2022'!$A$3:$I$152,9,FALSE)","v":29.343158258465792}]
[null,"V074",{"$f":"VLOOKUP($B120,'V 2022'!$A$3:$B$152,2,FALSE)","v":"HALSNÆS VAND A/S"},{"$f":"VLOOKUP(B120,'V 2022'!$A$3:$I$152,9,FALSE)","v":32.110863856254319}]
[null,"V110",{"$f":"VLOOKUP($B121,'V 2022'!$A$3:$B$152,2,FALSE)","v":"JYLLINGE VANDVÆRK A.M.B.A"},{"$f":"VLOOKUP(B121,'V 2022'!$A$3:$I$152,9,FALSE)","v":30.06398756046994}]
[null,"V165",{"$f":"VLOOKUP($B122,'V 2022'!$A$3:$B$152,2,FALSE)","v":"SK Vand A/S"},{"$f":"VLOOKUP(B122,'V 2022'!$A$3:$I$152,9,FALSE)","v":30.051700069108502}]
[null,"V085",{"$f":"VLOOKUP($B123,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Hjørring Vandselskab A/S"},{"$f":"VLOOKUP(B123,'V 2022'!$A$3:$I$152,9,FALSE)","v":32.306136834830689}]
[null,"V127",{"$f":"VLOOKUP($B124,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Læsø Vand A/S"},{"$f":"VLOOKUP(B124,'V 2022'!$A$3:$I$152,9,FALSE)","v":36.982550103662753}]
[null,"V153",{"$f":"VLOOKUP($B125,'V 2022'!$A$3:$B$152,2,FALSE)","v":"RINGKØBING-SKJERN VAND A/S"},{"$f":"VLOOKUP(B125,'V 2022'!$A$3:$I$152,9,FALSE)","v":36.445369730476855}]
[null,"V045",{"$f":"VLOOKUP($B126,'V 2022'!$A$3:$B$152,2,FALSE)","v":"FANØ VAND A/S"},{"$f":"VLOOKUP(B126,'V 2022'!$A$3:$I$152,9,FALSE)","v":32.569675190048379}]
[null,"V190",{"$f":"VLOOKUP($B127,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Tønder Vand A/S"},{"$f":"VLOOKUP(B127,'V 2022'!$A$3:$I$152,9,FALSE)","v":33.931831375259158}]
[null,"V027",{"$f":"VLOOKUP($B128,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Bornholms Vand A/S"},{"$f":"VLOOKUP(B128,'V 2022'!$A$3:$I$152,9,FALSE)","v":33.749847961299238}]
[null,"V145",{"$f":"VLOOKUP($B129,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Odsherred Vand A/S"},{"$f":"VLOOKUP(B129,'V 2022'!$A$3:$I$152,9,FALSE)","v":32.855922598479616}]
[null,"V218",{"$f":"VLOOKUP($B130,'V 2022'!$A$3:$B$152,2,FALSE)","v":"AALBORG VAND A/S"},{"$f":"VLOOKUP(B130,'V 2022'!$A$3:$I$152,9,FALSE)","v":35.062909467864543}]
[null,"V103",{"$f":"VLOOKUP($B131,'V 2022'!$A$3:$B$152,2,FALSE)","v":"ANDELSSELSKABET HAARBY VANDVÆRK"},{"$f":"VLOOKUP(B131,'V 2022'!$A$3:$I$152,9,FALSE)","v":35.694478230822391}]
[null,"V112",{"$f":"VLOOKUP($B132,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Kalundborg Vandforsyning A/S"},{"$f":"VLOOKUP(B132,'V 2022'!$A$3:$I$152,9,FALSE)","v":34.951361437456804}]
[null,"V214",{"$f":"VLOOKUP($B133,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Ærø Vand A/S"},{"$f":"VLOOKUP(B133,'V 2022'!$A$3:$I$152,9,FALSE)","v":36.634844505874227}]
[null,"V152",{"$f":"VLOOKUP($B134,'V 2022'!$A$3:$B$152,2,FALSE)","v":"REBILD VAND & SPILDEVAND A/S"},{"$f":"VLOOKUP(B134,'V 2022'!$A$3:$I$152,9,FALSE)","v":35.741002073255011}]
[null,"V188",{"$f":"VLOOKUP($B135,'V 2022'!$A$3:$B$152,2,FALSE)","v":"TREFOR Vand A/S"},{"$f":"VLOOKUP(B135,'V 2022'!$A$3:$I$152,9,FALSE)","v":35.057125086385625}]
[null,"V201",{"$f":"VLOOKUP($B136,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Vandforsyningen Østlolland a.m.b.a."},{"$f":"VLOOKUP(B136,'V 2022'!$A$3:$I$152,9,FALSE)","v":39.815563234277818}]
[null,"V125",{"$f":"VLOOKUP($B137,'V 2022'!$A$3:$B$152,2,FALSE)","v":"Lolland Vand A/S"},{"$f":"VLOOKUP(B137,'V 2022'!$A$3:$I$152,9,FALSE)","v":37.777000691085}]

{"sheet":"Figur 1.S - selskaber","index":30,"n_rows":96,"n_cols":4,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
["Forside","ID","Selskab","Pris"]
[null,"S045",{"$f":"VLOOKUP(B2,'S 2022'!$A$3:$B$100,2,FALSE)","v":"HOFOR Spildevand København A/S"},{"$f":"VLOOKUP(B2,'S 2022'!$A$3:$I$100,9,FALSE)","v":20.239999999999998}]
[null,"S024",{"$f":"VLOOKUP(B3,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Frederiksberg Kloak A/S"},{"$f":"VLOOKUP(B3,'S 2022'!$A$3:$I$100,9,FALSE)","v":22.05}]
[null,"S049",{"$f":"VLOOKUP(B4,'S 2022'!$A$3:$B$100,2,FALSE)","v":"HTK Kloak A/S"},{"$f":"VLOOKUP(B4,'S 2022'!$A$3:$I$100,9,FALSE)","v":21.56}]
[null,"S046",{"$f":"VLOOKUP(B5,'S 2022'!$A$3:$B$100,2,FALSE)","v":"HOFOR Spildevand Rødovre A/S"},{"$f":"VLOOKUP(B5,'S 2022'!$A$3:$I$100,9,FALSE)","v":29.04}]
[null,"S029",{"$f":"VLOOKUP(B6,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Novafos Spildevand Gladsaxe A/S"},{"$f":"VLOOKUP(B6,'S 2022'!$A$3:$I$100,9,FALSE)","v":30.2}]
[null,"S031",{"$f":"VLOOKUP(B7,'S 2022'!$A$3:$B$100,2,FALSE)","v":"GREVE SPILDEVAND A/S"},{"$f":"VLOOKUP(B7,'S 2022'!$A$3:$I$100,9,FALSE)","v":31.250000000000004}]
[null,"S064",{"$f":"VLOOKUP(B8,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Lyngby-Taarbæk Spildevand A/S"},{"$f":"VLOOKUP(B8,'S 2022'!$A$3:$I$100,9,FALSE)","v":33.03}]
[null,"S043",{"$f":"VLOOKUP(B9,'S 2022'!$A$3:$B$100,2,FALSE)","v":"HOFOR Spildevand Herlev A/S"},{"$f":"VLOOKUP(B9,'S 2022'!$A$3:$I$100,9,FALSE)","v":33.15}]
[null,"S053",{"$f":"VLOOKUP(B10,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Ishøj Spildevand A/S"},{"$f":"VLOOKUP(B10,'S 2022'!$A$3:$I$100,9,FALSE)","v":33.31}]
[null,"S081",{"$f":"VLOOKUP(B11,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Novafos Spildevand Rudersdal A/S"},{"$f":"VLOOKUP(B11,'S 2022'!$A$3:$I$100,9,FALSE)","v":34}]
[null,"S102",{"$f":"VLOOKUP(B12,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Vejen Spildevand"},{"$f":"VLOOKUP(B12,'S 2022'!$A$3:$I$100,9,FALSE)","v":48.11519004837595}]
[null,"S001",{"$f":"VLOOKUP(B13,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Novafos Spildevand Ballerup A/S"},{"$f":"VLOOKUP(B13,'S 2022'!$A$3:$I$100,9,FALSE)","v":34.5}]
[null,"S030",{"$f":"VLOOKUP(B14,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Glostrup Spildevand a/s"},{"$f":"VLOOKUP(B14,'S 2022'!$A$3:$I$100,9,FALSE)","v":33.25}]
[null,"S011",{"$f":"VLOOKUP(B15,'S 2022'!$A$3:$B$100,2,FALSE)","v":"HOFOR SPILDEVAND BRØNDBY A/S"},{"$f":"VLOOKUP(B15,'S 2022'!$A$3:$I$100,9,FALSE)","v":45.1}]
[null,"S023",{"$f":"VLOOKUP(B16,'S 2022'!$A$3:$B$100,2,FALSE)","v":"FREDERICIA SPILDEVAND OG ENERGI A/S"},{"$f":"VLOOKUP(B16,'S 2022'!$A$3:$I$100,9,FALSE)","v":41.606993780234973}]
[null,"S110",{"$f":"VLOOKUP(B17,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Aarhus Vand A/S"},{"$f":"VLOOKUP(B17,'S 2022'!$A$3:$I$100,9,FALSE)","v":37.828562543192817}]
[null,"S042",{"$f":"VLOOKUP(B18,'S 2022'!$A$3:$B$100,2,FALSE)","v":"HOFOR Spildevand Dragør A/S"},{"$f":"VLOOKUP(B18,'S 2022'!$A$3:$I$100,9,FALSE)","v":38.08}]
[null,"S083",{"$f":"VLOOKUP(B19,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Silkeborg Spildevand A/S"},{"$f":"VLOOKUP(B19,'S 2022'!$A$3:$I$100,9,FALSE)","v":47.134588804422947}]
[null,"S097",{"$f":"VLOOKUP(B20,'S 2022'!$A$3:$B$100,2,FALSE)","v":"TÅRNBYFORSYNING Spildevand"},{"$f":"VLOOKUP(B20,'S 2022'!$A$3:$I$100,9,FALSE)","v":30.29}]
[null,"S054",{"$f":"VLOOKUP(B21,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Jammerbugt Forsyning A/S"},{"$f":"VLOOKUP(B21,'S 2022'!$A$3:$I$100,9,FALSE)","v":40.294747753973738}]
[null,"S077",{"$f":"VLOOKUP(B22,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Ringkøbing-Skjern Spildevand A/S"},{"$f":"VLOOKUP(B22,'S 2022'!$A$3:$I$100,9,FALSE)","v":41.04188666205944}]
[null,"S087",{"$f":"VLOOKUP(B23,'S 2022'!$A$3:$B$100,2,FALSE)","v":"SOLRØD SPILDEVAND A/S"},{"$f":"VLOOKUP(B23,'S 2022'!$A$3:$I$100,9,FALSE)","v":40}]
[null,"S090",{"$f":"VLOOKUP(B24,'S 2022'!$A$3:$B$100,2,FALSE)","v":"STRUER ENERGI SPILDEVAND A/S"},{"$f":"VLOOKUP(B24,'S 2022'!$A$3:$I$100,9,FALSE)","v":42.5}]
[null,"S109",{"$f":"VLOOKUP(B25,'S 2022'!$A$3:$B$100,2,FALSE)","v":"AALBORG KLOAK A/S"},{"$f":"VLOOKUP(B25,'S 2022'!$A$3:$I$100,9,FALSE)","v":41.169730476848656}]
[null,"S041",{"$f":"VLOOKUP(B26,'S 2022'!$A$3:$B$100,2,FALSE)","v":"HOFOR Spildevand Albertslund A/S"},{"$f":"VLOOKUP(B26,'S 2022'!$A$3:$I$100,9,FALSE)","v":40.4}]
[null,"S028",{"$f":"VLOOKUP(B27,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Novafos Spildevand Gentofte A/S"},{"$f":"VLOOKUP(B27,'S 2022'!$A$3:$I$100,9,FALSE)","v":42.05}]
[null,"S022",{"$f":"VLOOKUP(B28,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Fredensborg Spildevand A/S"},{"$f":"VLOOKUP(B28,'S 2022'!$A$3:$I$100,9,FALSE)","v":40.69}]
[null,"S057",{"$f":"VLOOKUP(B29,'S 2022'!$A$3:$B$100,2,FALSE)","v":"KERTEMINDE FORSYNING - SPILDEVAND A/S"},{"$f":"VLOOKUP(B29,'S 2022'!$A$3:$I$100,9,FALSE)","v":43.280926053904636}]
[null,"S003",{"$f":"VLOOKUP(B30,'S 2022'!$A$3:$B$100,2,FALSE)","v":"AQUADJURS A/S"},{"$f":"VLOOKUP(B30,'S 2022'!$A$3:$I$100,9,FALSE)","v":43.673876986869388}]
[null,"S044",{"$f":"VLOOKUP(B31,'S 2022'!$A$3:$B$100,2,FALSE)","v":"HOFOR Spildevand Hvidovre A/S"},{"$f":"VLOOKUP(B31,'S 2022'!$A$3:$I$100,9,FALSE)","v":43.14}]
[null,"S007",{"$f":"VLOOKUP(B32,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Billund Spildevand A/S"},{"$f":"VLOOKUP(B32,'S 2022'!$A$3:$I$100,9,FALSE)","v":58.661022805805118}]
[null,"S051",{"$f":"VLOOKUP(B33,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Novafos Spildevand Hørsholm A/S"},{"$f":"VLOOKUP(B33,'S 2022'!$A$3:$I$100,9,FALSE)","v":44}]
[null,"S015",{"$f":"VLOOKUP(B34,'S 2022'!$A$3:$B$100,2,FALSE)","v":"DIN Forsyning Spildevand A/S"},{"$f":"VLOOKUP(B34,'S 2022'!$A$3:$I$100,9,FALSE)","v":44.751022805805114}]
[null,"S012",{"$f":"VLOOKUP(B35,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Brønderslev Spildevand A/S"},{"$f":"VLOOKUP(B35,'S 2022'!$A$3:$I$100,9,FALSE)","v":45.45}]
[null,"S002",{"$f":"VLOOKUP(B36,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Novafos Spildevand Allerød A/S"},{"$f":"VLOOKUP(B36,'S 2022'!$A$3:$I$100,9,FALSE)","v":46.85}]
[null,"S048",{"$f":"VLOOKUP(B37,'S 2022'!$A$3:$B$100,2,FALSE)","v":"HORSENS VAND A/S"},{"$f":"VLOOKUP(B37,'S 2022'!$A$3:$I$100,9,FALSE)","v":45.468299930891504}]
[null,"S099",{"$f":"VLOOKUP(B38,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Vandcenter Syd A/S"},{"$f":"VLOOKUP(B38,'S 2022'!$A$3:$I$100,9,FALSE)","v":46.306275051831371}]
[null,"S107",{"$f":"VLOOKUP(B39,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Vordingborg Spildevand A/S"},{"$f":"VLOOKUP(B39,'S 2022'!$A$3:$I$100,9,FALSE)","v":48.455425017277122}]
[null,"S062",{"$f":"VLOOKUP(B40,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Lemvig Vand & Spildevand A/S"},{"$f":"VLOOKUP(B40,'S 2022'!$A$3:$I$100,9,FALSE)","v":47.550511402902565}]
[null,"S079",{"$f":"VLOOKUP(B41,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Ringsted Spildevand A/S"},{"$f":"VLOOKUP(B41,'S 2022'!$A$3:$I$100,9,FALSE)","v":48.49}]
[null,"S027",{"$f":"VLOOKUP(B42,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Novafos Spildevand Furesø A/S"},{"$f":"VLOOKUP(B42,'S 2022'!$A$3:$I$100,9,FALSE)","v":45.1}]
[null,"S018",{"$f":"VLOOKUP(B43,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Faxe Spildevand A/S"},{"$f":"VLOOKUP(B43,'S 2022'!$A$3:$I$100,9,FALSE)","v":65.187608845888036}]
[null,"S013",{"$f":"VLOOKUP(B44,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Novafos Spildevand Egedal A/S"},{"$f":"VLOOKUP(B44,'S 2022'!$A$3:$I$100,9,FALSE)","v":42.7}]
[null,"S080",{"$f":"VLOOKUP(B45,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Fors Spildevand Roskilde A/S"},{"$f":"VLOOKUP(B45,'S 2022'!$A$3:$I$100,9,FALSE)","v":47.574139599170699}]
[null,"S021",{"$f":"VLOOKUP(B46,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Forsyning Helsingør Spildevand A/S"},{"$f":"VLOOKUP(B46,'S 2022'!$A$3:$I$100,9,FALSE)","v":47.393876986869387}]
[null,"S056",{"$f":"VLOOKUP(B47,'S 2022'!$A$3:$B$100,2,FALSE)","v":"KALUNDBORG SPILDEVANDSANLÆG A/S"},{"$f":"VLOOKUP(B47,'S 2022'!$A$3:$I$100,9,FALSE)","v":55.66}]
[null,"S075",{"$f":"VLOOKUP(B48,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Vandmiljø Randers A/S"},{"$f":"VLOOKUP(B48,'S 2022'!$A$3:$I$100,9,FALSE)","v":48.381036627505182}]
[null,"S014",{"$f":"VLOOKUP(B49,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Energi Viborg Vand A/S"},{"$f":"VLOOKUP(B49,'S 2022'!$A$3:$I$100,9,FALSE)","v":45}]
[null,"S076",{"$f":"VLOOKUP(B50,'S 2022'!$A$3:$B$100,2,FALSE)","v":"REBILD VAND & SPILDEVAND A/S"},{"$f":"VLOOKUP(B50,'S 2022'!$A$3:$I$100,9,FALSE)","v":59.323876986869386}]
[null,"S091",{"$f":"VLOOKUP(B51,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Svendborg Spildevand A/S"},{"$f":"VLOOKUP(B51,'S 2022'!$A$3:$I$100,9,FALSE)","v":48.597788527988939}]
[null,"S104",{"$f":"VLOOKUP(B52,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Vestforsyning Spildevand A/S"},{"$f":"VLOOKUP(B52,'S 2022'!$A$3:$I$100,9,FALSE)","v":50.214492052522459}]
[null,"S098",{"$f":"VLOOKUP(B53,'S 2022'!$A$3:$B$100,2,FALSE)","v":"HOFOR SPILDEVAND VALLENSBÆK A/S"},{"$f":"VLOOKUP(B53,'S 2022'!$A$3:$I$100,9,FALSE)","v":46.7}]
[null,"S038",{"$f":"VLOOKUP(B54,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Herning Vand A/S"},{"$f":"VLOOKUP(B54,'S 2022'!$A$3:$I$100,9,FALSE)","v":52.423876986869381}]
[null,"S073",{"$f":"VLOOKUP(B55,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Odder Spildevand A/S"},{"$f":"VLOOKUP(B55,'S 2022'!$A$3:$I$100,9,FALSE)","v":47.178299930891505}]
[null,"S059",{"$f":"VLOOKUP(B56,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Køge Afløb A/S"},{"$f":"VLOOKUP(B56,'S 2022'!$A$3:$I$100,9,FALSE)","v":45}]
[null,"S010",{"$f":"VLOOKUP(B57,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Bornholms Spildevand A/S"},{"$f":"VLOOKUP(B57,'S 2022'!$A$3:$I$100,9,FALSE)","v":50.125190048375956}]
[null,"S017",{"$f":"VLOOKUP(B58,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Favrskov Spildevand A/S"},{"$f":"VLOOKUP(B58,'S 2022'!$A$3:$I$100,9,FALSE)","v":50.138562543192812}]
[null,"S093",{"$f":"VLOOKUP(B59,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Sønderborg Spildevandsforsyning A/S"},{"$f":"VLOOKUP(B59,'S 2022'!$A$3:$I$100,9,FALSE)","v":49.5}]
[null,"S047",{"$f":"VLOOKUP(B60,'S 2022'!$A$3:$B$100,2,FALSE)","v":"FORS Spildevand Holbæk A/S"},{"$f":"VLOOKUP(B60,'S 2022'!$A$3:$I$100,9,FALSE)","v":50.722757429163785}]
[null,"S103",{"$f":"VLOOKUP(B61,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Vejle Spildevand a/s"},{"$f":"VLOOKUP(B61,'S 2022'!$A$3:$I$100,9,FALSE)","v":51.266067726330341}]
[null,"S052",{"$f":"VLOOKUP(B62,'S 2022'!$A$3:$B$100,2,FALSE)","v":"IKAST-BRANDE SPILDEVAND A/S"},{"$f":"VLOOKUP(B62,'S 2022'!$A$3:$I$100,9,FALSE)","v":51.410926053904632}]
[null,"S058",{"$f":"VLOOKUP(B63,'S 2022'!$A$3:$B$100,2,FALSE)","v":"BlueKolding Spildevand A/S"},{"$f":"VLOOKUP(B63,'S 2022'!$A$3:$I$100,9,FALSE)","v":51.256268140981348}]
[null,"S095",{"$f":"VLOOKUP(B64,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Thisted Spildevand Transport A/S"},{"$f":"VLOOKUP(B64,'S 2022'!$A$3:$I$100,9,FALSE)","v":54.523876986869389}]
[null,"S086",{"$f":"VLOOKUP(B65,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Skive Vand A/S"},{"$f":"VLOOKUP(B65,'S 2022'!$A$3:$I$100,9,FALSE)","v":52.61627505183138}]
[null,"S085",{"$f":"VLOOKUP(B66,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Skanderborg Spildevand A/S"},{"$f":"VLOOKUP(B66,'S 2022'!$A$3:$I$100,9,FALSE)","v":52.632418797512102}]
[null,"S066",{"$f":"VLOOKUP(B67,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Mariagerfjord Vand a/s"},{"$f":"VLOOKUP(B67,'S 2022'!$A$3:$I$100,9,FALSE)","v":53.365908776779548}]
[null,"S039",{"$f":"VLOOKUP(B68,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Hillerød Spildevand A/S"},{"$f":"VLOOKUP(B68,'S 2022'!$A$3:$I$100,9,FALSE)","v":55.75}]
[null,"S071",{"$f":"VLOOKUP(B69,'S 2022'!$A$3:$B$100,2,FALSE)","v":"NFS Spildevand A/S"},{"$f":"VLOOKUP(B69,'S 2022'!$A$3:$I$100,9,FALSE)","v":54.57856254319281}]
[null,"S096",{"$f":"VLOOKUP(B70,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Tønder Spildevand A/S"},{"$f":"VLOOKUP(B70,'S 2022'!$A$3:$I$100,9,FALSE)","v":56.87353144436765}]
[null,"S084",{"$f":"VLOOKUP(B71,'S 2022'!$A$3:$B$100,2,FALSE)","v":"SK SPILDEVAND A/S"},{"$f":"VLOOKUP(B71,'S 2022'!$A$3:$I$100,9,FALSE)","v":55.590877677954389}]
[null,"S016",{"$f":"VLOOKUP(B72,'S 2022'!$A$3:$B$100,2,FALSE)","v":"FANØ VAND A/S"},{"$f":"VLOOKUP(B72,'S 2022'!$A$3:$I$100,9,FALSE)","v":60.360366275051824}]
[null,"S036",{"$f":"VLOOKUP(B73,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Hedensted Spildevand"},{"$f":"VLOOKUP(B73,'S 2022'!$A$3:$I$100,9,FALSE)","v":59.928299930891505}]
[null,"S067",{"$f":"VLOOKUP(B74,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Middelfart Spildevand A/S"},{"$f":"VLOOKUP(B74,'S 2022'!$A$3:$I$100,9,FALSE)","v":58.529765031098826}]
[null,"S092",{"$f":"VLOOKUP(B75,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Syddjurs Spildevand A/S"},{"$f":"VLOOKUP(B75,'S 2022'!$A$3:$I$100,9,FALSE)","v":67.70442985487216}]
[null,"S020",{"$f":"VLOOKUP(B76,'S 2022'!$A$3:$B$100,2,FALSE)","v":"FFV Spildevand A/S"},{"$f":"VLOOKUP(B76,'S 2022'!$A$3:$I$100,9,FALSE)","v":58.234105044920518}]
[null,"S105",{"$f":"VLOOKUP(B77,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Vesthimmerlands Vand A/S"},{"$f":"VLOOKUP(B77,'S 2022'!$A$3:$I$100,9,FALSE)","v":60.426371803731861}]
[null,"S025",{"$f":"VLOOKUP(B78,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Frederikshavn Spildevand A/S"},{"$f":"VLOOKUP(B78,'S 2022'!$A$3:$I$100,9,FALSE)","v":61.118299930891503}]
[null,"S040",{"$f":"VLOOKUP(B79,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Hjørring Vandselskab A/S"},{"$f":"VLOOKUP(B79,'S 2022'!$A$3:$I$100,9,FALSE)","v":61.081817553559084}]
[null,"S065",{"$f":"VLOOKUP(B80,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Læsø Vand A/S"},{"$f":"VLOOKUP(B80,'S 2022'!$A$3:$I$100,9,FALSE)","v":58.556371803731864}]
[null,"S060",{"$f":"VLOOKUP(B81,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Langeland Spildevand ApS"},{"$f":"VLOOKUP(B81,'S 2022'!$A$3:$I$100,9,FALSE)","v":61.563876986869388}]
[null,"S061",{"$f":"VLOOKUP(B82,'S 2022'!$A$3:$B$100,2,FALSE)","v":"FORS Spildevand Lejre A/S"},{"$f":"VLOOKUP(B82,'S 2022'!$A$3:$I$100,9,FALSE)","v":62.932757429163786}]
[null,"S026",{"$f":"VLOOKUP(B83,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Novafos Spildevand Frederikssund A/S"},{"$f":"VLOOKUP(B83,'S 2022'!$A$3:$I$100,9,FALSE)","v":58.947166551485829}]
[null,"S072",{"$f":"VLOOKUP(B84,'S 2022'!$A$3:$B$100,2,FALSE)","v":"NK-Spildevand A/S"},{"$f":"VLOOKUP(B84,'S 2022'!$A$3:$I$100,9,FALSE)","v":65.687843814789218}]
[null,"S068",{"$f":"VLOOKUP(B85,'S 2022'!$A$3:$B$100,2,FALSE)","v":"MORSØ SPILDEVAND A/S"},{"$f":"VLOOKUP(B85,'S 2022'!$A$3:$I$100,9,FALSE)","v":63.673876986869381}]
[null,"S034",{"$f":"VLOOKUP(B86,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Haderslev Spildevand A/S"},{"$f":"VLOOKUP(B86,'S 2022'!$A$3:$I$100,9,FALSE)","v":63.583876986869384}]
[null,"S074",{"$f":"VLOOKUP(B87,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Odsherred Spildevand A/S"},{"$f":"VLOOKUP(B87,'S 2022'!$A$3:$I$100,9,FALSE)","v":59.711817553559086}]
[null,"S088",{"$f":"VLOOKUP(B88,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Sorø Spildevand A/S"},{"$f":"VLOOKUP(B88,'S 2022'!$A$3:$I$100,9,FALSE)","v":62.012404975812025}]
[null,"S033",{"$f":"VLOOKUP(B89,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Guldborgsund Spildevand A/S"},{"$f":"VLOOKUP(B89,'S 2022'!$A$3:$I$100,9,FALSE)","v":61.814291637871449}]
[null,"S035",{"$f":"VLOOKUP(B90,'S 2022'!$A$3:$B$100,2,FALSE)","v":"HALSNÆS SPILDEVAND A/S"},{"$f":"VLOOKUP(B90,'S 2022'!$A$3:$I$100,9,FALSE)","v":60.253393227366978}]
[null,"S089",{"$f":"VLOOKUP(B91,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Stevns Spildevand A/S"},{"$f":"VLOOKUP(B91,'S 2022'!$A$3:$I$100,9,FALSE)","v":66.798106427090531}]
[null,"S004",{"$f":"VLOOKUP(B92,'S 2022'!$A$3:$B$100,2,FALSE)","v":"ARWOS SPILDEVAND A/S"},{"$f":"VLOOKUP(B92,'S 2022'!$A$3:$I$100,9,FALSE)","v":67.349046302695228}]
[null,"S032",{"$f":"VLOOKUP(B93,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Gribvand Spildevand A/S"},{"$f":"VLOOKUP(B93,'S 2022'!$A$3:$I$100,9,FALSE)","v":64.913876986869397}]
[null,"S006",{"$f":"VLOOKUP(B94,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Assens Spildevand A/S"},{"$f":"VLOOKUP(B94,'S 2022'!$A$3:$I$100,9,FALSE)","v":73.557360055286807}]
[null,"S063",{"$f":"VLOOKUP(B95,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Lolland Spildevand A/S"},{"$f":"VLOOKUP(B95,'S 2022'!$A$3:$I$100,9,FALSE)","v":75.673876986869388}]
[null,"S108",{"$f":"VLOOKUP(B96,'S 2022'!$A$3:$B$100,2,FALSE)","v":"Ærø Vand A/S"},{"$f":"VLOOKUP(B96,'S 2022'!$A$3:$I$100,9,FALSE)","v":83.078203178991018}]

{"sheet":"Figur 2.V - kommuner","index":31,"n_rows":96,"n_cols":3,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
["Forside","Kommune","Pris"]
[null,{"$f":"Kommune!A73","v":"Faxe Kommune"},{"$f":"VLOOKUP(B2,Kommune!$A$3:$AK$100,37,FALSE)","v":22.734146510020732}]
[null,{"$f":"Kommune!A99","v":"Rebild Kommune"},{"$f":"VLOOKUP(B3,Kommune!$A$3:$AK$100,37,FALSE)","v":35.741002073255011}]
[null,{"$f":"Kommune!A88","v":"Gentofte Kommune"},{"$f":"VLOOKUP(B4,Kommune!$A$3:$AK$100,37,FALSE)","v":18.95}]
[null,{"$f":"Kommune!A79","v":"Høje-Taastrup Kommune"},{"$f":"VLOOKUP(B5,Kommune!$A$3:$AK$100,37,FALSE)","v":20.46}]
[null,{"$f":"Kommune!A91","v":"Furesø Kommune"},{"$f":"VLOOKUP(B6,Kommune!$A$3:$AK$100,37,FALSE)","v":19.393137525915687}]
[null,{"$f":"Kommune!A93","v":"Fredensborg Kommune"},{"$f":"VLOOKUP(B7,Kommune!$A$3:$AK$100,37,FALSE)","v":21.010850034554252}]
[null,{"$f":"Kommune!A76","v":"Rudersdal Kommune"},{"$f":"VLOOKUP(B8,Kommune!$A$3:$AK$100,37,FALSE)","v":20.399999999999999}]
[null,{"$f":"Kommune!A97","v":"Allerød Kommune"},{"$f":"VLOOKUP(B9,Kommune!$A$3:$AK$100,37,FALSE)","v":21.70313752591569}]
[null,{"$f":"Kommune!A84","v":"Jammerbugt Kommune"},{"$f":"VLOOKUP(B10,Kommune!$A$3:$AK$100,37,FALSE)","v":23.727558951309092}]
[null,{"$f":"Kommune!A70","v":"Albertslund Kommune"},{"$f":"VLOOKUP(B11,Kommune!$A$3:$AK$100,37,FALSE)","v":23.782170006910849}]
[null,{"$f":"Kommune!A98","v":"Hvidovre Kommune"},{"$f":"VLOOKUP(B12,Kommune!$A$3:$AK$100,37,FALSE)","v":19.559999999999999}]
[null,{"$f":"Kommune!A40","v":"Vallensbæk Kommune"},{"$f":"VLOOKUP(B13,Kommune!$A$3:$AK$100,37,FALSE)","v":22.85771250863856}]
[null,{"$f":"Kommune!A77","v":"Ringsted Kommune"},{"$f":"VLOOKUP(B14,Kommune!$A$3:$AK$100,37,FALSE)","v":21.304616447823079}]
[null,{"$f":"Kommune!A95","v":"Holbæk Kommune"},{"$f":"VLOOKUP(B15,Kommune!$A$3:$AK$100,37,FALSE)","v":21.808199433222207}]
[null,{"$f":"Kommune!A90","v":"Mariagerfjord Kommune"},{"$f":"VLOOKUP(B16,Kommune!$A$3:$AK$100,37,FALSE)","v":22.145908776779546}]
[null,{"$f":"Kommune!A80","v":"Ikast-Brande Kommune"},{"$f":"VLOOKUP(B17,Kommune!$A$3:$AK$100,37,FALSE)","v":23.09516227495331}]
[null,{"$f":"Kommune!A60","v":"Nyborg Kommune"},{"$f":"VLOOKUP(B18,Kommune!$A$3:$AK$100,37,FALSE)","v":24.599728370758378}]
[null,{"$f":"Kommune!A94","v":"Favrskov Kommune"},{"$f":"VLOOKUP(B19,Kommune!$A$3:$AK$100,37,FALSE)","v":0}]
[null,{"$f":"Kommune!A83","v":"Herning Kommune"},{"$f":"VLOOKUP(B20,Kommune!$A$3:$AK$100,37,FALSE)","v":23.767087288603694}]
[null,{"$f":"Kommune!A81","v":"Køge Kommune"},{"$f":"VLOOKUP(B21,Kommune!$A$3:$AK$100,37,FALSE)","v":26.751349808920196}]
[null,{"$f":"Kommune!A86","v":"Tårnby Kommune"},{"$f":"VLOOKUP(B22,Kommune!$A$3:$AK$100,37,FALSE)","v":19.72}]
[null,{"$f":"Kommune!A75","v":"Randers Kommune"},{"$f":"VLOOKUP(B23,Kommune!$A$3:$AK$100,37,FALSE)","v":22.973392420072472}]
[null,{"$f":"Kommune!A63","v":"Viborg Kommune"},{"$f":"VLOOKUP(B24,Kommune!$A$3:$AK$100,37,FALSE)","v":23.258203178991018}]
[null,{"$f":"Kommune!A59","v":"Lyngby-Taarbæk Kommune"},{"$f":"VLOOKUP(B25,Kommune!$A$3:$AK$100,37,FALSE)","v":22.94}]
[null,{"$f":"Kommune!A72","v":"Billund Kommune"},{"$f":"VLOOKUP(B26,Kommune!$A$3:$AK$100,37,FALSE)","v":19.595120294251046}]
[null,{"$f":"Kommune!A62","v":"Silkeborg Kommune"},{"$f":"VLOOKUP(B27,Kommune!$A$3:$AK$100,37,FALSE)","v":22.260466574834776}]
[null,{"$f":"Kommune!A71","v":"Vejle Kommune"},{"$f":"VLOOKUP(B28,Kommune!$A$3:$AK$100,37,FALSE)","v":23.764250172771252}]
[null,{"$f":"Kommune!A42","v":"Hørsholm Kommune"},{"$f":"VLOOKUP(B29,Kommune!$A$3:$AK$100,37,FALSE)","v":23.25}]
[null,{"$f":"Kommune!A64","v":"Gladsaxe Kommune"},{"$f":"VLOOKUP(B30,Kommune!$A$3:$AK$100,37,FALSE)","v":23.15}]
[null,{"$f":"Kommune!A68","v":"Ballerup Kommune"},{"$f":"VLOOKUP(B31,Kommune!$A$3:$AK$100,37,FALSE)","v":21.25}]
[null,{"$f":"Kommune!A89","v":"Rødovre Kommune"},{"$f":"VLOOKUP(B32,Kommune!$A$3:$AK$100,37,FALSE)","v":21.85}]
[null,{"$f":"Kommune!A51","v":"Aabenraa Kommune"},{"$f":"VLOOKUP(B33,Kommune!$A$3:$AK$100,37,FALSE)","v":25.652636795144829}]
[null,{"$f":"Kommune!A69","v":"Morsø Kommune"},{"$f":"VLOOKUP(B34,Kommune!$A$3:$AK$100,37,FALSE)","v":24.738203178991014}]
[null,{"$f":"Kommune!A96","v":"Ishøj Kommune"},{"$f":"VLOOKUP(B35,Kommune!$A$3:$AK$100,37,FALSE)","v":22.057781617138907}]
[null,{"$f":"Kommune!A82","v":"Nordfyns Kommune"},{"$f":"VLOOKUP(B36,Kommune!$A$3:$AK$100,37,FALSE)","v":24.93654480098245}]
[null,{"$f":"Kommune!A56","v":"Struer Kommune"},{"$f":"VLOOKUP(B37,Kommune!$A$3:$AK$100,37,FALSE)","v":22.936924671734626}]
[null,{"$f":"Kommune!A92","v":"Herlev Kommune"},{"$f":"VLOOKUP(B38,Kommune!$A$3:$AK$100,37,FALSE)","v":22.8}]
[null,{"$f":"Kommune!A49","v":"Sorø Kommune"},{"$f":"VLOOKUP(B39,Kommune!$A$3:$AK$100,37,FALSE)","v":25.975774827318624}]
[null,{"$f":"Kommune!A58","v":"Sønderborg Kommune"},{"$f":"VLOOKUP(B40,Kommune!$A$3:$AK$100,37,FALSE)","v":24.831043538355217}]
[null,{"$f":"Kommune!A74","v":"Egedal Kommune"},{"$f":"VLOOKUP(B41,Kommune!$A$3:$AK$100,37,FALSE)","v":24.400122150967494}]
[null,{"$f":"Kommune!A67","v":"Vejen Kommune"},{"$f":"VLOOKUP(B42,Kommune!$A$3:$AK$100,37,FALSE)","v":25.096265006148307}]
[null,{"$f":"Kommune!A78","v":"Glostrup Kommune"},{"$f":"VLOOKUP(B43,Kommune!$A$3:$AK$100,37,FALSE)","v":23.158085694540429}]
[null,{"$f":"Kommune!A5","v":"Frederikshavn Kommune"},{"$f":"VLOOKUP(B44,Kommune!$A$3:$AK$100,37,FALSE)","v":24.224706288873531}]
[null,{"$f":"Kommune!A35","v":"Greve Kommune"},{"$f":"VLOOKUP(B45,Kommune!$A$3:$AK$100,37,FALSE)","v":25.24699378023497}]
[null,{"$f":"Kommune!A55","v":"Brønderslev Kommune"},{"$f":"VLOOKUP(B46,Kommune!$A$3:$AK$100,37,FALSE)","v":27.845577055977884}]
[null,{"$f":"Kommune!A53","v":"Faaborg-Midtfyn Kommune"},{"$f":"VLOOKUP(B47,Kommune!$A$3:$AK$100,37,FALSE)","v":26.061406862056621}]
[null,{"$f":"Kommune!A61","v":"Skanderborg Kommune"},{"$f":"VLOOKUP(B48,Kommune!$A$3:$AK$100,37,FALSE)","v":26.90350380096752}]
[null,{"$f":"Kommune!A45","v":"Skive Kommune"},{"$f":"VLOOKUP(B49,Kommune!$A$3:$AK$100,37,FALSE)","v":26.576275051831377}]
[null,{"$f":"Kommune!A66","v":"Københavns Kommune"},{"$f":"VLOOKUP(B50,Kommune!$A$3:$AK$100,37,FALSE)","v":24.284416033172079}]
[null,{"$f":"Kommune!A57","v":"Varde Kommune"},{"$f":"VLOOKUP(B51,Kommune!$A$3:$AK$100,37,FALSE)","v":26.166374429545339}]
[null,{"$f":"Kommune!A23","v":"Brøndby Kommune"},{"$f":"VLOOKUP(B52,Kommune!$A$3:$AK$100,37,FALSE)","v":27.717712508638563}]
[null,{"$f":"Kommune!A32","v":"Næstved Kommune"},{"$f":"VLOOKUP(B53,Kommune!$A$3:$AK$100,37,FALSE)","v":27.488052794460053}]
[null,{"$f":"Kommune!A54","v":"Norddjurs Kommune"},{"$f":"VLOOKUP(B54,Kommune!$A$3:$AK$100,37,FALSE)","v":28.096103009682533}]
[null,{"$f":"Kommune!A50","v":"Horsens Kommune"},{"$f":"VLOOKUP(B55,Kommune!$A$3:$AK$100,37,FALSE)","v":27.513386316516932}]
[null,{"$f":"Kommune!A52","v":"Vesthimmerlands Kommune"},{"$f":"VLOOKUP(B56,Kommune!$A$3:$AK$100,37,FALSE)","v":21.172154545804553}]
[null,{"$f":"Kommune!A47","v":"Thisted Kommune"},{"$f":"VLOOKUP(B57,Kommune!$A$3:$AK$100,37,FALSE)","v":26.780034554250175}]
[null,{"$f":"Kommune!A36","v":"Roskilde Kommune"},{"$f":"VLOOKUP(B58,Kommune!$A$3:$AK$100,37,FALSE)","v":28.53125731550886}]
[null,{"$f":"Kommune!A34","v":"Holstebro Kommune"},{"$f":"VLOOKUP(B59,Kommune!$A$3:$AK$100,37,FALSE)","v":28.228335494514209}]
[null,{"$f":"Kommune!A44","v":"Kerteminde Kommune"},{"$f":"VLOOKUP(B60,Kommune!$A$3:$AK$100,37,FALSE)","v":27.012047274021228}]
[null,{"$f":"Kommune!A37","v":"Esbjerg Kommune"},{"$f":"VLOOKUP(B61,Kommune!$A$3:$AK$100,37,FALSE)","v":28.571700069108502}]
[null,{"$f":"Kommune!A25","v":"Frederiksberg Kommune"},{"$f":"VLOOKUP(B62,Kommune!$A$3:$AK$100,37,FALSE)","v":26.624029025570145}]
[null,{"$f":"Kommune!A41","v":"Hillerød Kommune"},{"$f":"VLOOKUP(B63,Kommune!$A$3:$AK$100,37,FALSE)","v":26.545311038765327}]
[null,{"$f":"Kommune!A24","v":"Syddjurs Kommune"},{"$f":"VLOOKUP(B64,Kommune!$A$3:$AK$100,37,FALSE)","v":27.957057677075348}]
[null,{"$f":"Kommune!A33","v":"Lejre Kommune"},{"$f":"VLOOKUP(B65,Kommune!$A$3:$AK$100,37,FALSE)","v":29.798562543192816}]
[null,{"$f":"Kommune!A30","v":"Langeland Kommune"},{"$f":"VLOOKUP(B66,Kommune!$A$3:$AK$100,37,FALSE)","v":27.517498272287494}]
[null,{"$f":"Kommune!A48","v":"Odense Kommune"},{"$f":"VLOOKUP(B67,Kommune!$A$3:$AK$100,37,FALSE)","v":25.73265999838685}]
[null,{"$f":"Kommune!A31","v":"Aarhus Kommune"},{"$f":"VLOOKUP(B68,Kommune!$A$3:$AK$100,37,FALSE)","v":28.702418797512095}]
[null,{"$f":"Kommune!A27","v":"Frederikssund Kommune"},{"$f":"VLOOKUP(B69,Kommune!$A$3:$AK$100,37,FALSE)","v":31.298445058742228}]
[null,{"$f":"Kommune!A38","v":"Solrød Kommune"},{"$f":"VLOOKUP(B70,Kommune!$A$3:$AK$100,37,FALSE)","v":28.473379405666901}]
[null,{"$f":"Kommune!A6","v":"Odsherred Kommune"},{"$f":"VLOOKUP(B71,Kommune!$A$3:$AK$100,37,FALSE)","v":32.855922598479616}]
[null,{"$f":"Kommune!A29","v":"Lemvig Kommune"},{"$f":"VLOOKUP(B72,Kommune!$A$3:$AK$100,37,FALSE)","v":29.734015203870076}]
[null,{"$f":"Kommune!A26","v":"Haderslev Kommune"},{"$f":"VLOOKUP(B73,Kommune!$A$3:$AK$100,37,FALSE)","v":29.643258798792111}]
[null,{"$f":"Kommune!A20","v":"Bornholms Regionskommune"},{"$f":"VLOOKUP(B74,Kommune!$A$3:$AK$100,37,FALSE)","v":30.477078022938009}]
[null,{"$f":"Kommune!A21","v":"Helsingør Kommune"},{"$f":"VLOOKUP(B75,Kommune!$A$3:$AK$100,37,FALSE)","v":30.687581202487905}]
[null,{"$f":"Kommune!A43","v":"Assens Kommune"},{"$f":"VLOOKUP(B76,Kommune!$A$3:$AK$100,37,FALSE)","v":31.255486434199575}]
[null,{"$f":"Kommune!A16","v":"Gribskov Kommune"},{"$f":"VLOOKUP(B77,Kommune!$A$3:$AK$100,37,FALSE)","v":30.160993119465228}]
[null,{"$f":"Kommune!A39","v":"Odder Kommune"},{"$f":"VLOOKUP(B78,Kommune!$A$3:$AK$100,37,FALSE)","v":31.781700069108503}]
[null,{"$f":"Kommune!A14","v":"Vordingborg Kommune"},{"$f":"VLOOKUP(B79,Kommune!$A$3:$AK$100,37,FALSE)","v":30.977242570836211}]
[null,{"$f":"Kommune!A17","v":"Svendborg Kommune"},{"$f":"VLOOKUP(B80,Kommune!$A$3:$AK$100,37,FALSE)","v":29.915770559778853}]
[null,{"$f":"Kommune!A28","v":"Dragør Kommune"},{"$f":"VLOOKUP(B81,Kommune!$A$3:$AK$100,37,FALSE)","v":30.397442985487221}]
[null,{"$f":"Kommune!A8","v":"Halsnæs Kommune"},{"$f":"VLOOKUP(B82,Kommune!$A$3:$AK$100,37,FALSE)","v":32.110863856254319}]
[null,{"$f":"Kommune!A22","v":"Guldborgsund Kommune"},{"$f":"VLOOKUP(B83,Kommune!$A$3:$AK$100,37,FALSE)","v":30.00033777142243}]
[null,{"$f":"Kommune!A85","v":"Kalundborg Kommune"},{"$f":"VLOOKUP(B84,Kommune!$A$3:$AK$100,37,FALSE)","v":25.401257213500138}]
[null,{"$f":"Kommune!A13","v":"Ringkøbing-Skjern Kommune"},{"$f":"VLOOKUP(B85,Kommune!$A$3:$AK$100,37,FALSE)","v":35.597368952576709}]
[null,{"$f":"Kommune!A7","v":"Slagelse Kommune"},{"$f":"VLOOKUP(B86,Kommune!$A$3:$AK$100,37,FALSE)","v":30.051700069108502}]
[null,{"$f":"Kommune!A19","v":"Aalborg Kommune"},{"$f":"VLOOKUP(B87,Kommune!$A$3:$AK$100,37,FALSE)","v":32.913196474412608}]
[null,{"$f":"Kommune!A15","v":"Hjørring Kommune"},{"$f":"VLOOKUP(B88,Kommune!$A$3:$AK$100,37,FALSE)","v":32.306136834830689}]
[null,{"$f":"Kommune!A12","v":"Læsø Kommune"},{"$f":"VLOOKUP(B89,Kommune!$A$3:$AK$100,37,FALSE)","v":36.982550103662753}]
[null,{"$f":"Kommune!A18","v":"Fanø Kommune"},{"$f":"VLOOKUP(B90,Kommune!$A$3:$AK$100,37,FALSE)","v":32.569675190048379}]
[null,{"$f":"Kommune!A46","v":"Tønder Kommune"},{"$f":"VLOOKUP(B91,Kommune!$A$3:$AK$100,37,FALSE)","v":33.931831375259158}]
[null,{"$f":"Kommune!A11","v":"Kolding Kommune"},{"$f":"VLOOKUP(B92,Kommune!$A$3:$AK$100,37,FALSE)","v":34.598580586268817}]
[null,{"$f":"Kommune!A3","v":"Ærø Kommune"},{"$f":"VLOOKUP(B93,Kommune!$A$3:$AK$100,37,FALSE)","v":36.634844505874227}]
[null,{"$f":"Kommune!A9","v":"Fredericia Kommune"},{"$f":"VLOOKUP(B94,Kommune!$A$3:$AK$100,37,FALSE)","v":35.057125086385625}]
[null,{"$f":"Kommune!A10","v":"Middelfart Kommune"},{"$f":"VLOOKUP(B95,Kommune!$A$3:$AK$100,37,FALSE)","v":35.057125086385625}]
[null,{"$f":"Kommune!A4","v":"Lolland Kommune"},{"$f":"VLOOKUP(B96,Kommune!$A$3:$AK$100,37,FALSE)","v":37.777000691085}]

{"sheet":"Figur 2.S - kommuner","index":32,"n_rows":98,"n_cols":3,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
["Forside","Kommune","Pris"]
[null,{"$f":"Kommune!A25","v":"Frederiksberg Kommune"},{"$f":"VLOOKUP($B2,Kommune!$A$3:$BV$100,74,FALSE)","v":22.05}]
[null,{"$f":"Kommune!A66","v":"Københavns Kommune"},{"$f":"VLOOKUP($B3,Kommune!$A$3:$BV$100,74,FALSE)","v":20.239999999999998}]
[null,{"$f":"Kommune!A79","v":"Høje-Taastrup Kommune"},{"$f":"VLOOKUP($B4,Kommune!$A$3:$BV$100,74,FALSE)","v":21.56}]
[null,{"$f":"Kommune!A34","v":"Holstebro Kommune"},{"$f":"VLOOKUP($B5,Kommune!$A$3:$BV$100,74,FALSE)","v":50.214492052522459}]
[null,{"$f":"Kommune!A89","v":"Rødovre Kommune"},{"$f":"VLOOKUP($B6,Kommune!$A$3:$BV$100,74,FALSE)","v":29.04}]
[null,{"$f":"Kommune!A86","v":"Tårnby Kommune"},{"$f":"VLOOKUP($B7,Kommune!$A$3:$BV$100,74,FALSE)","v":30.29}]
[null,{"$f":"Kommune!A35","v":"Greve Kommune"},{"$f":"VLOOKUP($B8,Kommune!$A$3:$BV$100,74,FALSE)","v":31.250000000000004}]
[null,{"$f":"Kommune!A92","v":"Herlev Kommune"},{"$f":"VLOOKUP($B9,Kommune!$A$3:$BV$100,74,FALSE)","v":33.15}]
[null,{"$f":"Kommune!A88","v":"Gentofte Kommune"},{"$f":"VLOOKUP($B10,Kommune!$A$3:$BV$100,74,FALSE)","v":42.05}]
[null,{"$f":"Kommune!A59","v":"Lyngby-Taarbæk Kommune"},{"$f":"VLOOKUP($B11,Kommune!$A$3:$BV$100,74,FALSE)","v":33.03}]
[null,{"$f":"Kommune!A68","v":"Ballerup Kommune"},{"$f":"VLOOKUP($B12,Kommune!$A$3:$BV$100,74,FALSE)","v":34.5}]
[null,{"$f":"Kommune!A64","v":"Gladsaxe Kommune"},{"$f":"VLOOKUP($B13,Kommune!$A$3:$BV$100,74,FALSE)","v":30.2}]
[null,{"$f":"Kommune!A78","v":"Glostrup Kommune"},{"$f":"VLOOKUP($B14,Kommune!$A$3:$BV$100,74,FALSE)","v":33.25}]
[null,{"$f":"Kommune!A67","v":"Vejen Kommune"},{"$f":"VLOOKUP($B15,Kommune!$A$3:$BV$100,74,FALSE)","v":48.11519004837595}]
[null,{"$f":"Kommune!A56","v":"Struer Kommune"},{"$f":"VLOOKUP($B16,Kommune!$A$3:$BV$100,74,FALSE)","v":42.5}]
[null,{"$f":"Kommune!A96","v":"Ishøj Kommune"},{"$f":"VLOOKUP($B17,Kommune!$A$3:$BV$100,74,FALSE)","v":33.31}]
[null,{"$f":"Kommune!A76","v":"Rudersdal Kommune"},{"$f":"VLOOKUP($B18,Kommune!$A$3:$BV$100,74,FALSE)","v":0}]
[null,{"$f":"Kommune!A31","v":"Aarhus Kommune"},{"$f":"VLOOKUP($B19,Kommune!$A$3:$BV$100,74,FALSE)","v":37.828562543192817}]
[null,{"$f":"Kommune!A73","v":"Faxe Kommune"},{"$f":"VLOOKUP($B20,Kommune!$A$3:$BV$100,74,FALSE)","v":65.187608845888036}]
[null,{"$f":"Kommune!A84","v":"Jammerbugt Kommune"},{"$f":"VLOOKUP($B21,Kommune!$A$3:$BV$100,74,FALSE)","v":40.294747753973738}]
[null,{"$f":"Kommune!A42","v":"Hørsholm Kommune"},{"$f":"VLOOKUP($B22,Kommune!$A$3:$BV$100,74,FALSE)","v":44}]
[null,{"$f":"Kommune!A62","v":"Silkeborg Kommune"},{"$f":"VLOOKUP($B23,Kommune!$A$3:$BV$100,74,FALSE)","v":47.134588804422947}]
[null,{"$f":"Kommune!A83","v":"Herning Kommune"},{"$f":"VLOOKUP($B24,Kommune!$A$3:$BV$100,74,FALSE)","v":52.423876986869381}]
[null,{"$f":"Kommune!A19","v":"Aalborg Kommune"},{"$f":"VLOOKUP($B25,Kommune!$A$3:$BV$100,74,FALSE)","v":41.169730476848656}]
[null,{"$f":"Kommune!A28","v":"Dragør Kommune"},{"$f":"VLOOKUP($B26,Kommune!$A$3:$BV$100,74,FALSE)","v":38.08}]
[null,{"$f":"Kommune!A70","v":"Albertslund Kommune"},{"$f":"VLOOKUP($B27,Kommune!$A$3:$BV$100,74,FALSE)","v":40.4}]
[null,{"$f":"Kommune!A37","v":"Esbjerg Kommune"},{"$f":"VLOOKUP($B28,Kommune!$A$3:$BV$100,74,FALSE)","v":44.751022805805114}]
[null,{"$f":"Kommune!A57","v":"Varde Kommune"},{"$f":"VLOOKUP($B29,Kommune!$A$3:$BV$100,74,FALSE)","v":44.751022805805114}]
[null,{"$f":"Kommune!A72","v":"Billund Kommune"},{"$f":"VLOOKUP($B30,Kommune!$A$3:$BV$100,74,FALSE)","v":58.661022805805118}]
[null,{"$f":"Kommune!A38","v":"Solrød Kommune"},{"$f":"VLOOKUP($B31,Kommune!$A$3:$BV$100,74,FALSE)","v":40}]
[null,{"$f":"Kommune!A98","v":"Hvidovre Kommune"},{"$f":"VLOOKUP($B32,Kommune!$A$3:$BV$100,74,FALSE)","v":43.14}]
[null,{"$f":"Kommune!A93","v":"Fredensborg Kommune"},{"$f":"VLOOKUP($B33,Kommune!$A$3:$BV$100,74,FALSE)","v":40.69}]
[null,{"$f":"Kommune!A9","v":"Fredericia Kommune"},{"$f":"VLOOKUP($B34,Kommune!$A$3:$BV$100,74,FALSE)","v":41.606993780234973}]
[null,{"$f":"Kommune!A54","v":"Norddjurs Kommune"},{"$f":"VLOOKUP($B35,Kommune!$A$3:$BV$100,74,FALSE)","v":43.673876986869388}]
[null,{"$f":"Kommune!A44","v":"Kerteminde Kommune"},{"$f":"VLOOKUP($B36,Kommune!$A$3:$BV$100,74,FALSE)","v":43.280926053904636}]
[null,{"$f":"Kommune!A74","v":"Egedal Kommune"},{"$f":"VLOOKUP($B37,Kommune!$A$3:$BV$100,74,FALSE)","v":42.7}]
[null,{"$f":"Kommune!A55","v":"Brønderslev Kommune"},{"$f":"VLOOKUP($B38,Kommune!$A$3:$BV$100,74,FALSE)","v":45.45}]
[null,{"$f":"Kommune!A50","v":"Horsens Kommune"},{"$f":"VLOOKUP($B39,Kommune!$A$3:$BV$100,74,FALSE)","v":45.468299930891504}]
[null,{"$f":"Kommune!A40","v":"Vallensbæk Kommune"},{"$f":"VLOOKUP($B40,Kommune!$A$3:$BV$100,74,FALSE)","v":46.7}]
[null,{"$f":"Kommune!A77","v":"Ringsted Kommune"},{"$f":"VLOOKUP($B41,Kommune!$A$3:$BV$100,74,FALSE)","v":48.49}]
[null,{"$f":"Kommune!A36","v":"Roskilde Kommune"},{"$f":"VLOOKUP($B42,Kommune!$A$3:$BV$100,74,FALSE)","v":47.574139599170699}]
[null,{"$f":"Kommune!A75","v":"Randers Kommune"},{"$f":"VLOOKUP($B43,Kommune!$A$3:$BV$100,74,FALSE)","v":48.381036627505182}]
[null,{"$f":"Kommune!A21","v":"Helsingør Kommune"},{"$f":"VLOOKUP($B44,Kommune!$A$3:$BV$100,74,FALSE)","v":47.393876986869387}]
[null,{"$f":"Kommune!A91","v":"Furesø Kommune"},{"$f":"VLOOKUP($B45,Kommune!$A$3:$BV$100,74,FALSE)","v":0}]
[null,{"$f":"Kommune!A29","v":"Lemvig Kommune"},{"$f":"VLOOKUP($B46,Kommune!$A$3:$BV$100,74,FALSE)","v":47.550511402902565}]
[null,{"$f":"Kommune!A14","v":"Vordingborg Kommune"},{"$f":"VLOOKUP($B47,Kommune!$A$3:$BV$100,74,FALSE)","v":48.455425017277122}]
[null,{"$f":"Kommune!A85","v":"Kalundborg Kommune"},{"$f":"VLOOKUP($B48,Kommune!$A$3:$BV$100,74,FALSE)","v":55.66}]
[null,{"$f":"Kommune!A48","v":"Odense Kommune"},{"$f":"VLOOKUP($B49,Kommune!$A$3:$BV$100,74,FALSE)","v":46.306275051831371}]
[null,{"$f":"Kommune!A82","v":"Nordfyns Kommune"},{"$f":"VLOOKUP($B50,Kommune!$A$3:$BV$100,74,FALSE)","v":46.306275051831371}]
[null,{"$f":"Kommune!A99","v":"Rebild Kommune"},{"$f":"VLOOKUP($B51,Kommune!$A$3:$BV$100,74,FALSE)","v":59.323876986869386}]
[null,{"$f":"Kommune!A39","v":"Odder Kommune"},{"$f":"VLOOKUP($B52,Kommune!$A$3:$BV$100,74,FALSE)","v":47.178299930891505}]
[null,{"$f":"Kommune!A58","v":"Sønderborg Kommune"},{"$f":"VLOOKUP($B53,Kommune!$A$3:$BV$100,74,FALSE)","v":49.5}]
[null,{"$f":"Kommune!A63","v":"Viborg Kommune"},{"$f":"VLOOKUP($B54,Kommune!$A$3:$BV$100,74,FALSE)","v":45}]
[null,{"$f":"Kommune!A17","v":"Svendborg Kommune"},{"$f":"VLOOKUP($B55,Kommune!$A$3:$BV$100,74,FALSE)","v":48.597788527988939}]
[null,{"$f":"Kommune!A47","v":"Thisted Kommune"},{"$f":"VLOOKUP($B56,Kommune!$A$3:$BV$100,74,FALSE)","v":54.523876986869389}]
[null,{"$f":"Kommune!A20","v":"Bornholms Regionskommune"},{"$f":"VLOOKUP($B57,Kommune!$A$3:$BV$100,74,FALSE)","v":50.125190048375956}]
[null,{"$f":"Kommune!A71","v":"Vejle Kommune"},{"$f":"VLOOKUP($B58,Kommune!$A$3:$BV$100,74,FALSE)","v":51.266067726330341}]
[null,{"$f":"Kommune!A80","v":"Ikast-Brande Kommune"},{"$f":"VLOOKUP($B59,Kommune!$A$3:$BV$100,74,FALSE)","v":51.410926053904632}]
[null,{"$f":"Kommune!A11","v":"Kolding Kommune"},{"$f":"VLOOKUP($B60,Kommune!$A$3:$BV$100,74,FALSE)","v":51.256268140981348}]
[null,{"$f":"Kommune!A41","v":"Hillerød Kommune"},{"$f":"VLOOKUP($B61,Kommune!$A$3:$BV$100,74,FALSE)","v":55.75}]
[null,{"$f":"Kommune!A49","v":"Sorø Kommune"},{"$f":"VLOOKUP($B62,Kommune!$A$3:$BV$100,74,FALSE)","v":62.012404975812025}]
[null,{"$f":"Kommune!A45","v":"Skive Kommune"},{"$f":"VLOOKUP($B63,Kommune!$A$3:$BV$100,74,FALSE)","v":52.61627505183138}]
[null,{"$f":"Kommune!A81","v":"Køge Kommune"},{"$f":"VLOOKUP($B64,Kommune!$A$3:$BV$100,74,FALSE)","v":45}]
[null,{"$f":"Kommune!A61","v":"Skanderborg Kommune"},{"$f":"VLOOKUP($B65,Kommune!$A$3:$BV$100,74,FALSE)","v":52.632418797512102}]
[null,{"$f":"Kommune!A94","v":"Favrskov Kommune"},{"$f":"VLOOKUP($B66,Kommune!$A$3:$BV$100,74,FALSE)","v":50.138562543192812}]
[null,{"$f":"Kommune!A90","v":"Mariagerfjord Kommune"},{"$f":"VLOOKUP($B67,Kommune!$A$3:$BV$100,74,FALSE)","v":53.365908776779548}]
[null,{"$f":"Kommune!A95","v":"Holbæk Kommune"},{"$f":"VLOOKUP($B68,Kommune!$A$3:$BV$100,74,FALSE)","v":50.722757429163785}]
[null,{"$f":"Kommune!A46","v":"Tønder Kommune"},{"$f":"VLOOKUP($B69,Kommune!$A$3:$BV$100,74,FALSE)","v":56.87353144436765}]
[null,{"$f":"Kommune!A60","v":"Nyborg Kommune"},{"$f":"VLOOKUP($B70,Kommune!$A$3:$BV$100,74,FALSE)","v":54.57856254319281}]
[null,{"$f":"Kommune!A33","v":"Lejre Kommune"},{"$f":"VLOOKUP($B71,Kommune!$A$3:$BV$100,74,FALSE)","v":62.932757429163786}]
[null,{"$f":"Kommune!A43","v":"Assens Kommune"},{"$f":"VLOOKUP($B72,Kommune!$A$3:$BV$100,74,FALSE)","v":73.557360055286807}]
[null,{"$f":"Kommune!A7","v":"Slagelse Kommune"},{"$f":"VLOOKUP($B73,Kommune!$A$3:$BV$100,74,FALSE)","v":55.590877677954389}]
[null,{"$f":"Kommune!A97","v":"Allerød Kommune"},{"$f":"VLOOKUP($B74,Kommune!$A$3:$BV$100,74,FALSE)","v":46.85}]
[null,{"$f":"Kommune!A52","v":"Vesthimmerlands Kommune"},{"$f":"VLOOKUP($B75,Kommune!$A$3:$BV$100,74,FALSE)","v":60.426371803731861}]
[null,{"$f":"Kommune!A5","v":"Frederikshavn Kommune"},{"$f":"VLOOKUP($B76,Kommune!$A$3:$BV$100,74,FALSE)","v":61.118299930891503}]
[null,{"$f":"Kommune!A65","v":"Hedensted Kommune"},{"$f":"VLOOKUP($B77,Kommune!$A$3:$BV$100,74,FALSE)","v":59.928299930891505}]
[null,{"$f":"Kommune!A10","v":"Middelfart Kommune"},{"$f":"VLOOKUP($B78,Kommune!$A$3:$BV$100,74,FALSE)","v":58.529765031098826}]
[null,{"$f":"Kommune!A24","v":"Syddjurs Kommune"},{"$f":"VLOOKUP($B79,Kommune!$A$3:$BV$100,74,FALSE)","v":67.70442985487216}]
[null,{"$f":"Kommune!A53","v":"Faaborg-Midtfyn Kommune"},{"$f":"VLOOKUP($B80,Kommune!$A$3:$BV$100,74,FALSE)","v":58.234105044920518}]
[null,{"$f":"Kommune!A27","v":"Frederikssund Kommune"},{"$f":"VLOOKUP($B81,Kommune!$A$3:$BV$100,74,FALSE)","v":0}]
[null,{"$f":"Kommune!A22","v":"Guldborgsund Kommune"},{"$f":"VLOOKUP($B82,Kommune!$A$3:$BV$100,74,FALSE)","v":61.814291637871449}]
[null,{"$f":"Kommune!A23","v":"Brøndby Kommune"},{"$f":"VLOOKUP($B83,Kommune!$A$3:$BV$100,74,FALSE)","v":45.1}]
[null,{"$f":"Kommune!A15","v":"Hjørring Kommune"},{"$f":"VLOOKUP($B84,Kommune!$A$3:$BV$100,74,FALSE)","v":61.081817553559084}]
[null,{"$f":"Kommune!A30","v":"Langeland Kommune"},{"$f":"VLOOKUP($B85,Kommune!$A$3:$BV$100,74,FALSE)","v":61.563876986869388}]
[null,{"$f":"Kommune!A12","v":"Læsø Kommune"},{"$f":"VLOOKUP($B86,Kommune!$A$3:$BV$100,74,FALSE)","v":58.556371803731864}]
[null,{"$f":"Kommune!A26","v":"Haderslev Kommune"},{"$f":"VLOOKUP($B87,Kommune!$A$3:$BV$100,74,FALSE)","v":63.583876986869384}]
[null,{"$f":"Kommune!A69","v":"Morsø Kommune"},{"$f":"VLOOKUP($B88,Kommune!$A$3:$BV$100,74,FALSE)","v":63.673876986869381}]
[null,{"$f":"Kommune!A51","v":"Aabenraa Kommune"},{"$f":"VLOOKUP($B89,Kommune!$A$3:$BV$100,74,FALSE)","v":67.349046302695228}]
[null,{"$f":"Kommune!A13","v":"Ringkøbing-Skjern Kommune"},{"$f":"VLOOKUP($B90,Kommune!$A$3:$BV$100,74,FALSE)","v":41.04188666205944}]
[null,{"$f":"Kommune!A6","v":"Odsherred Kommune"},{"$f":"VLOOKUP($B91,Kommune!$A$3:$BV$100,74,FALSE)","v":59.711817553559086}]
[null,{"$f":"Kommune!A32","v":"Næstved Kommune"},{"$f":"VLOOKUP($B92,Kommune!$A$3:$BV$100,74,FALSE)","v":65.687843814789218}]
[null,{"$f":"Kommune!A18","v":"Fanø Kommune"},{"$f":"VLOOKUP($B93,Kommune!$A$3:$BV$100,74,FALSE)","v":60.360366275051824}]
[null,{"$f":"Kommune!A87","v":"Stevns Kommune"},{"$f":"VLOOKUP($B94,Kommune!$A$3:$BV$100,74,FALSE)","v":66.798106427090531}]
[null,{"$f":"Kommune!A16","v":"Gribskov Kommune"},{"$f":"VLOOKUP($B95,Kommune!$A$3:$BV$100,74,FALSE)","v":64.913876986869397}]
[null,{"$f":"Kommune!A8","v":"Halsnæs Kommune"},{"$f":"VLOOKUP($B96,Kommune!$A$3:$BV$100,74,FALSE)","v":60.253393227366978}]
[null,{"$f":"Kommune!A4","v":"Lolland Kommune"},{"$f":"VLOOKUP($B97,Kommune!$A$3:$BV$100,74,FALSE)","v":75.673876986869388}]
[null,{"$f":"Kommune!A3","v":"Ærø Kommune"},{"$f":"VLOOKUP($B98,Kommune!$A$3:$BV$100,74,FALSE)","v":83.078203178991018}]

{"sheet":"Figur 3.V - regioner","index":33,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Forside"]

{"sheet":"Figur 3.S - regioner","index":34,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Forside"]

{"sheet":"Figur 4.V - udvikling","index":35,"n_rows":136,"n_cols":7,"rows_kept":136,"cut":false,"hidden":false,"merged":[]}
["Forside","ID","Selskab","Pris 2022","Pris 2011","Pris 11 fremskrevet til 22","pct. Vis forskel"]
[null,"V093",{"$f":"VLOOKUP(B2,'V 2022'!$A$3:$B$142,2,FALSE)","v":"HOFOR Vand Vallensbæk A/S"},{"$f":"VLOOKUP(B2,'V 2022'!$A$3:$I$142,9,FALSE)","v":22.85771250863856},{"$f":"VLOOKUP(B2,'V 2011'!$A$3:$I$198,9,FALSE)","v":29.887712508638561},{"$f":"E2*Nøgletal!$D$7","v":34.67249878729227},{"$f":"(D2-F2)/F2","v":-0.34075381619117445}]
[null,"V116",{"$f":"VLOOKUP(B3,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Køge Vand A/S"},{"$f":"VLOOKUP(B3,'V 2022'!$A$3:$I$142,9,FALSE)","v":27.725452660677263},{"$f":"VLOOKUP(B3,'V 2011'!$A$3:$I$198,9,FALSE)","v":28.984830684174153},{"$f":"E3*Nøgletal!$D$7","v":33.625072727008728},{"$f":"(D3-F3)/F3","v":-0.17545300538763453}]
[null,"V047",{"$f":"VLOOKUP(B4,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Faxe Vandforsyning A/S"},{"$f":"VLOOKUP(B4,'V 2022'!$A$3:$I$142,9,FALSE)","v":22.734146510020732},{"$f":"VLOOKUP(B4,'V 2011'!$A$3:$I$198,9,FALSE)","v":20.733158258465792},{"$f":"E4*Nøgletal!$D$7","v":24.052372839360523},-5.4806498225513027E-2]
[null,"V057",{"$f":"VLOOKUP(B5,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Frederikshavn Vand A/S"},{"$f":"VLOOKUP(B5,'V 2022'!$A$3:$I$142,9,FALSE)","v":24.224706288873531},{"$f":"VLOOKUP(B5,'V 2011'!$A$3:$I$198,9,FALSE)","v":32.100981340704905},{"$f":"E5*Nøgletal!$D$7","v":37.240094446330801},-0.34949933266723099]
[null,"V209",{"$f":"VLOOKUP(B6,'V 2022'!$A$3:$B$142,2,FALSE)","v":"VIDEBÆK VAND A/S"},{"$f":"VLOOKUP(B6,'V 2022'!$A$3:$I$142,9,FALSE)","v":27.531700069108503},{"$f":"VLOOKUP(B6,'V 2011'!$A$3:$I$198,9,FALSE)","v":26.456634416033172},{"$f":"E6*Nøgletal!$D$7","v":30.692132241321886},-0.10297206291710106]
[null,"V024",{"$f":"VLOOKUP(B7,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Bogense Forsyningsselskab"},{"$f":"VLOOKUP(B7,'V 2022'!$A$3:$I$142,9,FALSE)","v":23.479647546648241},{"$f":"VLOOKUP(B7,'V 2011'!$A$3:$I$198,9,FALSE)","v":28.679412577747065},{"$f":"E7*Nøgletal!$D$7","v":33.270759598439604},-0.29428579839970243]
[null,"V107",{"$f":"VLOOKUP(B8,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Ishøj Vand A/S"},{"$f":"VLOOKUP(B8,'V 2022'!$A$3:$I$142,9,FALSE)","v":22.057781617138907},{"$f":"VLOOKUP(B8,'V 2011'!$A$3:$I$198,9,FALSE)","v":28.827111264685556},{"$f":"E8*Nøgletal!$D$7","v":33.442103676454245},-0.34041883756645236]
[null,"V191",{"$f":"VLOOKUP(B9,'V 2022'!$A$3:$B$142,2,FALSE)","v":"TÅRNBYFORSYNING Vand A/S"},{"$f":"VLOOKUP(B9,'V 2022'!$A$3:$I$142,9,FALSE)","v":19.72},{"$f":"VLOOKUP(B9,'V 2011'!$A$3:$I$198,9,FALSE)","v":25.975425017277125},{"$f":"E9*Nøgletal!$D$7","v":30.133885025514381},-0.34558720246980895]
[null,"V035",{"$f":"VLOOKUP(B10,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Brønderslev Vand A/S"},{"$f":"VLOOKUP(B10,'V 2022'!$A$3:$I$142,9,FALSE)","v":27.845577055977884},{"$f":"VLOOKUP(B10,'V 2011'!$A$3:$I$198,9,FALSE)","v":31.290850034554254},{"$f":"E10*Nøgletal!$D$7","v":36.300267528431441},-0.23290986673394606]
[null,"V098",{"$f":"VLOOKUP(B11,'V 2022'!$A$3:$B$142,2,FALSE)","v":"HTK Vand A/S"},{"$f":"VLOOKUP(B11,'V 2022'!$A$3:$I$142,9,FALSE)","v":20.46},{"$f":"VLOOKUP(B11,'V 2011'!$A$3:$I$198,9,FALSE)","v":22.25},{"$f":"E11*Nøgletal!$D$7","v":25.81204894132577},-0.20734692365924495]
[null,"V086",{"$f":"VLOOKUP(B12,'V 2022'!$A$3:$B$142,2,FALSE)","v":"HOFOR Vand Albertslund A/S"},{"$f":"VLOOKUP(B12,'V 2022'!$A$3:$I$142,9,FALSE)","v":23.782170006910849},{"$f":"VLOOKUP(B12,'V 2011'!$A$3:$I$198,9,FALSE)","v":23.726627505183139},{"$f":"E12*Nøgletal!$D$7","v":27.525072825905319},-0.13598157733017235]
[null,"V054",{"$f":"VLOOKUP(B13,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Fredensborg Vand A/S"},{"$f":"VLOOKUP(B13,'V 2022'!$A$3:$I$142,9,FALSE)","v":21.010850034554252},{"$f":"VLOOKUP(B13,'V 2011'!$A$3:$I$198,9,FALSE)","v":23.390850034554248},{"$f":"E13*Nøgletal!$D$7","v":27.135540039151724},-0.22570731946961958]
[null,"V136",{"$f":"VLOOKUP(B14,'V 2022'!$A$3:$B$142,2,FALSE)","v":"NFS Vand A/S"},{"$f":"VLOOKUP(B14,'V 2022'!$A$3:$I$142,9,FALSE)","v":24.288562543192814},{"$f":"VLOOKUP(B14,'V 2011'!$A$3:$I$198,9,FALSE)","v":23.160850034554251},{"$f":"E14*Nøgletal!$D$7","v":26.86871885908409},-9.6028259829699578E-2]
[null,"V206",{"$f":"VLOOKUP(B15,'V 2022'!$A$3:$B$142,2,FALSE)","v":"VERDO VAND A/S"},{"$f":"VLOOKUP(B15,'V 2022'!$A$3:$I$142,9,FALSE)","v":23.078804422944021},{"$f":"VLOOKUP(B15,'V 2011'!$A$3:$I$198,9,FALSE)","v":25.218804422944025},{"$f":"E15*Nøgletal!$D$7","v":29.256135460977706},-0.21114651476347948]
[null,"V214",{"$f":"VLOOKUP(B16,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Ærø Vand A/S"},{"$f":"VLOOKUP(B16,'V 2022'!$A$3:$I$142,9,FALSE)","v":36.634844505874227},{"$f":"VLOOKUP(B16,'V 2011'!$A$3:$I$198,9,FALSE)","v":38.691257774706294},{"$f":"E16*Nøgletal!$D$7","v":44.885421990209892},-0.18381418996428786]
[null,"V166",{"$f":"VLOOKUP(B17,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Skanderborg Vand A/S"},{"$f":"VLOOKUP(B17,'V 2022'!$A$3:$I$142,9,FALSE)","v":26.90350380096752},{"$f":"VLOOKUP(B17,'V 2011'!$A$3:$I$198,9,FALSE)","v":29.03555632342778},{"$f":"E17*Nøgletal!$D$7","v":33.683919139727585},-0.20129532168253805]
[null,"V080",{"$f":"VLOOKUP(B18,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Herning Vand A/S"},{"$f":"VLOOKUP(B18,'V 2022'!$A$3:$I$142,9,FALSE)","v":23.633876986869389},{"$f":"VLOOKUP(B18,'V 2011'!$A$3:$I$198,9,FALSE)","v":24.108106427090533},{"$f":"E18*Nøgletal!$D$7","v":27.967623504662974},-0.15495583731206303]
[null,"V092",{"$f":"VLOOKUP(B19,'V 2022'!$A$3:$B$142,2,FALSE)","v":"HOFOR Vand Rødovre A/S"},{"$f":"VLOOKUP(B19,'V 2022'!$A$3:$I$142,9,FALSE)","v":21.85},{"$f":"VLOOKUP(B19,'V 2011'!$A$3:$I$198,9,FALSE)","v":24.52},{"$f":"E19*Nøgletal!$D$7","v":28.445457979384624},-0.23186330781401276]
[null,"V217",{"$f":"VLOOKUP(B20,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Aabybro Vand A.m.b.a."},{"$f":"VLOOKUP(B20,'V 2022'!$A$3:$I$142,9,FALSE)","v":23.748949550794748},{"$f":"VLOOKUP(B20,'V 2011'!$A$3:$I$198,9,FALSE)","v":23.334733932273672},{"$f":"E20*Nøgletal!$D$7","v":27.070440192928682},-0.12269806543454626]
[null,"V061",{"$f":"VLOOKUP(B21,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Novafos Vand Gentofte A/S"},{"$f":"VLOOKUP(B21,'V 2022'!$A$3:$I$142,9,FALSE)","v":18.95},{"$f":"VLOOKUP(B21,'V 2011'!$A$3:$I$198,9,FALSE)","v":20.64},{"$f":"E21*Nøgletal!$D$7","v":23.944300680852312},-0.20857993505093828]
[null,"V132",{"$f":"VLOOKUP(B22,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Mariagerfjord Vand a/s"},{"$f":"VLOOKUP(B22,'V 2022'!$A$3:$I$142,9,FALSE)","v":22.145908776779546},{"$f":"VLOOKUP(B22,'V 2011'!$A$3:$I$198,9,FALSE)","v":22.891582584657915},{"$f":"E22*Nøgletal!$D$7","v":26.556343821105202},-0.16607839821762427]
[null,"V154",{"$f":"VLOOKUP(B23,'V 2022'!$A$3:$B$142,2,FALSE)","v":"RINGSTED VAND A/S"},{"$f":"VLOOKUP(B23,'V 2022'!$A$3:$I$142,9,FALSE)","v":21.304616447823079},{"$f":"VLOOKUP(B23,'V 2011'!$A$3:$I$198,9,FALSE)","v":22.01461644782308},{"$f":"E23*Nøgletal!$D$7","v":25.53898234497639},-0.16580010275884094]
[null,"V012",{"$f":"VLOOKUP(B24,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Andelsselskabet Ørbæk Vandværk"},{"$f":"VLOOKUP(B24,'V 2022'!$A$3:$I$142,9,FALSE)","v":25.85892881824465},{"$f":"VLOOKUP(B24,'V 2011'!$A$3:$I$198,9,FALSE)","v":28.087125086385626},{"$f":"E24*Nøgletal!$D$7","v":32.583651566333693},-0.20638333718978286]
[null,"V134",{"$f":"VLOOKUP(B25,'V 2022'!$A$3:$B$142,2,FALSE)","v":"MORSØ VAND A/S"},{"$f":"VLOOKUP(B25,'V 2022'!$A$3:$I$142,9,FALSE)","v":24.738203178991014},{"$f":"VLOOKUP(B25,'V 2011'!$A$3:$I$198,9,FALSE)","v":24.881527297857637},{"$f":"E25*Nøgletal!$D$7","v":28.86486293695436},-0.14296481389766699]
[null,"V044",{"$f":"VLOOKUP(B26,'V 2022'!$A$3:$B$142,2,FALSE)","v":"DIN Forsyning Vand A/S"},{"$f":"VLOOKUP(B26,'V 2022'!$A$3:$I$142,9,FALSE)","v":28.571700069108502},{"$f":"VLOOKUP(B26,'V 2011'!$A$3:$I$198,9,FALSE)","v":28.795653075328268},{"$f":"E26*Nøgletal!$D$7","v":33.405609279901626},-0.14470351880998109]
[null,"V019",{"$f":"VLOOKUP(B27,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Baunehøj Vandværk a.m.b.a."},{"$f":"VLOOKUP(B27,'V 2022'!$A$3:$I$142,9,FALSE)","v":28.267360055286801},{"$f":"VLOOKUP(B27,'V 2011'!$A$3:$I$198,9,FALSE)","v":28.3073600552868},{"$f":"E27*Nøgletal!$D$7","v":32.839144411091823},-0.13921752340967952]
[null,"V162",{"$f":"VLOOKUP(B28,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Silkeborg Vand a/s"},{"$f":"VLOOKUP(B28,'V 2022'!$A$3:$I$142,9,FALSE)","v":25.094588804422944},{"$f":"VLOOKUP(B28,'V 2011'!$A$3:$I$198,9,FALSE)","v":23.854588804422946},{"$f":"E28*Nøgletal!$D$7","v":27.673519716627723},-9.3191286782910387E-2]
[null,"V155",{"$f":"VLOOKUP(B29,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Fors Vand Roskilde A/S"},{"$f":"VLOOKUP(B29,'V 2022'!$A$3:$I$142,9,FALSE)","v":28.428562543192811},{"$f":"VLOOKUP(B29,'V 2011'!$A$3:$I$198,9,FALSE)","v":26.601541119557709},{"$f":"E29*Nøgletal!$D$7","v":30.860237361470269},-7.8796374434678212E-2]
[null,"V156",{"$f":"VLOOKUP(B30,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Novafos Vand Rudersdal A/S"},{"$f":"VLOOKUP(B30,'V 2022'!$A$3:$I$142,9,FALSE)","v":20.399999999999999},{"$f":"VLOOKUP(B30,'V 2011'!$A$3:$I$198,9,FALSE)","v":21.83694540428473},{"$f":"E30*Nøgletal!$D$7","v":25.33286757323399},-0.19472203685483769]
[null,"V106",{"$f":"VLOOKUP(B31,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Ikast Vandforsyning A.m.b.A"},{"$f":"VLOOKUP(B31,'V 2022'!$A$3:$I$142,9,FALSE)","v":25.350490670352453},{"$f":"VLOOKUP(B31,'V 2011'!$A$3:$I$198,9,FALSE)","v":23.21181755355909},{"$f":"E31*Nøgletal!$D$7","v":26.927845874588396},-5.8577103106657369E-2]
[null,"V126",{"$f":"VLOOKUP(B32,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Lyngby-Taarbæk Vand A/S"},{"$f":"VLOOKUP(B32,'V 2022'!$A$3:$I$142,9,FALSE)","v":22.94},{"$f":"VLOOKUP(B32,'V 2011'!$A$3:$I$198,9,FALSE)","v":22.52},{"$f":"E32*Nøgletal!$D$7","v":26.125273804883431},-0.12192307834446607]
[null,"V102",{"$f":"VLOOKUP(B33,'V 2022'!$A$3:$B$142,2,FALSE)","v":"NOVAFOS VAND HØRSHOLM A/S"},{"$f":"VLOOKUP(B33,'V 2022'!$A$3:$I$142,9,FALSE)","v":23.25},{"$f":"VLOOKUP(B33,'V 2011'!$A$3:$I$198,9,FALSE)","v":22.5},{"$f":"E33*Nøgletal!$D$7","v":26.102071963138421},-0.10926611370799003]
[null,"V089",{"$f":"VLOOKUP(B34,'V 2022'!$A$3:$B$142,2,FALSE)","v":"HOFOR Vand Herlev A/S"},{"$f":"VLOOKUP(B34,'V 2022'!$A$3:$I$142,9,FALSE)","v":22.8},{"$f":"VLOOKUP(B34,'V 2011'!$A$3:$I$198,9,FALSE)","v":23.75},{"$f":"E34*Nøgletal!$D$7","v":27.552187072201665},-0.17247948628355195]
[null,"V135",{"$f":"VLOOKUP(B35,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Mørkøv Vandværk"},{"$f":"VLOOKUP(B35,'V 2022'!$A$3:$I$142,9,FALSE)","v":17.99835003455425},{"$f":"VLOOKUP(B35,'V 2011'!$A$3:$I$198,9,FALSE)","v":17.29699378023497},{"$f":"E35*Nøgletal!$D$7","v":20.066105617673372},-0.10304717928415226]
[null,"V021",{"$f":"VLOOKUP(B36,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Birkerød Vandforsyning Amba"},{"$f":"VLOOKUP(B36,'V 2022'!$A$3:$I$142,9,FALSE)","v":20.399999999999999},{"$f":"VLOOKUP(B36,'V 2011'!$A$3:$I$198,9,FALSE)","v":19.624222529371114},{"$f":"E36*Nøgletal!$D$7","v":22.765905274768315},-0.10392318013334059]
[null,"V087",{"$f":"VLOOKUP(B37,'V 2022'!$A$3:$B$142,2,FALSE)","v":"HOFOR VAND BRØNDBY A/S"},{"$f":"VLOOKUP(B37,'V 2022'!$A$3:$I$142,9,FALSE)","v":27.717712508638563},{"$f":"VLOOKUP(B37,'V 2011'!$A$3:$I$198,9,FALSE)","v":24.977712508638561},{"$f":"E37*Nøgletal!$D$7","v":28.97644663889184},-4.3439906415710036E-2]
[null,"V026",{"$f":"VLOOKUP(B38,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Bording Vandværk A.m.b.a."},{"$f":"VLOOKUP(B38,'V 2022'!$A$3:$I$142,9,FALSE)","v":16.27313752591569},{"$f":"VLOOKUP(B38,'V 2011'!$A$3:$I$198,9,FALSE)","v":15.660850034554251},{"$f":"E38*Nøgletal!$D$7","v":18.168028204704616},-0.10429809209005099]
[null,"V002",{"$f":"VLOOKUP(B39,'V 2022'!$A$3:$B$142,2,FALSE)","v":"GRAM VANDVÆRK"},{"$f":"VLOOKUP(B39,'V 2022'!$A$3:$I$142,9,FALSE)","v":21.046634416033172},{"$f":"VLOOKUP(B39,'V 2011'!$A$3:$I$198,9,FALSE)","v":19.75133379405667},{"$f":"E39*Nøgletal!$D$7","v":22.913366047130445},-8.1469114020942979E-2]
[null,"V097",{"$f":"VLOOKUP(B40,'V 2022'!$A$3:$B$142,2,FALSE)","v":"HORSENS VAND A/S"},{"$f":"VLOOKUP(B40,'V 2022'!$A$3:$I$142,9,FALSE)","v":27.513386316516932},{"$f":"VLOOKUP(B40,'V 2011'!$A$3:$I$198,9,FALSE)","v":25.794181064270905},{"$f":"E40*Nøgletal!$D$7","v":29.923625349769846},-8.0546357771835025E-2]
[null,"V110",{"$f":"VLOOKUP(B41,'V 2022'!$A$3:$B$142,2,FALSE)","v":"JYLLINGE VANDVÆRK A.M.B.A"},{"$f":"VLOOKUP(B41,'V 2022'!$A$3:$I$142,9,FALSE)","v":30.06398756046994},{"$f":"VLOOKUP(B41,'V 2011'!$A$3:$I$198,9,FALSE)","v":30.130615065653075},{"$f":"E41*Nøgletal!$D$7","v":34.95428812165774},-0.13990559739529529]
[null,"V117",{"$f":"VLOOKUP(B42,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Langeland Vand ApS"},{"$f":"VLOOKUP(B42,'V 2022'!$A$3:$I$142,9,FALSE)","v":27.517498272287494},{"$f":"VLOOKUP(B42,'V 2011'!$A$3:$I$198,9,FALSE)","v":27.674568071872844},{"$f":"E42*Nøgletal!$D$7","v":32.105047438257685},-0.1428918357710782]
[null,"V043",{"$f":"VLOOKUP(B43,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Energi Viborg Vand A/S"},{"$f":"VLOOKUP(B43,'V 2022'!$A$3:$I$142,9,FALSE)","v":23.258203178991018},{"$f":"VLOOKUP(B43,'V 2011'!$A$3:$I$198,9,FALSE)","v":22.731935038009677},{"$f":"E43*Nøgletal!$D$7","v":26.371137965489613},-0.11804324828804556]
[null,"V090",{"$f":"VLOOKUP(B44,'V 2022'!$A$3:$B$142,2,FALSE)","v":"HOFOR Vand Hvidovre A/S"},{"$f":"VLOOKUP(B44,'V 2022'!$A$3:$I$142,9,FALSE)","v":19.559999999999999},{"$f":"VLOOKUP(B44,'V 2011'!$A$3:$I$198,9,FALSE)","v":19.78},{"$f":"E44*Nøgletal!$D$7","v":22.946621485816799},-0.14758693291341626]
[null,"V056",{"$f":"VLOOKUP(B45,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Andelsselskabet Frederiksberg Vandværk"},{"$f":"VLOOKUP(B45,'V 2022'!$A$3:$I$142,9,FALSE)","v":27.030490670352453},{"$f":"VLOOKUP(B45,'V 2011'!$A$3:$I$198,9,FALSE)","v":25.368562543192812},{"$f":"E45*Nøgletal!$D$7","v":29.429868671279849},-8.1528668297079804E-2]
[null,"V125",{"$f":"VLOOKUP(B46,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Lolland Vand A/S"},{"$f":"VLOOKUP(B46,'V 2022'!$A$3:$I$142,9,FALSE)","v":37.777000691085},{"$f":"VLOOKUP(B46,'V 2011'!$A$3:$I$198,9,FALSE)","v":35.54627505183138},{"$f":"E46*Nøgletal!$D$7","v":41.23695241886287},-8.3904156947233494E-2]
[null,"V197",{"$f":"VLOOKUP(B47,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Novafos Vand Ballerup A/S"},{"$f":"VLOOKUP(B47,'V 2022'!$A$3:$I$142,9,FALSE)","v":21.25},{"$f":"VLOOKUP(B47,'V 2011'!$A$3:$I$198,9,FALSE)","v":21.45},{"$f":"E47*Nøgletal!$D$7","v":24.883975271525294},-0.14603676590547204]
[null,"V220",{"$f":"VLOOKUP(B48,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Aarhus Vand A/S"},{"$f":"VLOOKUP(B48,'V 2022'!$A$3:$I$142,9,FALSE)","v":28.702418797512095},{"$f":"VLOOKUP(B48,'V 2011'!$A$3:$I$198,9,FALSE)","v":26.488320663441602},{"$f":"E48*Nøgletal!$D$7","v":30.728891206215071},-6.5946811914030651E-2]
[null,"V160",{"$f":"VLOOKUP(B49,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Rønne Vand A/S"},{"$f":"VLOOKUP(B49,'V 2022'!$A$3:$I$142,9,FALSE)","v":26.329288182446444},{"$f":"VLOOKUP(B49,'V 2011'!$A$3:$I$198,9,FALSE)","v":23.773745680718729},{"$f":"E49*Nøgletal!$D$7","v":27.57973424850984},-4.5339308014940696E-2]
[null,"V063",{"$f":"VLOOKUP(B50,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Give Vandværk A.m.b.a"},{"$f":"VLOOKUP(B50,'V 2022'!$A$3:$I$142,9,FALSE)","v":23.764250172771252},{"$f":"VLOOKUP(B50,'V 2011'!$A$3:$I$198,9,FALSE)","v":22.054250172771251},{"$f":"E50*Nøgletal!$D$7","v":25.584961115677029},-7.1163326560232568E-2]
[null,"V158",{"$f":"VLOOKUP(B51,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Rødding Vandværk A.M.B.A"},{"$f":"VLOOKUP(B51,'V 2022'!$A$3:$I$142,9,FALSE)","v":24.190131306150658},{"$f":"VLOOKUP(B51,'V 2011'!$A$3:$I$198,9,FALSE)","v":19.829647546648239},{"$f":"E51*Nøgletal!$D$7","v":23.004217211834824},5.1552029934134186E-2]
[null,"V175",{"$f":"VLOOKUP(B52,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Strømmen Vandværk"},{"$f":"VLOOKUP(B52,'V 2022'!$A$3:$I$142,9,FALSE)","v":19.79248790601244},{"$f":"VLOOKUP(B52,'V 2011'!$A$3:$I$198,9,FALSE)","v":18.259253628196266},{"$f":"E52*Nøgletal!$D$7","v":21.182415653172232},-6.5617055670968261E-2]
[null,"V091",{"$f":"VLOOKUP(B53,'V 2022'!$A$3:$B$142,2,FALSE)","v":"HOFOR Vand København A/S"},{"$f":"VLOOKUP(B53,'V 2022'!$A$3:$I$142,9,FALSE)","v":24.284416033172079},{"$f":"VLOOKUP(B53,'V 2011'!$A$3:$I$198,9,FALSE)","v":24.152536281962682},{"$f":"E53*Nøgletal!$D$7","v":28.019166227737848},-0.13329269558594206]
[null,"V122",{"$f":"VLOOKUP(B54,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Lille Skensved Vandværk Amba"},{"$f":"VLOOKUP(B54,'V 2022'!$A$3:$I$142,9,FALSE)","v":16.425425017277128},{"$f":"VLOOKUP(B54,'V 2011'!$A$3:$I$198,9,FALSE)","v":15.243137525915687},{"$f":"E54*Nøgletal!$D$7","v":17.683443228687423},-7.114102130118205E-2]
[null,"V053",{"$f":"VLOOKUP(B55,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Forsyning Helsingør Vand A/S"},{"$f":"VLOOKUP(B55,'V 2022'!$A$3:$I$142,9,FALSE)","v":30.687581202487905},{"$f":"VLOOKUP(B55,'V 2011'!$A$3:$I$198,9,FALSE)","v":27.566378714581894},{"$f":"E55*Nøgletal!$D$7","v":31.979537820939722},-4.0399477493569744E-2]
[null,"V067",{"$f":"VLOOKUP(B56,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Glostrup Vand a/s"},{"$f":"VLOOKUP(B56,'V 2022'!$A$3:$I$142,9,FALSE)","v":23.158085694540429},{"$f":"VLOOKUP(B56,'V 2011'!$A$3:$I$198,9,FALSE)","v":22.937111264685559},{"$f":"E56*Nøgletal!$D$7","v":26.609161282548236},-0.12969501561370947]
[null,"V070",{"$f":"VLOOKUP(B57,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Guldborgsund Vand A/S"},{"$f":"VLOOKUP(B57,'V 2022'!$A$3:$I$142,9,FALSE)","v":29.343158258465792},{"$f":"VLOOKUP(B57,'V 2011'!$A$3:$I$198,9,FALSE)","v":28.244305459571528},{"$f":"E57*Nøgletal!$D$7","v":32.765995273537747},-0.10446308700521251]
[null,"V141",{"$f":"VLOOKUP(B58,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Nyhuse Vandværk a.m.b.a."},{"$f":"VLOOKUP(B58,'V 2022'!$A$3:$I$142,9,FALSE)","v":20.13506565307533},{"$f":"VLOOKUP(B58,'V 2011'!$A$3:$I$198,9,FALSE)","v":19.638562543192812},{"$f":"E58*Nøgletal!$D$7","v":22.78254101133393},-0.11620632470019589]
[null,"V068",{"$f":"VLOOKUP(B59,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Greve Vandværk A.m.b.a."},{"$f":"VLOOKUP(B59,'V 2022'!$A$3:$I$142,9,FALSE)","v":25.24699378023497},{"$f":"VLOOKUP(B59,'V 2011'!$A$3:$I$198,9,FALSE)","v":23.160850034554251},{"$f":"E59*Nøgletal!$D$7","v":26.86871885908409},-6.035736528244736E-2]
[null,"V172",{"$f":"VLOOKUP(B60,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Sorø Vand A/S"},{"$f":"VLOOKUP(B60,'V 2022'!$A$3:$I$142,9,FALSE)","v":29.117968210089842},{"$f":"VLOOKUP(B60,'V 2011'!$A$3:$I$198,9,FALSE)","v":25.640497581202492},{"$f":"E60*Nøgletal!$D$7","v":29.745338357121067},-2.1091377058786501E-2]
[null,"V149",{"$f":"VLOOKUP(B61,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Padborg Vandværk AMBA"},{"$f":"VLOOKUP(B61,'V 2022'!$A$3:$I$142,9,FALSE)","v":20.253020041465103},{"$f":"VLOOKUP(B61,'V 2011'!$A$3:$I$198,9,FALSE)","v":16.969765031098824},{"$f":"E61*Nøgletal!$D$7","v":19.686490135079616},{"$f":"(D61-F61)/F61","v":2.8777598368130621E-2}]
[null,"V167",{"$f":"VLOOKUP(B62,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Skive Vand A/S"},{"$f":"VLOOKUP(B62,'V 2022'!$A$3:$I$142,9,FALSE)","v":26.576275051831377},{"$f":"VLOOKUP(B62,'V 2011'!$A$3:$I$198,9,FALSE)","v":23.562418797512095},{"$f":"E62*Nøgletal!$D$7","v":27.334575603478495},-2.7741442290789363E-2]
[null,"V027",{"$f":"VLOOKUP(B63,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Bornholms Vand A/S"},{"$f":"VLOOKUP(B63,'V 2022'!$A$3:$I$142,9,FALSE)","v":33.749847961299238},{"$f":"VLOOKUP(B63,'V 2011'!$A$3:$I$198,9,FALSE)","v":30.11617829993089},{"$f":"E63*Nøgletal!$D$7","v":34.937540143977948},-3.3994728243151022E-2]
[null,"V071",{"$f":"VLOOKUP(B64,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Haderslev Vand A/S"},{"$f":"VLOOKUP(B64,'V 2022'!$A$3:$I$142,9,FALSE)","v":31.053503800967523},{"$f":"VLOOKUP(B64,'V 2011'!$A$3:$I$198,9,FALSE)","v":27.626468555632343},{"$f":"E64*Nøgletal!$D$7","v":32.049247570066491},-3.1069177737232685E-2]
[null,"V181",{"$f":"VLOOKUP(B65,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Sønderborg Vandforsyning A/S"},{"$f":"VLOOKUP(B65,'V 2022'!$A$3:$I$142,9,FALSE)","v":24.831043538355217},{"$f":"VLOOKUP(B65,'V 2011'!$A$3:$I$198,9,FALSE)","v":22.291043538355218},{"$f":"E65*Nøgletal!$D$7","v":25.859663225404425},-3.9776994699555715E-2]
[null,"V128",{"$f":"VLOOKUP(B66,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Løgstør Vand Amba"},{"$f":"VLOOKUP(B66,'V 2022'!$A$3:$I$142,9,FALSE)","v":20.826275051831377},{"$f":"VLOOKUP(B66,'V 2011'!$A$3:$I$198,9,FALSE)","v":23.784975812024879},{"$f":"E66*Nøgletal!$D$7","v":27.592762234976892},-0.24522688687427749]
[null,"V212",{"$f":"VLOOKUP(B67,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Vordingborg Vand A/S"},{"$f":"VLOOKUP(B67,'V 2022'!$A$3:$I$142,9,FALSE)","v":30.977242570836211},{"$f":"VLOOKUP(B67,'V 2011'!$A$3:$I$198,9,FALSE)","v":26.941333794056668},{"$f":"E67*Nøgletal!$D$7","v":31.254428154462229},-8.8686819754353399E-3]
[null,"V101",{"$f":"VLOOKUP(B68,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Høng Vandværk a.m.b.a."},{"$f":"VLOOKUP(B68,'V 2022'!$A$3:$I$142,9,FALSE)","v":25.307961299239807},{"$f":"VLOOKUP(B68,'V 2011'!$A$3:$I$198,9,FALSE)","v":22.520732550103663},{"$f":"E68*Nøgletal!$D$7","v":26.126123630462207},-3.1315871531299395E-2]
[null,"V178",{"$f":"VLOOKUP(B69,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Svendborg Vand A/S"},{"$f":"VLOOKUP(B69,'V 2022'!$A$3:$I$142,9,FALSE)","v":29.915770559778853},{"$f":"VLOOKUP(B69,'V 2011'!$A$3:$I$198,9,FALSE)","v":27.088887353144436},{"$f":"E69*Nøgletal!$D$7","v":31.425603870805613},-4.8044687294916087E-2]
[null,"V218",{"$f":"VLOOKUP(B70,'V 2022'!$A$3:$B$142,2,FALSE)","v":"AALBORG VAND A/S"},{"$f":"VLOOKUP(B70,'V 2022'!$A$3:$I$142,9,FALSE)","v":35.062909467864543},{"$f":"VLOOKUP(B70,'V 2011'!$A$3:$I$198,9,FALSE)","v":29.837125086385626},{"$f":"E70*Nøgletal!$D$7","v":34.613812719022235},1.2974495253899153E-2]
[null,"V050",{"$f":"VLOOKUP(B71,'V 2022'!$A$3:$B$142,2,FALSE)","v":"FFV Vand A/S"},{"$f":"VLOOKUP(B71,'V 2022'!$A$3:$I$142,9,FALSE)","v":30.303987560469942},{"$f":"VLOOKUP(B71,'V 2011'!$A$3:$I$198,9,FALSE)","v":26.230131306150657},{"$f":"E71*Nøgletal!$D$7","v":30.429367775809528},-4.120368726137638E-3]
[null,"V055",{"$f":"VLOOKUP(B72,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Frederiksberg Vand A/S"},{"$f":"VLOOKUP(B72,'V 2022'!$A$3:$I$142,9,FALSE)","v":26.624029025570145},{"$f":"VLOOKUP(B72,'V 2011'!$A$3:$I$198,9,FALSE)","v":24.255812024879059},{"$f":"E72*Nøgletal!$D$7","v":28.138975599900064},-5.3838014427764001E-2]
[null,"V065",{"$f":"VLOOKUP(B73,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Novafos Vand Gladsaxe A/S"},{"$f":"VLOOKUP(B73,'V 2022'!$A$3:$I$142,9,FALSE)","v":23.15},{"$f":"VLOOKUP(B73,'V 2011'!$A$3:$I$198,9,FALSE)","v":19.829999999999998},{"$f":"E73*Nøgletal!$D$7","v":23.004626090179325},6.3193337396921807E-3]
[null,"V108",{"$f":"VLOOKUP(B74,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Jammerbugt Forsyning A/S"},{"$f":"VLOOKUP(B74,'V 2022'!$A$3:$I$142,9,FALSE)","v":25.766150656530755},{"$f":"VLOOKUP(B74,'V 2011'!$A$3:$I$198,9,FALSE)","v":22.006910850034554},{"$f":"E74*Nøgletal!$D$7","v":25.530043141954383},9.2482223106144269E-3]
[null,"V014",{"$f":"VLOOKUP(B75,'V 2022'!$A$3:$B$142,2,FALSE)","v":"AQUADJURS A/S"},{"$f":"VLOOKUP(B75,'V 2022'!$A$3:$I$142,9,FALSE)","v":27.573241188666209},{"$f":"VLOOKUP(B75,'V 2011'!$A$3:$I$198,9,FALSE)","v":23.388562543192812},{"$f":"E75*Nøgletal!$D$7","v":27.132886338523669},1.6229561597260599E-2]
[null,"V052",{"$f":"VLOOKUP(B76,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Fonden Djurs Vand"},{"$f":"VLOOKUP(B76,'V 2022'!$A$3:$I$142,9,FALSE)","v":28.713628196268143},{"$f":"VLOOKUP(B76,'V 2011'!$A$3:$I$198,9,FALSE)","v":25.770131306150656},{"$f":"E76*Nøgletal!$D$7","v":29.895725415674253},-3.9540676901800124E-2]
[null,"V201",{"$f":"VLOOKUP(B77,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Vandforsyningen Østlolland a.m.b.a."},{"$f":"VLOOKUP(B77,'V 2022'!$A$3:$I$142,9,FALSE)","v":39.815563234277818},{"$f":"VLOOKUP(B77,'V 2011'!$A$3:$I$198,9,FALSE)","v":31.118569454042849},{"$f":"E77*Nøgletal!$D$7","v":36.100406190193219},0.10291177956589952]
[null,"V028",{"$f":"VLOOKUP(B78,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Borup Vandværk"},{"$f":"VLOOKUP(B78,'V 2022'!$A$3:$I$142,9,FALSE)","v":21.120850034554252},{"$f":"VLOOKUP(B78,'V 2011'!$A$3:$I$198,9,FALSE)","v":18.160850034554251},{"$f":"E78*Nøgletal!$D$7","v":21.068258422831107},2.496248653669091E-3]
[null,"V074",{"$f":"VLOOKUP(B79,'V 2022'!$A$3:$B$142,2,FALSE)","v":"HALSNÆS VAND A/S"},{"$f":"VLOOKUP(B79,'V 2022'!$A$3:$I$142,9,FALSE)","v":32.110863856254319},{"$f":"VLOOKUP(B79,'V 2011'!$A$3:$I$198,9,FALSE)","v":26.38639253628196},{"$f":"E79*Nøgletal!$D$7","v":30.610645192428898},4.9009704120724612E-2]
[null,"V062",{"$f":"VLOOKUP(B80,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Gilleleje Vandværk a.m.b.a."},{"$f":"VLOOKUP(B80,'V 2022'!$A$3:$I$142,9,FALSE)","v":31.161700069108502},{"$f":"VLOOKUP(B80,'V 2011'!$A$3:$I$198,9,FALSE)","v":26.646758811333797},{"$f":"E80*Nøgletal!$D$7","v":30.912694047903447},8.0551381519574517E-3]
[null,"V030",{"$f":"VLOOKUP(B81,'V 2022'!$A$3:$B$142,2,FALSE)","v":"BRANDE VANDVÆRK A.M.B.A"},{"$f":"VLOOKUP(B81,'V 2022'!$A$3:$I$142,9,FALSE)","v":23.204105044920528},{"$f":"VLOOKUP(B81,'V 2011'!$A$3:$I$198,9,FALSE)","v":19.914105044920525},{"$f":"E81*Nøgletal!$D$7","v":23.102195687289484},4.4112412088654013E-3]
[null,"V059",{"$f":"VLOOKUP(B82,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Furesø Vandforsyning a.m.b.a."},{"$f":"VLOOKUP(B82,'V 2022'!$A$3:$I$142,9,FALSE)","v":19.393137525915687},{"$f":"VLOOKUP(B82,'V 2011'!$A$3:$I$198,9,FALSE)","v":17.68313752591569},{"$f":"E82*Nøgletal!$D$7","v":20.514067921578881},-5.4642033942184635E-2]
[null,"V184",{"$f":"VLOOKUP(B83,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Thisted Drikkevand A/S"},{"$f":"VLOOKUP(B83,'V 2022'!$A$3:$I$142,9,FALSE)","v":26.780034554250175},{"$f":"VLOOKUP(B83,'V 2011'!$A$3:$I$198,9,FALSE)","v":23.304201796821008},{"$f":"E83*Nøgletal!$D$7","v":27.035020104183182},-9.4316759873077638E-3]
[null,"V113",{"$f":"VLOOKUP(B84,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Kerteminde Forsyning - Vand A/S"},{"$f":"VLOOKUP(B84,'V 2022'!$A$3:$I$142,9,FALSE)","v":28.588251554941255},{"$f":"VLOOKUP(B84,'V 2011'!$A$3:$I$198,9,FALSE)","v":24.541997235659988},{"$f":"E84*Nøgletal!$D$7","v":28.470976798415162},4.1190984544169744E-3]
[null,"V153",{"$f":"VLOOKUP(B85,'V 2022'!$A$3:$B$142,2,FALSE)","v":"RINGKØBING-SKJERN VAND A/S"},{"$f":"VLOOKUP(B85,'V 2022'!$A$3:$I$142,9,FALSE)","v":36.445369730476855},{"$f":"VLOOKUP(B85,'V 2011'!$A$3:$I$198,9,FALSE)","v":28.090013821700072},{"$f":"E85*Nøgletal!$D$7","v":32.587002765314139},0.11840202036836577]
[null,"V058",{"$f":"VLOOKUP(B86,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Novafos Vand Frederikssund A/S"},{"$f":"VLOOKUP(B86,'V 2022'!$A$3:$I$142,9,FALSE)","v":31.298445058742228},{"$f":"VLOOKUP(B86,'V 2011'!$A$3:$I$198,9,FALSE)","v":25.539046302695233},{"$f":"E86*Nøgletal!$D$7","v":29.627645531683342},5.6393260317366731E-2]
[null,"V165",{"$f":"VLOOKUP(B87,'V 2022'!$A$3:$B$142,2,FALSE)","v":"SK Vand A/S"},{"$f":"VLOOKUP(B87,'V 2022'!$A$3:$I$142,9,FALSE)","v":30.051700069108502},{"$f":"VLOOKUP(B87,'V 2011'!$A$3:$I$198,9,FALSE)","v":26.953870076019353},{"$f":"E87*Nøgletal!$D$7","v":31.268971395970684},-3.8929049230542946E-2]
[null,"V151",{"$f":"VLOOKUP(B88,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Vandmiljø Randers A/S"},{"$f":"VLOOKUP(B88,'V 2022'!$A$3:$I$142,9,FALSE)","v":24.456199032480992},{"$f":"VLOOKUP(B88,'V 2011'!$A$3:$I$198,9,FALSE)","v":19.994222529371111},{"$f":"E88*Nøgletal!$D$7","v":23.195139347051033},5.4367411489178535E-2]
[null,"V123",{"$f":"VLOOKUP(B89,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Lillerød Andelsvandværk a.m.b.a."},{"$f":"VLOOKUP(B89,'V 2022'!$A$3:$I$142,9,FALSE)","v":21.70313752591569},{"$f":"VLOOKUP(B89,'V 2011'!$A$3:$I$198,9,FALSE)","v":17.68313752591569},{"$f":"E89*Nøgletal!$D$7","v":20.514067921578881},5.7963618375564512E-2]
[null,"V006",{"$f":"VLOOKUP(B90,'V 2022'!$A$3:$B$142,2,FALSE)","v":"KLINTING VANDVÆRK"},{"$f":"VLOOKUP(B90,'V 2022'!$A$3:$I$142,9,FALSE)","v":20.516275051831375},{"$f":"VLOOKUP(B90,'V 2011'!$A$3:$I$198,9,FALSE)","v":16.560248790601246},{"$f":"E90*Nøgletal!$D$7","v":19.211413584877764},6.7921158491987835E-2]
[null,"V199",{"$f":"VLOOKUP(B91,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Vandcenter Syd A/S"},{"$f":"VLOOKUP(B91,'V 2022'!$A$3:$I$142,9,FALSE)","v":25.633020041465102},{"$f":"VLOOKUP(B91,'V 2011'!$A$3:$I$198,9,FALSE)","v":23.353020041465101},{"$f":"E91*Nøgletal!$D$7","v":27.091653763508258},-5.3840704402028705E-2]
[null,"V145",{"$f":"VLOOKUP(B92,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Odsherred Vand A/S"},{"$f":"VLOOKUP(B92,'V 2022'!$A$3:$I$142,9,FALSE)","v":32.855922598479616},{"$f":"VLOOKUP(B92,'V 2011'!$A$3:$I$198,9,FALSE)","v":27.185556323427782},{"$f":"E92*Nøgletal!$D$7","v":31.537748778313986},4.1796699866923706E-2]
[null,"V094",{"$f":"VLOOKUP(B93,'V 2022'!$A$3:$B$142,2,FALSE)","v":"FORS Vand Holbæk A/S"},{"$f":"VLOOKUP(B93,'V 2022'!$A$3:$I$142,9,FALSE)","v":21.428562543192811},{"$f":"VLOOKUP(B93,'V 2011'!$A$3:$I$198,9,FALSE)","v":17.29},{"$f":"E93*Nøgletal!$D$7","v":20.05799218856281},6.833038629915851E-2]
[null,"V198",{"$f":"VLOOKUP(B94,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Vandcenter Djurs a.m.b.a."},{"$f":"VLOOKUP(B94,'V 2022'!$A$3:$I$142,9,FALSE)","v":28.237843814789219},{"$f":"VLOOKUP(B94,'V 2011'!$A$3:$I$198,9,FALSE)","v":21.114105044920528},{"$f":"E94*Nøgletal!$D$7","v":24.494306191990205},0.15283297242455371]
[null,"V142",{"$f":"VLOOKUP(B95,'V 2022'!$A$3:$B$142,2,FALSE)","v":"NÆSBY VANDVÆRK"},{"$f":"VLOOKUP(B95,'V 2022'!$A$3:$I$142,9,FALSE)","v":27.076275051831377},{"$f":"VLOOKUP(B95,'V 2011'!$A$3:$I$198,9,FALSE)","v":21.353020041465104},{"$f":"E95*Nøgletal!$D$7","v":24.771469589007069},9.3042742359021005E-2]
[null,"V146",{"$f":"VLOOKUP(B96,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Otterup Vandværk"},{"$f":"VLOOKUP(B96,'V 2022'!$A$3:$I$142,9,FALSE)","v":26.38519004837595},{"$f":"VLOOKUP(B96,'V 2011'!$A$3:$I$198,9,FALSE)","v":20.660850034554251},{"$f":"E96*Nøgletal!$D$7","v":23.968488640957599},0.10082827681043965]
[null,"V007",{"$f":"VLOOKUP(B97,'V 2022'!$A$3:$B$142,2,FALSE)","v":"MARIELYST VANDVÆRK"},{"$f":"VLOOKUP(B97,'V 2022'!$A$3:$I$142,9,FALSE)","v":24.636060815480302},{"$f":"VLOOKUP(B97,'V 2011'!$A$3:$I$198,9,FALSE)","v":21.990055286800278},{"$f":"E97*Nøgletal!$D$7","v":25.510489136420148},-3.4277207162267398E-2]
[null,"V115",{"$f":"VLOOKUP(B98,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Kvarmløse-Tølløse Vandværk"},{"$f":"VLOOKUP(B98,'V 2022'!$A$3:$I$142,9,FALSE)","v":24.998562543192815},{"$f":"VLOOKUP(B98,'V 2011'!$A$3:$I$198,9,FALSE)","v":21.138562543192815},{"$f":"E98*Nøgletal!$D$7","v":24.522679142209828},1.9405848693092809E-2]
[null,"V210",{"$f":"VLOOKUP(B99,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Vildbjerg Vand A/S"},{"$f":"VLOOKUP(B99,'V 2022'!$A$3:$I$142,9,FALSE)","v":26.281700069108503},{"$f":"VLOOKUP(B99,'V 2011'!$A$3:$I$198,9,FALSE)","v":18.431237042156187},{"$f":"E99*Nøgletal!$D$7","v":21.38193225084548},0.22915458531907362]
[null,"V152",{"$f":"VLOOKUP(B100,'V 2022'!$A$3:$B$142,2,FALSE)","v":"REBILD VAND & SPILDEVAND A/S"},{"$f":"VLOOKUP(B100,'V 2022'!$A$3:$I$142,9,FALSE)","v":35.741002073255011},{"$f":"VLOOKUP(B100,'V 2011'!$A$3:$I$198,9,FALSE)","v":27.486351071181755},{"$f":"E100*Nøgletal!$D$7","v":31.886698385069909},0.12087496929408584]
[null,"V020",{"$f":"VLOOKUP(B101,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Billund Drikkevand A/S"},{"$f":"VLOOKUP(B101,'V 2022'!$A$3:$I$142,9,FALSE)","v":24.311769177608845},{"$f":"VLOOKUP(B101,'V 2011'!$A$3:$I$198,9,FALSE)","v":18.404706288873534},{"$f":"E101*Nøgletal!$D$7","v":21.351154133893477},0.1386629980351084]
[null,"V069",{"$f":"VLOOKUP(B102,'V 2022'!$A$3:$B$142,2,FALSE)","v":"GEV Vand A/S"},{"$f":"VLOOKUP(B102,'V 2022'!$A$3:$I$142,9,FALSE)","v":17.22914996544575},{"$f":"VLOOKUP(B102,'V 2011'!$A$3:$I$198,9,FALSE)","v":17.960490670352453},{"$f":"E102*Nøgletal!$D$7","v":20.83582310981404},-0.17309962391980011]
[null,"V088",{"$f":"VLOOKUP(B103,'V 2022'!$A$3:$B$142,2,FALSE)","v":"HOFOR VAND DRAGØR A/S"},{"$f":"VLOOKUP(B103,'V 2022'!$A$3:$I$142,9,FALSE)","v":30.397442985487221},{"$f":"VLOOKUP(B103,'V 2011'!$A$3:$I$198,9,FALSE)","v":23.057442985487217},{"$f":"E103*Nøgletal!$D$7","v":26.74875715969549},0.13640580771690955]
[null,"V144",{"$f":"VLOOKUP(B104,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Odder Vandværk A.m.b.a."},{"$f":"VLOOKUP(B104,'V 2022'!$A$3:$I$142,9,FALSE)","v":31.781700069108503},{"$f":"VLOOKUP(B104,'V 2011'!$A$3:$I$198,9,FALSE)","v":23.125190048375948},{"$f":"E104*Nøgletal!$D$7","v":26.827349991287175},0.18467534361129115]
[null,"V174",{"$f":"VLOOKUP(B105,'V 2022'!$A$3:$B$142,2,FALSE)","v":"STRUER ENERGI VAND A/S"},{"$f":"VLOOKUP(B105,'V 2022'!$A$3:$I$142,9,FALSE)","v":22.936924671734626},{"$f":"VLOOKUP(B105,'V 2011'!$A$3:$I$198,9,FALSE)","v":18.73094678645473},{"$f":"E105*Nøgletal!$D$7","v":21.729623153678119},5.5560168232929079E-2]
[null,"V038",{"$f":"VLOOKUP(B106,'V 2022'!$A$3:$B$142,2,FALSE)","v":"BlueKolding Vand A/S"},{"$f":"VLOOKUP(B106,'V 2022'!$A$3:$I$142,9,FALSE)","v":24.345984796129923},{"$f":"VLOOKUP(B106,'V 2011'!$A$3:$I$198,9,FALSE)","v":18.185984796129922},{"$f":"E106*Nøgletal!$D$7","v":21.097417060849974},0.15397940543670846]
[null,"V183",{"$f":"VLOOKUP(B107,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Tarup Vandværk"},{"$f":"VLOOKUP(B107,'V 2022'!$A$3:$I$142,9,FALSE)","v":27.370974429854872},{"$f":"VLOOKUP(B107,'V 2011'!$A$3:$I$198,9,FALSE)","v":20.361091914305462},{"$f":"E107*Nøgletal!$D$7","v":23.620741617567866},0.15876863110418937]
[null,"V207",{"$f":"VLOOKUP(B108,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Vestforsyning Vand A/S"},{"$f":"VLOOKUP(B108,'V 2022'!$A$3:$I$142,9,FALSE)","v":28.644277816171385},{"$f":"VLOOKUP(B108,'V 2011'!$A$3:$I$198,9,FALSE)","v":20.478514167242572},{"$f":"E108*Nøgletal!$D$7","v":23.756962244067346},0.20572140166298045]
[null,"V085",{"$f":"VLOOKUP(B109,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Hjørring Vandselskab A/S"},{"$f":"VLOOKUP(B109,'V 2022'!$A$3:$I$142,9,FALSE)","v":32.306136834830689},{"$f":"VLOOKUP(B109,'V 2011'!$A$3:$I$198,9,FALSE)","v":23.996275051831375},{"$f":"E109*Nøgletal!$D$7","v":27.837888811118475},0.16050958655771308]
[null,"V017",{"$f":"VLOOKUP(B110,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Assens Vandværk A/S"},{"$f":"VLOOKUP(B110,'V 2022'!$A$3:$I$142,9,FALSE)","v":29.053261921216308},{"$f":"VLOOKUP(B110,'V 2011'!$A$3:$I$198,9,FALSE)","v":20.726040082930201},{"$f":"E110*Nøgletal!$D$7","v":24.044115100246021},0.20833151064557301]
[null,"V015",{"$f":"VLOOKUP(B111,'V 2022'!$A$3:$B$142,2,FALSE)","v":"ARWOS VAND A/S"},{"$f":"VLOOKUP(B111,'V 2022'!$A$3:$I$142,9,FALSE)","v":28.367125086385627},{"$f":"VLOOKUP(B111,'V 2011'!$A$3:$I$198,9,FALSE)","v":21.714706288873529},{"$f":"E111*Nøgletal!$D$7","v":25.191058942692944},0.12607910413444331]
[null,"V119",{"$f":"VLOOKUP(B112,'V 2022'!$A$3:$B$142,2,FALSE)","v":"FORS Vand Lejre A/S"},{"$f":"VLOOKUP(B112,'V 2022'!$A$3:$I$142,9,FALSE)","v":29.798562543192816},{"$f":"VLOOKUP(B112,'V 2011'!$A$3:$I$198,9,FALSE)","v":20.545438838977198},{"$f":"E112*Nøgletal!$D$7","v":23.834601026188526},0.25022283823636576]
[null,"V120",{"$f":"VLOOKUP(B113,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Lemvig Vand & Spildevand A/S"},{"$f":"VLOOKUP(B113,'V 2022'!$A$3:$I$142,9,FALSE)","v":29.734015203870076},{"$f":"VLOOKUP(B113,'V 2011'!$A$3:$I$198,9,FALSE)","v":20.957719419488598},{"$f":"E113*Nøgletal!$D$7","v":24.312884465366885},0.22297357379481075]
[null,"V081",{"$f":"VLOOKUP(B114,'V 2022'!$A$3:$B$142,2,FALSE)","v":"HILLERØD VAND A/S"},{"$f":"VLOOKUP(B114,'V 2022'!$A$3:$I$142,9,FALSE)","v":27.49866620594333},{"$f":"VLOOKUP(B114,'V 2011'!$A$3:$I$198,9,FALSE)","v":20.742052522460263},{"$f":"E114*Nøgletal!$D$7","v":24.062691004642424},{"$f":"(D114-F114)/F114","v":0.1427926411321993}]
[null,"V186",{"$f":"VLOOKUP(B115,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Tistrup Vandværk"},{"$f":"VLOOKUP(B115,'V 2022'!$A$3:$I$142,9,FALSE)","v":17.134493780234969},{"$f":"VLOOKUP(B115,'V 2011'!$A$3:$I$198,9,FALSE)","v":17.774706288873531},{"$f":"E115*Nøgletal!$D$7","v":20.620296118925598},-0.16904715230986961]
[null,"V188",{"$f":"VLOOKUP(B116,'V 2022'!$A$3:$B$142,2,FALSE)","v":"TREFOR Vand A/S"},{"$f":"VLOOKUP(B116,'V 2022'!$A$3:$I$142,9,FALSE)","v":35.057125086385625},{"$f":"VLOOKUP(B116,'V 2011'!$A$3:$I$198,9,FALSE)","v":25.481216309606079},{"$f":"E116*Nøgletal!$D$7","v":29.560557414294856},0.18594262601532496]
[null,"V127",{"$f":"VLOOKUP(B117,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Læsø Vand A/S"},{"$f":"VLOOKUP(B117,'V 2022'!$A$3:$I$142,9,FALSE)","v":36.982550103662753},{"$f":"VLOOKUP(B117,'V 2011'!$A$3:$I$198,9,FALSE)","v":24.039219073946096},{"$f":"E117*Nøgletal!$D$7","v":27.887707831368477},0.32612369318012835]
[null,"V194",{"$f":"VLOOKUP(B118,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Ulfborg Vandværk Amba"},{"$f":"VLOOKUP(B118,'V 2022'!$A$3:$I$142,9,FALSE)","v":23.160539046302695},{"$f":"VLOOKUP(B118,'V 2011'!$A$3:$I$198,9,FALSE)","v":15.796993780234969},{"$f":"E118*Nøgletal!$D$7","v":18.325967486797474},0.2638098950567373]
[null,"V118",{"$f":"VLOOKUP(B119,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Langeskov Vandværk"},{"$f":"VLOOKUP(B119,'V 2022'!$A$3:$I$142,9,FALSE)","v":22.78497753973739},{"$f":"VLOOKUP(B119,'V 2011'!$A$3:$I$198,9,FALSE)","v":15.853738769868695},{"$f":"E119*Nøgletal!$D$7","v":18.391796900262676},0.23886630889295921]
[null,"V003",{"$f":"VLOOKUP(B120,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Gørlev Vandforsyning A.m.b.a."},{"$f":"VLOOKUP(B120,'V 2022'!$A$3:$I$142,9,FALSE)","v":19.599281271596404},{"$f":"VLOOKUP(B120,'V 2011'!$A$3:$I$198,9,FALSE)","v":13.933137525915688},{"$f":"E120*Nøgletal!$D$7","v":16.163722594389142},0.2125474906628152]
[null,"V208",{"$f":"VLOOKUP(B121,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Vesthimmerlands Vand A/S"},{"$f":"VLOOKUP(B121,'V 2022'!$A$3:$I$142,9,FALSE)","v":24.521333794056673},{"$f":"VLOOKUP(B121,'V 2011'!$A$3:$I$198,9,FALSE)","v":20.055286800276434},{"$f":"E121*Nøgletal!$D$7","v":23.265979524542026},5.3956648083113894E-2]
[null,"V039",{"$f":"VLOOKUP(B122,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Dianalund Vandværk"},{"$f":"VLOOKUP(B122,'V 2022'!$A$3:$I$142,9,FALSE)","v":19.393137525915687},{"$f":"VLOOKUP(B122,'V 2011'!$A$3:$I$198,9,FALSE)","v":12.637353144436767},{"$f":"E122*Nøgletal!$D$7","v":14.660493386652538},0.32281615730422314]
[null,"V008",{"$f":"VLOOKUP(B123,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Andelsselskabet Stenløse Vandværk"},{"$f":"VLOOKUP(B123,'V 2022'!$A$3:$I$142,9,FALSE)","v":21.14},{"$f":"VLOOKUP(B123,'V 2011'!$A$3:$I$198,9,FALSE)","v":14},{"$f":"E123*Nøgletal!$D$7","v":16.24128922150835},0.3016208080331631]
[null,"V205",{"$f":"VLOOKUP(B124,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Vejen Vand"},{"$f":"VLOOKUP(B124,'V 2022'!$A$3:$I$142,9,FALSE)","v":25.348562543192813},{"$f":"VLOOKUP(B124,'V 2011'!$A$3:$I$198,9,FALSE)","v":18.18313752591569},{"$f":"E124*Nøgletal!$D$7","v":21.09411396520418},0.20168889695990852]
[null,"V133",{"$f":"VLOOKUP(B125,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Midtfyns Vandforsyning A.m.b.A."},{"$f":"VLOOKUP(B125,'V 2022'!$A$3:$I$142,9,FALSE)","v":24.647360055286804},{"$f":"VLOOKUP(B125,'V 2011'!$A$3:$I$198,9,FALSE)","v":16.886392536281967},{"$f":"E125*Nøgletal!$D$7","v":19.58977036354824},0.25817503716886331]
[null,"V103",{"$f":"VLOOKUP(B126,'V 2022'!$A$3:$B$142,2,FALSE)","v":"ANDELSSELSKABET HAARBY VANDVÆRK"},{"$f":"VLOOKUP(B126,'V 2022'!$A$3:$I$142,9,FALSE)","v":35.694478230822391},{"$f":"VLOOKUP(B126,'V 2011'!$A$3:$I$198,9,FALSE)","v":22.246275051831379},{"$f":"E126*Nøgletal!$D$7","v":25.807727658429936},0.38309264198868775]
[null,"V171",{"$f":"VLOOKUP(B127,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Solrød Vandværk a.m.b.a."},{"$f":"VLOOKUP(B127,'V 2022'!$A$3:$I$142,9,FALSE)","v":28.473379405666901},{"$f":"VLOOKUP(B127,'V 2011'!$A$3:$I$198,9,FALSE)","v":18.303980649619906},{"$f":"E127*Nøgletal!$D$7","v":21.234303116812082},0.34091423905140261]
[null,"V114",{"$f":"VLOOKUP(B128,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Klemensker Vandværk"},{"$f":"VLOOKUP(B128,'V 2022'!$A$3:$I$142,9,FALSE)","v":30.139412577747063},{"$f":"VLOOKUP(B128,'V 2011'!$A$3:$I$198,9,FALSE)","v":19.024706288873531},{"$f":"E128*Nøgletal!$D$7","v":22.070411227988842},0.36560267348011283]
[null,"V179",{"$f":"VLOOKUP(B129,'V 2022'!$A$3:$B$142,2,FALSE)","v":"SVINNINGE VANDVÆRK"},{"$f":"VLOOKUP(B129,'V 2022'!$A$3:$I$142,9,FALSE)","v":24.444105044920526},{"$f":"VLOOKUP(B129,'V 2011'!$A$3:$I$198,9,FALSE)","v":13.765425017277126},{"$f":"E129*Nøgletal!$D$7","v":15.969160640184599},0.53070694169170551]
[null,"V051",{"$f":"VLOOKUP(B130,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Fjerritslev Vand Amba"},{"$f":"VLOOKUP(B130,'V 2022'!$A$3:$I$142,9,FALSE)","v":22.680974429854874},{"$f":"VLOOKUP(B130,'V 2011'!$A$3:$I$198,9,FALSE)","v":13.933137525915688},{"$f":"E130*Nøgletal!$D$7","v":16.163722594389142},0.40320240572107091]
[null,"V096",{"$f":"VLOOKUP(B131,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Hornslet Vandværk A.m.b.a"},{"$f":"VLOOKUP(B131,'V 2022'!$A$3:$I$142,9,FALSE)","v":27.000131306150656},{"$f":"VLOOKUP(B131,'V 2011'!$A$3:$I$198,9,FALSE)","v":16.43313752591569},{"$f":"E131*Nøgletal!$D$7","v":19.063952812515634},0.41629239075879687]
[null,"V041",{"$f":"VLOOKUP(B132,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Novafos Vand Egedal A/S"},{"$f":"VLOOKUP(B132,'V 2022'!$A$3:$I$142,9,FALSE)","v":25.85},{"$f":"VLOOKUP(B132,'V 2011'!$A$3:$I$198,9,FALSE)","v":16.658749136143744},{"$f":"E132*Nøgletal!$D$7","v":19.325683056333066},0.3375982584754697]
[null,"V190",{"$f":"VLOOKUP(B133,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Tønder Vand A/S"},{"$f":"VLOOKUP(B133,'V 2022'!$A$3:$I$142,9,FALSE)","v":33.931831375259158},{"$f":"VLOOKUP(B133,'V 2011'!$A$3:$I$198,9,FALSE)","v":20.129827228749139},{"$f":"E133*Nøgletal!$D$7","v":23.352453285793477},0.45303069274959956]
[null,"V018",{"$f":"VLOOKUP(B134,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Aulum Vandværk Amba"},{"$f":"VLOOKUP(B134,'V 2022'!$A$3:$I$142,9,FALSE)","v":20.394346924671737},{"$f":"VLOOKUP(B134,'V 2011'!$A$3:$I$198,9,FALSE)","v":12.641209398756047},{"$f":"E134*Nøgletal!$D$7","v":14.66496699677476},0.39068481566695845]
[null,"V112",{"$f":"VLOOKUP(B135,'V 2022'!$A$3:$B$142,2,FALSE)","v":"Kalundborg Vandforsyning A/S"},{"$f":"VLOOKUP(B135,'V 2022'!$A$3:$I$142,9,FALSE)","v":34.951361437456804},{"$f":"VLOOKUP(B135,'V 2011'!$A$3:$I$198,9,FALSE)","v":19},{"$f":"E135*Nøgletal!$D$7","v":22.041749657761333},0.58568906643714391]
[null,"V045",{"$f":"VLOOKUP(B136,'V 2022'!$A$3:$B$142,2,FALSE)","v":"FANØ VAND A/S"},{"$f":"VLOOKUP(B136,'V 2022'!$A$3:$I$142,9,FALSE)","v":32.569675190048379},{"$f":"VLOOKUP(B136,'V 2011'!$A$3:$I$198,9,FALSE)","v":16.984595715272981},{"$f":"E136*Nøgletal!$D$7","v":19.703695094438569},0.65297295933295652]

{"sheet":"Figur 4.S - udvikling","index":36,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
["Forside","ID","Selskab","Pris 22","Pris 11","Pris 11 fremskrevet til 22","pct. vis udvikling"]
[null,"S102",{"$f":"VLOOKUP(B2,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Vejen Spildevand"},{"$f":"VLOOKUP(B2,'S 2022'!$A$3:$I$200,9,FALSE)","v":48.11519004837595},{"$f":"VLOOKUP(B2,'S 2011'!$A$3:$I$121,9,FALSE)","v":46.055190048375948},{"$f":"E2*Nøgletal!$D$7","v":53.428261551943351},{"$f":"(D2-F2)/F2","v":-9.9443091525671157E-2}]
[null,"S077",{"$f":"VLOOKUP(B3,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Ringkøbing-Skjern Spildevand A/S"},{"$f":"VLOOKUP(B3,'S 2022'!$A$3:$I$200,9,FALSE)","v":41.04188666205944},{"$f":"VLOOKUP(B3,'S 2011'!$A$3:$I$121,9,FALSE)","v":46.764588804422949},{"$f":"E3*Nøgletal!$D$7","v":54.251229435538896},{"$f":"(D3-F3)/F3","v":-0.24348467142435448}]
[null,"S107",{"$f":"VLOOKUP(B4,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Vordingborg Spildevand A/S"},{"$f":"VLOOKUP(B4,'S 2022'!$A$3:$I$200,9,FALSE)","v":48.455425017277122},{"$f":"VLOOKUP(B4,'S 2011'!$A$3:$I$121,9,FALSE)","v":52.5},{"$f":"E4*Nøgletal!$D$7","v":60.904834580656313},-0.20440757534432558]
[null,"S049",{"$f":"VLOOKUP(B5,'S 2022'!$A$3:$B$200,2,FALSE)","v":"HTK Kloak A/S"},{"$f":"VLOOKUP(B5,'S 2022'!$A$3:$I$200,9,FALSE)","v":21.56},{"$f":"VLOOKUP(B5,'S 2011'!$A$3:$I$121,9,FALSE)","v":23.1},{"$f":"E5*Nøgletal!$D$7","v":26.79812721548878},-0.19546616722012009]
[null,"S022",{"$f":"VLOOKUP(B6,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Fredensborg Spildevand A/S"},{"$f":"VLOOKUP(B6,'S 2022'!$A$3:$I$200,9,FALSE)","v":40.69},{"$f":"VLOOKUP(B6,'S 2011'!$A$3:$I$121,9,FALSE)","v":43.56},{"$f":"E6*Nøgletal!$D$7","v":50.533611320635984},-0.19479334770234863]
[null,"S089",{"$f":"VLOOKUP(B7,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Stevns Spildevand A/S"},{"$f":"VLOOKUP(B7,'S 2022'!$A$3:$I$200,9,FALSE)","v":66.798106427090531},{"$f":"VLOOKUP(B7,'S 2011'!$A$3:$I$121,9,FALSE)","v":69.278756046993792},{"$f":"E7*Nøgletal!$D$7","v":80.369736704681912},-0.16886493391735563]
[null,"S003",{"$f":"VLOOKUP(B8,'S 2022'!$A$3:$B$200,2,FALSE)","v":"AQUADJURS A/S"},{"$f":"VLOOKUP(B8,'S 2022'!$A$3:$I$200,9,FALSE)","v":43.673876986869388},{"$f":"VLOOKUP(B8,'S 2011'!$A$3:$I$121,9,FALSE)","v":44.495507947477542},{"$f":"E8*Nøgletal!$D$7","v":51.61888668806472},-0.1539167194598246]
[null,"S007",{"$f":"VLOOKUP(B9,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Billund Spildevand A/S"},{"$f":"VLOOKUP(B9,'S 2022'!$A$3:$I$200,9,FALSE)","v":58.661022805805118},{"$f":"VLOOKUP(B9,'S 2011'!$A$3:$I$121,9,FALSE)","v":45.156876295784386},{"$f":"E9*Nøgletal!$D$7","v":52.386134875693486},0.11978146402671715]
[null,"S043",{"$f":"VLOOKUP(B10,'S 2022'!$A$3:$B$200,2,FALSE)","v":"HOFOR Spildevand Herlev A/S"},{"$f":"VLOOKUP(B10,'S 2022'!$A$3:$I$200,9,FALSE)","v":33.15},{"$f":"VLOOKUP(B10,'S 2011'!$A$3:$I$121,9,FALSE)","v":33.61},{"$f":"E10*Nøgletal!$D$7","v":38.990695052492548},-0.14979715146471009]
[null,"S053",{"$f":"VLOOKUP(B11,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Ishøj Spildevand A/S"},{"$f":"VLOOKUP(B11,'S 2022'!$A$3:$I$200,9,FALSE)","v":33.31},{"$f":"VLOOKUP(B11,'S 2011'!$A$3:$I$121,9,FALSE)","v":33.68},{"$f":"E11*Nøgletal!$D$7","v":39.071901498600084},-0.14746918572177825]
[null,"S083",{"$f":"VLOOKUP(B12,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Silkeborg Spildevand A/S"},{"$f":"VLOOKUP(B12,'S 2022'!$A$3:$I$200,9,FALSE)","v":47.134588804422947},{"$f":"VLOOKUP(B12,'S 2011'!$A$3:$I$121,9,FALSE)","v":39.070490670352456},{"$f":"E12*Nøgletal!$D$7","v":45.325367071674137},3.9916317277427504E-2]
[null,"S027",{"$f":"VLOOKUP(B13,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Novafos Spildevand Furesø A/S"},{"$f":"VLOOKUP(B13,'S 2022'!$A$3:$I$200,9,FALSE)","v":45.1},{"$f":"VLOOKUP(B13,'S 2011'!$A$3:$I$121,9,FALSE)","v":45.84},{"$f":"E13*Nøgletal!$D$7","v":53.178621279567345},-0.15191483128336325]
[null,"S016",{"$f":"VLOOKUP(B14,'S 2022'!$A$3:$B$200,2,FALSE)","v":"FANØ VAND A/S"},{"$f":"VLOOKUP(B14,'S 2022'!$A$3:$I$200,9,FALSE)","v":60.360366275051824},{"$f":"VLOOKUP(B14,'S 2011'!$A$3:$I$121,9,FALSE)","v":56.760587422252939},{"$f":"E14*Nøgletal!$D$7","v":65.847508336251366},-8.3331050784478625E-2]
[null,"S108",{"$f":"VLOOKUP(B15,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Ærø Vand A/S"},{"$f":"VLOOKUP(B15,'S 2022'!$A$3:$I$200,9,FALSE)","v":83.078203178991018},{"$f":"VLOOKUP(B15,'S 2011'!$A$3:$I$121,9,FALSE)","v":81.937214927436074},{"$f":"E15*Nøgletal!$D$7","v":95.054714688670046},-0.12599597556949541]
[null,"S042",{"$f":"VLOOKUP(B16,'S 2022'!$A$3:$B$200,2,FALSE)","v":"HOFOR Spildevand Dragør A/S"},{"$f":"VLOOKUP(B16,'S 2022'!$A$3:$I$200,9,FALSE)","v":38.08},{"$f":"VLOOKUP(B16,'S 2011'!$A$3:$I$121,9,FALSE)","v":37.5},{"$f":"E16*Nøgletal!$D$7","v":43.503453271897364},-0.12466718993549053]
[null,"S031",{"$f":"VLOOKUP(B17,'S 2022'!$A$3:$B$200,2,FALSE)","v":"GREVE SPILDEVAND A/S"},{"$f":"VLOOKUP(B17,'S 2022'!$A$3:$I$200,9,FALSE)","v":31.250000000000004},{"$f":"VLOOKUP(B17,'S 2011'!$A$3:$I$121,9,FALSE)","v":30.079999999999995},{"$f":"E17*Nøgletal!$D$7","v":34.895569984497932},-0.10447085363894164]
[null,"S013",{"$f":"VLOOKUP(B18,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Novafos Spildevand Egedal A/S"},{"$f":"VLOOKUP(B18,'S 2022'!$A$3:$I$200,9,FALSE)","v":42.7},{"$f":"VLOOKUP(B18,'S 2011'!$A$3:$I$121,9,FALSE)","v":43.85},{"$f":"E18*Nøgletal!$D$7","v":50.870038025938655},-0.16060609236762799]
[null,"S036",{"$f":"VLOOKUP(B19,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Hedensted Spildevand"},{"$f":"VLOOKUP(B19,'S 2022'!$A$3:$I$200,9,FALSE)","v":59.928299930891505},{"$f":"VLOOKUP(B19,'S 2011'!$A$3:$I$121,9,FALSE)","v":54.24067035245335},{"$f":"E19*Nøgletal!$D$7","v":62.924172483049148},-4.7610837519789187E-2]
[null,"S002",{"$f":"VLOOKUP(B20,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Novafos Spildevand Allerød A/S"},{"$f":"VLOOKUP(B20,'S 2022'!$A$3:$I$200,9,FALSE)","v":46.85},{"$f":"VLOOKUP(B20,'S 2011'!$A$3:$I$121,9,FALSE)","v":41.41},{"$f":"E20*Nøgletal!$D$7","v":48.039413333047193},-2.4759114454650771E-2]
[null,"S021",{"$f":"VLOOKUP(B21,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Forsyning Helsingør Spildevand A/S"},{"$f":"VLOOKUP(B21,'S 2022'!$A$3:$I$200,9,FALSE)","v":47.393876986869387},{"$f":"VLOOKUP(B21,'S 2011'!$A$3:$I$121,9,FALSE)","v":42.25},{"$f":"E21*Nøgletal!$D$7","v":49.013890686337696},-3.3052134339538922E-2]
[null,"S109",{"$f":"VLOOKUP(B22,'S 2022'!$A$3:$B$200,2,FALSE)","v":"AALBORG KLOAK A/S"},{"$f":"VLOOKUP(B22,'S 2022'!$A$3:$I$200,9,FALSE)","v":41.169730476848656},{"$f":"VLOOKUP(B22,'S 2011'!$A$3:$I$121,9,FALSE)","v":35.7524187975121},{"$f":"E22*Nøgletal!$D$7","v":41.476098147063269},-7.3866078030848962E-3]
[null,"S067",{"$f":"VLOOKUP(B23,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Middelfart Spildevand A/S"},{"$f":"VLOOKUP(B23,'S 2022'!$A$3:$I$200,9,FALSE)","v":58.529765031098826},{"$f":"VLOOKUP(B23,'S 2011'!$A$3:$I$121,9,FALSE)","v":50},{"$f":"E23*Nøgletal!$D$7","v":58.004604362529818},9.0537755466228876E-3]
[null,"S045",{"$f":"VLOOKUP(B24,'S 2022'!$A$3:$B$200,2,FALSE)","v":"HOFOR Spildevand København A/S"},{"$f":"VLOOKUP(B24,'S 2022'!$A$3:$I$200,9,FALSE)","v":20.239999999999998},{"$f":"VLOOKUP(B24,'S 2011'!$A$3:$I$121,9,FALSE)","v":17.55},{"$f":"E24*Nøgletal!$D$7","v":20.359616131247968},-5.8751663330421314E-3]
[null,"S085",{"$f":"VLOOKUP(B25,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Skanderborg Spildevand A/S"},{"$f":"VLOOKUP(B25,'S 2022'!$A$3:$I$200,9,FALSE)","v":52.632418797512102},{"$f":"VLOOKUP(B25,'S 2011'!$A$3:$I$121,9,FALSE)","v":44.59},{"$f":"E25*Nøgletal!$D$7","v":51.728506170504097},1.7474168382682218E-2]
[null,"S064",{"$f":"VLOOKUP(B26,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Lyngby-Taarbæk Spildevand A/S"},{"$f":"VLOOKUP(B26,'S 2022'!$A$3:$I$200,9,FALSE)","v":33.03},{"$f":"VLOOKUP(B26,'S 2011'!$A$3:$I$121,9,FALSE)","v":27.11},{"$f":"E26*Nøgletal!$D$7","v":31.45009648536367},5.0235251754206581E-2]
[null,"S092",{"$f":"VLOOKUP(B27,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Syddjurs Spildevand A/S"},{"$f":"VLOOKUP(B27,'S 2022'!$A$3:$I$200,9,FALSE)","v":67.70442985487216},{"$f":"VLOOKUP(B27,'S 2011'!$A$3:$I$121,9,FALSE)","v":50.116938493434695},{"$f":"E27*Nøgletal!$D$7","v":58.140263783458416},0.16450159405941431]
[null,"S035",{"$f":"VLOOKUP(B28,'S 2022'!$A$3:$B$200,2,FALSE)","v":"HALSNÆS SPILDEVAND A/S"},{"$f":"VLOOKUP(B28,'S 2022'!$A$3:$I$200,9,FALSE)","v":60.253393227366978},{"$f":"VLOOKUP(B28,'S 2011'!$A$3:$I$121,9,FALSE)","v":56.006392536281957},{"$f":"E28*Nøgletal!$D$7","v":64.972572816791555},-7.2633411066106796E-2]
[null,"S071",{"$f":"VLOOKUP(B29,'S 2022'!$A$3:$B$200,2,FALSE)","v":"NFS Spildevand A/S"},{"$f":"VLOOKUP(B29,'S 2022'!$A$3:$I$200,9,FALSE)","v":54.57856254319281},{"$f":"VLOOKUP(B29,'S 2011'!$A$3:$I$121,9,FALSE)","v":46.910850034554251},{"$f":"E29*Nøgletal!$D$7","v":54.420905931285752},2.8969861711990231E-3]
[null,"S088",{"$f":"VLOOKUP(B30,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Sorø Spildevand A/S"},{"$f":"VLOOKUP(B30,'S 2022'!$A$3:$I$200,9,FALSE)","v":62.012404975812025},{"$f":"VLOOKUP(B30,'S 2011'!$A$3:$I$121,9,FALSE)","v":54.774706288873531},{"$f":"E30*Nøgletal!$D$7","v":63.543703347197663},-2.4098349493713762E-2]
[null,"S062",{"$f":"VLOOKUP(B31,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Lemvig Vand & Spildevand A/S"},{"$f":"VLOOKUP(B31,'S 2022'!$A$3:$I$200,9,FALSE)","v":47.550511402902565},{"$f":"VLOOKUP(B31,'S 2011'!$A$3:$I$121,9,FALSE)","v":38.942418797512097},{"$f":"E31*Nøgletal!$D$7","v":45.176791905392669},5.2542896416390941E-2]
[null,"S025",{"$f":"VLOOKUP(B32,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Frederikshavn Spildevand A/S"},{"$f":"VLOOKUP(B32,'S 2022'!$A$3:$I$200,9,FALSE)","v":61.118299930891503},{"$f":"VLOOKUP(B32,'S 2011'!$A$3:$I$121,9,FALSE)","v":50.839288182446445},{"$f":"E32*Nøgletal!$D$7","v":58.978255941908877},3.6285304724684976E-2]
[null,"S061",{"$f":"VLOOKUP(B33,'S 2022'!$A$3:$B$200,2,FALSE)","v":"FORS Spildevand Lejre A/S"},{"$f":"VLOOKUP(B33,'S 2022'!$A$3:$I$200,9,FALSE)","v":62.932757429163786},{"$f":"VLOOKUP(B33,'S 2011'!$A$3:$I$121,9,FALSE)","v":52.429647546648241},{"$f":"E33*Nøgletal!$D$7","v":60.823219256204268},3.4683106201162384E-2]
[null,"S093",{"$f":"VLOOKUP(B34,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Sønderborg Spildevandsforsyning A/S"},{"$f":"VLOOKUP(B34,'S 2022'!$A$3:$I$200,9,FALSE)","v":49.5},{"$f":"VLOOKUP(B34,'S 2011'!$A$3:$I$121,9,FALSE)","v":41.13},{"$f":"E34*Nøgletal!$D$7","v":47.714587548617033},3.7418587126291029E-2]
[null,"S081",{"$f":"VLOOKUP(B35,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Novafos Spildevand Rudersdal A/S"},{"$f":"VLOOKUP(B35,'S 2022'!$A$3:$I$200,9,FALSE)","v":34},{"$f":"VLOOKUP(B35,'S 2011'!$A$3:$I$121,9,FALSE)","v":27.69},{"$f":"E35*Nøgletal!$D$7","v":32.122949895969015},5.8433304229837529E-2]
[null,"S039",{"$f":"VLOOKUP(B36,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Hillerød Spildevand A/S"},{"$f":"VLOOKUP(B36,'S 2022'!$A$3:$I$200,9,FALSE)","v":55.75},{"$f":"VLOOKUP(B36,'S 2011'!$A$3:$I$121,9,FALSE)","v":43.95},{"$f":"E36*Nøgletal!$D$7","v":50.986047234663715},9.3436401206199643E-2]
[null,"S054",{"$f":"VLOOKUP(B37,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Jammerbugt Forsyning A/S"},{"$f":"VLOOKUP(B37,'S 2022'!$A$3:$I$200,9,FALSE)","v":40.294747753973738},{"$f":"VLOOKUP(B37,'S 2011'!$A$3:$I$121,9,FALSE)","v":33.045507947477539},{"$f":"E37*Nøgletal!$D$7","v":38.335832289045392},5.1098811424217162E-2]
[null,"S034",{"$f":"VLOOKUP(B38,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Haderslev Spildevand A/S"},{"$f":"VLOOKUP(B38,'S 2022'!$A$3:$I$200,9,FALSE)","v":63.583876986869384},{"$f":"VLOOKUP(B38,'S 2011'!$A$3:$I$121,9,FALSE)","v":52.14550794747754},{"$f":"E38*Nøgletal!$D$7","v":60.493591155531782},5.108451610009955E-2]
[null,"S098",{"$f":"VLOOKUP(B39,'S 2022'!$A$3:$B$200,2,FALSE)","v":"HOFOR SPILDEVAND VALLENSBÆK A/S"},{"$f":"VLOOKUP(B39,'S 2022'!$A$3:$I$200,9,FALSE)","v":46.7},{"$f":"VLOOKUP(B39,'S 2011'!$A$3:$I$121,9,FALSE)","v":39.340000000000003},{"$f":"E39*Nøgletal!$D$7","v":45.63802271243847},2.3269572703729223E-2]
[null,"S058",{"$f":"VLOOKUP(B40,'S 2022'!$A$3:$B$200,2,FALSE)","v":"BlueKolding Spildevand A/S"},{"$f":"VLOOKUP(B40,'S 2022'!$A$3:$I$200,9,FALSE)","v":51.256268140981348},{"$f":"VLOOKUP(B40,'S 2011'!$A$3:$I$121,9,FALSE)","v":41.628369039391849},{"$f":"E40*Nøgletal!$D$7","v":48.292741527746195},6.1365880657913853E-2]
[null,"S052",{"$f":"VLOOKUP(B41,'S 2022'!$A$3:$B$200,2,FALSE)","v":"IKAST-BRANDE SPILDEVAND A/S"},{"$f":"VLOOKUP(B41,'S 2022'!$A$3:$I$200,9,FALSE)","v":51.410926053904632},{"$f":"VLOOKUP(B41,'S 2011'!$A$3:$I$121,9,FALSE)","v":40.77085003455425},{"$f":"E41*Nøgletal!$D$7","v":47.297940515567092},8.6959083070093507E-2]
[null,"S084",{"$f":"VLOOKUP(B42,'S 2022'!$A$3:$B$200,2,FALSE)","v":"SK SPILDEVAND A/S"},{"$f":"VLOOKUP(B42,'S 2022'!$A$3:$I$200,9,FALSE)","v":55.590877677954389},{"$f":"VLOOKUP(B42,'S 2011'!$A$3:$I$121,9,FALSE)","v":45.08058742225294},{"$f":"E42*Nøgletal!$D$7","v":52.297632757164401},6.2971204377101311E-2]
[null,"S076",{"$f":"VLOOKUP(B43,'S 2022'!$A$3:$B$200,2,FALSE)","v":"REBILD VAND & SPILDEVAND A/S"},{"$f":"VLOOKUP(B43,'S 2022'!$A$3:$I$200,9,FALSE)","v":59.323876986869386},{"$f":"VLOOKUP(B43,'S 2011'!$A$3:$I$121,9,FALSE)","v":37.5},{"$f":"E43*Nøgletal!$D$7","v":43.503453271897364},0.36365903221737572]
[null,"S010",{"$f":"VLOOKUP(B44,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Bornholms Spildevand A/S"},{"$f":"VLOOKUP(B44,'S 2022'!$A$3:$I$200,9,FALSE)","v":50.125190048375956},{"$f":"VLOOKUP(B44,'S 2011'!$A$3:$I$121,9,FALSE)","v":39.388562543192812},{"$f":"E44*Nøgletal!$D$7","v":45.694359734533208},9.6966679029625996E-2]
[null,"S056",{"$f":"VLOOKUP(B45,'S 2022'!$A$3:$B$200,2,FALSE)","v":"KALUNDBORG SPILDEVANDSANLÆG A/S"},{"$f":"VLOOKUP(B45,'S 2022'!$A$3:$I$200,9,FALSE)","v":55.66},{"$f":"VLOOKUP(B45,'S 2011'!$A$3:$I$121,9,FALSE)","v":36.69},{"$f":"E45*Nøgletal!$D$7","v":42.563778681224377},0.30768464935545281]
[null,"S103",{"$f":"VLOOKUP(B46,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Vejle Spildevand a/s"},{"$f":"VLOOKUP(B46,'S 2022'!$A$3:$I$200,9,FALSE)","v":51.266067726330341},{"$f":"VLOOKUP(B46,'S 2011'!$A$3:$I$121,9,FALSE)","v":38.81},{"$f":"E46*Nøgletal!$D$7","v":45.023173906195652},0.13865956747388711]
[null,"S018",{"$f":"VLOOKUP(B47,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Faxe Spildevand A/S"},{"$f":"VLOOKUP(B47,'S 2022'!$A$3:$I$200,9,FALSE)","v":65.187608845888036},{"$f":"VLOOKUP(B47,'S 2011'!$A$3:$I$121,9,FALSE)","v":36.334609536973048},{"$f":"E47*Nøgletal!$D$7","v":42.151493017182489},0.54650770778902624]
[null,"S057",{"$f":"VLOOKUP(B48,'S 2022'!$A$3:$B$200,2,FALSE)","v":"KERTEMINDE FORSYNING - SPILDEVAND A/S"},{"$f":"VLOOKUP(B48,'S 2022'!$A$3:$I$200,9,FALSE)","v":43.280926053904636},{"$f":"VLOOKUP(B48,'S 2011'!$A$3:$I$121,9,FALSE)","v":32.799999999999997},{"$f":"E48*Nøgletal!$D$7","v":38.051020461819562},0.13744455545765896]
[null,"S068",{"$f":"VLOOKUP(B49,'S 2022'!$A$3:$B$200,2,FALSE)","v":"MORSØ SPILDEVAND A/S"},{"$f":"VLOOKUP(B49,'S 2022'!$A$3:$I$200,9,FALSE)","v":63.673876986869381},{"$f":"VLOOKUP(B49,'S 2011'!$A$3:$I$121,9,FALSE)","v":48.971948859709748},{"$f":"E49*Nøgletal!$D$7","v":56.811970369390146},0.12078276062004668]
[null,"S017",{"$f":"VLOOKUP(B50,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Favrskov Spildevand A/S"},{"$f":"VLOOKUP(B50,'S 2022'!$A$3:$I$200,9,FALSE)","v":50.138562543192812},{"$f":"VLOOKUP(B50,'S 2011'!$A$3:$I$121,9,FALSE)","v":38.468935729094675},{"$f":"E50*Nøgletal!$D$7","v":44.627507944274484},0.12349008162857483]
[null,"S110",{"$f":"VLOOKUP(B51,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Aarhus Vand A/S"},{"$f":"VLOOKUP(B51,'S 2022'!$A$3:$I$200,9,FALSE)","v":37.828562543192817},{"$f":"VLOOKUP(B51,'S 2011'!$A$3:$I$121,9,FALSE)","v":28.769999999999996},{"$f":"E51*Nøgletal!$D$7","v":33.375849350199651},0.13341123236363511]
[null,"S075",{"$f":"VLOOKUP(B52,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Vandmiljø Randers A/S"},{"$f":"VLOOKUP(B52,'S 2022'!$A$3:$I$200,9,FALSE)","v":48.381036627505182},{"$f":"VLOOKUP(B52,'S 2011'!$A$3:$I$121,9,FALSE)","v":36.369999999999997},{"$f":"E52*Nøgletal!$D$7","v":42.19254921330419},0.14667251753183078]
[null,"S074",{"$f":"VLOOKUP(B53,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Odsherred Spildevand A/S"},{"$f":"VLOOKUP(B53,'S 2022'!$A$3:$I$200,9,FALSE)","v":59.711817553559086},{"$f":"VLOOKUP(B53,'S 2011'!$A$3:$I$121,9,FALSE)","v":49.467864547339325},{"$f":"E53*Nøgletal!$D$7","v":57.38727823455266},4.0506178207399809E-2]
[null,"S063",{"$f":"VLOOKUP(B54,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Lolland Spildevand A/S"},{"$f":"VLOOKUP(B54,'S 2022'!$A$3:$I$200,9,FALSE)","v":75.673876986869388},{"$f":"VLOOKUP(B54,'S 2011'!$A$3:$I$121,9,FALSE)","v":56.845507947477543},{"$f":"E54*Nøgletal!$D$7","v":65.946023965609584},0.14751235080272337]
[null,"S079",{"$f":"VLOOKUP(B55,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Ringsted Spildevand A/S"},{"$f":"VLOOKUP(B55,'S 2022'!$A$3:$I$200,9,FALSE)","v":48.49},{"$f":"VLOOKUP(B55,'S 2011'!$A$3:$I$121,9,FALSE)","v":34.769999999999996},{"$f":"E55*Nøgletal!$D$7","v":40.336401873703231},0.20213994673660762]
[null,"S072",{"$f":"VLOOKUP(B56,'S 2022'!$A$3:$B$200,2,FALSE)","v":"NK-Spildevand A/S"},{"$f":"VLOOKUP(B56,'S 2022'!$A$3:$I$200,9,FALSE)","v":65.687843814789218},{"$f":"VLOOKUP(B56,'S 2011'!$A$3:$I$121,9,FALSE)","v":48.195625431928129},{"$f":"E56*Nøgletal!$D$7","v":55.91136370367343},0.1748567636970991]
[null,"S032",{"$f":"VLOOKUP(B57,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Gribvand Spildevand A/S"},{"$f":"VLOOKUP(B57,'S 2022'!$A$3:$I$200,9,FALSE)","v":64.913876986869397},{"$f":"VLOOKUP(B57,'S 2011'!$A$3:$I$121,9,FALSE)","v":52.225888044229443},{"$f":"E57*Nøgletal!$D$7","v":60.586839469746103},7.1418769405920082E-2]
[null,"S097",{"$f":"VLOOKUP(B58,'S 2022'!$A$3:$B$200,2,FALSE)","v":"TÅRNBYFORSYNING Spildevand"},{"$f":"VLOOKUP(B58,'S 2022'!$A$3:$I$200,9,FALSE)","v":30.29},{"$f":"VLOOKUP(B58,'S 2011'!$A$3:$I$121,9,FALSE)","v":28.850000000000005},{"$f":"E58*Nøgletal!$D$7","v":33.468656717179712},-9.4974134876111851E-2]
[null,"S051",{"$f":"VLOOKUP(B59,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Novafos Spildevand Hørsholm A/S"},{"$f":"VLOOKUP(B59,'S 2022'!$A$3:$I$200,9,FALSE)","v":44},{"$f":"VLOOKUP(B59,'S 2011'!$A$3:$I$121,9,FALSE)","v":32.78},{"$f":"E59*Nøgletal!$D$7","v":38.027818620074555},0.15704769814939587]
[null,"S086",{"$f":"VLOOKUP(B60,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Skive Vand A/S"},{"$f":"VLOOKUP(B60,'S 2022'!$A$3:$I$200,9,FALSE)","v":52.61627505183138},{"$f":"VLOOKUP(B60,'S 2011'!$A$3:$I$121,9,FALSE)","v":39.268562543192807},{"$f":"E60*Nøgletal!$D$7","v":45.555148684063134},0.15500171927302889]
[null,"S012",{"$f":"VLOOKUP(B61,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Brønderslev Spildevand A/S"},{"$f":"VLOOKUP(B61,'S 2022'!$A$3:$I$200,9,FALSE)","v":45.45},{"$f":"VLOOKUP(B61,'S 2011'!$A$3:$I$121,9,FALSE)","v":33.5},{"$f":"E61*Nøgletal!$D$7","v":38.863084922894977},0.16949027824665946]
[null,"S091",{"$f":"VLOOKUP(B62,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Svendborg Spildevand A/S"},{"$f":"VLOOKUP(B62,'S 2022'!$A$3:$I$200,9,FALSE)","v":48.597788527988939},{"$f":"VLOOKUP(B62,'S 2011'!$A$3:$I$121,9,FALSE)","v":35.51},{"$f":"E62*Nøgletal!$D$7","v":41.194870018268674},0.17970486389293852]
[null,"S048",{"$f":"VLOOKUP(B63,'S 2022'!$A$3:$B$200,2,FALSE)","v":"HORSENS VAND A/S"},{"$f":"VLOOKUP(B63,'S 2022'!$A$3:$I$200,9,FALSE)","v":45.468299930891504},{"$f":"VLOOKUP(B63,'S 2011'!$A$3:$I$121,9,FALSE)","v":33.024153420870768},{"$f":"E63*Nøgletal!$D$7","v":38.311059071701891},0.18681918570286257]
[null,"S059",{"$f":"VLOOKUP(B64,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Køge Afløb A/S"},{"$f":"VLOOKUP(B64,'S 2022'!$A$3:$I$200,9,FALSE)","v":45},{"$f":"VLOOKUP(B64,'S 2011'!$A$3:$I$121,9,FALSE)","v":34.799999999999997},{"$f":"E64*Nøgletal!$D$7","v":40.371204636320755},0.11465586438099144]
[null,"S014",{"$f":"VLOOKUP(B65,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Energi Viborg Vand A/S"},{"$f":"VLOOKUP(B65,'S 2022'!$A$3:$I$200,9,FALSE)","v":45},{"$f":"VLOOKUP(B65,'S 2011'!$A$3:$I$121,9,FALSE)","v":33.630000000000003},{"$f":"E65*Nøgletal!$D$7","v":39.013896894237561},0.15343514958247095]
[null,"S029",{"$f":"VLOOKUP(B66,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Novafos Spildevand Gladsaxe A/S"},{"$f":"VLOOKUP(B66,'S 2022'!$A$3:$I$200,9,FALSE)","v":30.2},{"$f":"VLOOKUP(B66,'S 2011'!$A$3:$I$121,9,FALSE)","v":21.9},{"$f":"E66*Nøgletal!$D$7","v":25.406016710788059},0.18869480185677001]
[null,"S099",{"$f":"VLOOKUP(B67,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Vandcenter Syd A/S"},{"$f":"VLOOKUP(B67,'S 2022'!$A$3:$I$200,9,FALSE)","v":46.306275051831371},{"$f":"VLOOKUP(B67,'S 2011'!$A$3:$I$121,9,FALSE)","v":32.319281271596402},{"$f":"E67*Nøgletal!$D$7","v":37.49334246880538},{"$f":"(D67-F67)/F67","v":0.23505326553263123}]
[null,"S020",{"$f":"VLOOKUP(B68,'S 2022'!$A$3:$B$200,2,FALSE)","v":"FFV Spildevand A/S"},{"$f":"VLOOKUP(B68,'S 2022'!$A$3:$I$200,9,FALSE)","v":58.234105044920518},{"$f":"VLOOKUP(B68,'S 2011'!$A$3:$I$121,9,FALSE)","v":42.205507947477543},{"$f":"E68*Nøgletal!$D$7","v":48.962275808260856},0.18936679481502636]
[null,"S026",{"$f":"VLOOKUP(B69,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Novafos Spildevand Frederikssund A/S"},{"$f":"VLOOKUP(B69,'S 2022'!$A$3:$I$200,9,FALSE)","v":58.947166551485829},{"$f":"VLOOKUP(B69,'S 2011'!$A$3:$I$121,9,FALSE)","v":43.984105044920526},{"$f":"E69*Nøgletal!$D$7","v":51.025612227411344},0.15524662964884459]
[null,"S011",{"$f":"VLOOKUP(B70,'S 2022'!$A$3:$B$200,2,FALSE)","v":"HOFOR SPILDEVAND BRØNDBY A/S"},{"$f":"VLOOKUP(B70,'S 2022'!$A$3:$I$200,9,FALSE)","v":45.1},{"$f":"VLOOKUP(B70,'S 2011'!$A$3:$I$121,9,FALSE)","v":24},{"$f":"E70*Nøgletal!$D$7","v":27.842210094014312},0.61984267224877643]
[null,"S041",{"$f":"VLOOKUP(B71,'S 2022'!$A$3:$B$200,2,FALSE)","v":"HOFOR Spildevand Albertslund A/S"},{"$f":"VLOOKUP(B71,'S 2022'!$A$3:$I$200,9,FALSE)","v":40.4},{"$f":"VLOOKUP(B71,'S 2011'!$A$3:$I$121,9,FALSE)","v":27.68},{"$f":"E71*Nøgletal!$D$7","v":32.111348975096512},0.25812216831287993]
[null,"S095",{"$f":"VLOOKUP(B72,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Thisted Spildevand Transport A/S"},{"$f":"VLOOKUP(B72,'S 2022'!$A$3:$I$200,9,FALSE)","v":54.523876986869389},{"$f":"VLOOKUP(B72,'S 2011'!$A$3:$I$121,9,FALSE)","v":35.761548030407745},{"$f":"E72*Nøgletal!$D$7","v":41.486688897908174},0.31424990606128056]
[null,"S066",{"$f":"VLOOKUP(B73,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Mariagerfjord Vand a/s"},{"$f":"VLOOKUP(B73,'S 2022'!$A$3:$I$200,9,FALSE)","v":53.365908776779548},{"$f":"VLOOKUP(B73,'S 2011'!$A$3:$I$121,9,FALSE)","v":35.200000000000003},{"$f":"E73*Nøgletal!$D$7","v":40.835241471220996},0.30685914553461507]
[null,"S104",{"$f":"VLOOKUP(B74,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Vestforsyning Spildevand A/S"},{"$f":"VLOOKUP(B74,'S 2022'!$A$3:$I$200,9,FALSE)","v":50.214492052522459},{"$f":"VLOOKUP(B74,'S 2011'!$A$3:$I$121,9,FALSE)","v":33.165093296475469},{"$f":"E74*Nøgletal!$D$7","v":38.474562306168991},0.30513484865482393]
[null,"S033",{"$f":"VLOOKUP(B75,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Guldborgsund Spildevand A/S"},{"$f":"VLOOKUP(B75,'S 2022'!$A$3:$I$200,9,FALSE)","v":61.814291637871449},{"$f":"VLOOKUP(B75,'S 2011'!$A$3:$I$121,9,FALSE)","v":44.33148583275743},{"$f":"E75*Nøgletal!$D$7","v":51.428605930643812},0.20194375327290975]
[null,"S028",{"$f":"VLOOKUP(B76,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Novafos Spildevand Gentofte A/S"},{"$f":"VLOOKUP(B76,'S 2022'!$A$3:$I$200,9,FALSE)","v":42.05},{"$f":"VLOOKUP(B76,'S 2011'!$A$3:$I$121,9,FALSE)","v":26.64},{"$f":"E76*Nøgletal!$D$7","v":30.904853204355888},0.36062772154094086]
[null,"S044",{"$f":"VLOOKUP(B77,'S 2022'!$A$3:$B$200,2,FALSE)","v":"HOFOR Spildevand Hvidovre A/S"},{"$f":"VLOOKUP(B77,'S 2022'!$A$3:$I$200,9,FALSE)","v":43.14},{"$f":"VLOOKUP(B77,'S 2011'!$A$3:$I$121,9,FALSE)","v":28.25},{"$f":"E77*Nøgletal!$D$7","v":32.77260146482935},0.31634347204010205]
[null,"S015",{"$f":"VLOOKUP(B78,'S 2022'!$A$3:$B$200,2,FALSE)","v":"DIN Forsyning Spildevand A/S"},{"$f":"VLOOKUP(B78,'S 2022'!$A$3:$I$200,9,FALSE)","v":44.751022805805114},{"$f":"VLOOKUP(B78,'S 2011'!$A$3:$I$121,9,FALSE)","v":29.936779543883898},{"$f":"E78*Nøgletal!$D$7","v":34.729421066625228},0.28856230341284284]
[null,"S096",{"$f":"VLOOKUP(B79,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Tønder Spildevand A/S"},{"$f":"VLOOKUP(B79,'S 2022'!$A$3:$I$200,9,FALSE)","v":56.87353144436765},{"$f":"VLOOKUP(B79,'S 2011'!$A$3:$I$121,9,FALSE)","v":36.421043538355221},{"$f":"E79*Nøgletal!$D$7","v":42.251764418255355},0.34606287399905111]
[null,"S087",{"$f":"VLOOKUP(B80,'S 2022'!$A$3:$B$200,2,FALSE)","v":"SOLRØD SPILDEVAND A/S"},{"$f":"VLOOKUP(B80,'S 2022'!$A$3:$I$200,9,FALSE)","v":40},{"$f":"VLOOKUP(B80,'S 2011'!$A$3:$I$121,9,FALSE)","v":25.85},{"$f":"E80*Nøgletal!$D$7","v":29.988380455427919},0.33384995763450676]
[null,"S006",{"$f":"VLOOKUP(B81,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Assens Spildevand A/S"},{"$f":"VLOOKUP(B81,'S 2022'!$A$3:$I$200,9,FALSE)","v":73.557360055286807},{"$f":"VLOOKUP(B81,'S 2011'!$A$3:$I$121,9,FALSE)","v":47.320283344851418},{"$f":"E81*Nøgletal!$D$7","v":54.895886274818317},0.33994302755302863]
[null,"S024",{"$f":"VLOOKUP(B82,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Frederiksberg Kloak A/S"},{"$f":"VLOOKUP(B82,'S 2022'!$A$3:$I$200,9,FALSE)","v":22.05},{"$f":"VLOOKUP(B82,'S 2011'!$A$3:$I$121,9,FALSE)","v":13.68},{"$f":"E82*Nøgletal!$D$7","v":15.870059753588158},0.38940875726788499]
[null,"S080",{"$f":"VLOOKUP(B83,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Fors Spildevand Roskilde A/S"},{"$f":"VLOOKUP(B83,'S 2022'!$A$3:$I$200,9,FALSE)","v":47.574139599170699},{"$f":"VLOOKUP(B83,'S 2011'!$A$3:$I$121,9,FALSE)","v":29.59},{"$f":"E83*Nøgletal!$D$7","v":34.327124861745148},0.38590516365057703]
[null,"S040",{"$f":"VLOOKUP(B84,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Hjørring Vandselskab A/S"},{"$f":"VLOOKUP(B84,'S 2022'!$A$3:$I$200,9,FALSE)","v":61.081817553559084},{"$f":"VLOOKUP(B84,'S 2011'!$A$3:$I$121,9,FALSE)","v":39.031914305459573},{"$f":"E84*Nøgletal!$D$7","v":45.280614936007012},0.3489617497439727]
[null,"S046",{"$f":"VLOOKUP(B85,'S 2022'!$A$3:$B$200,2,FALSE)","v":"HOFOR Spildevand Rødovre A/S"},{"$f":"VLOOKUP(B85,'S 2022'!$A$3:$I$200,9,FALSE)","v":29.04},{"$f":"VLOOKUP(B85,'S 2011'!$A$3:$I$121,9,FALSE)","v":18.34},{"$f":"E85*Nøgletal!$D$7","v":21.276088880175937},0.36491251580820905]
[null,"S073",{"$f":"VLOOKUP(B86,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Odder Spildevand A/S"},{"$f":"VLOOKUP(B86,'S 2022'!$A$3:$I$200,9,FALSE)","v":47.178299930891505},{"$f":"VLOOKUP(B86,'S 2011'!$A$3:$I$121,9,FALSE)","v":31.199281271596409},{"$f":"E86*Nøgletal!$D$7","v":36.194039331084717},0.30348258450316479]
[null,"S023",{"$f":"VLOOKUP(B87,'S 2022'!$A$3:$B$200,2,FALSE)","v":"FREDERICIA SPILDEVAND OG ENERGI A/S"},{"$f":"VLOOKUP(B87,'S 2022'!$A$3:$I$200,9,FALSE)","v":41.606993780234973},{"$f":"VLOOKUP(B87,'S 2011'!$A$3:$I$121,9,FALSE)","v":22.5},{"$f":"E87*Nøgletal!$D$7","v":26.102071963138421},0.594011151260051]
[null,"S060",{"$f":"VLOOKUP(B88,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Langeland Spildevand ApS"},{"$f":"VLOOKUP(B88,'S 2022'!$A$3:$I$200,9,FALSE)","v":61.563876986869388},{"$f":"VLOOKUP(B88,'S 2011'!$A$3:$I$121,9,FALSE)","v":38.802418797512097},{"$f":"E88*Nøgletal!$D$7","v":45.014379013177589},0.36764914537301668]
[null,"S047",{"$f":"VLOOKUP(B89,'S 2022'!$A$3:$B$200,2,FALSE)","v":"FORS Spildevand Holbæk A/S"},{"$f":"VLOOKUP(B89,'S 2022'!$A$3:$I$200,9,FALSE)","v":50.722757429163785},{"$f":"VLOOKUP(B89,'S 2011'!$A$3:$I$121,9,FALSE)","v":30.5},{"$f":"E89*Nøgletal!$D$7","v":35.382808661143194},0.4335424277628549]
[null,"S030",{"$f":"VLOOKUP(B90,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Glostrup Spildevand a/s"},{"$f":"VLOOKUP(B90,'S 2022'!$A$3:$I$200,9,FALSE)","v":33.25},{"$f":"VLOOKUP(B90,'S 2011'!$A$3:$I$121,9,FALSE)","v":20.23},{"$f":"E90*Nøgletal!$D$7","v":23.468662925079567},0.41678288644504324]
[null,"S001",{"$f":"VLOOKUP(B91,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Novafos Spildevand Ballerup A/S"},{"$f":"VLOOKUP(B91,'S 2022'!$A$3:$I$200,9,FALSE)","v":34.5},{"$f":"VLOOKUP(B91,'S 2011'!$A$3:$I$121,9,FALSE)","v":19.63},{"$f":"E91*Nøgletal!$D$7","v":22.772607672729208},0.51497801638740959]
[null,"S090",{"$f":"VLOOKUP(B92,'S 2022'!$A$3:$B$200,2,FALSE)","v":"STRUER ENERGI SPILDEVAND A/S"},{"$f":"VLOOKUP(B92,'S 2022'!$A$3:$I$200,9,FALSE)","v":42.5},{"$f":"VLOOKUP(B92,'S 2011'!$A$3:$I$121,9,FALSE)","v":22.5},{"$f":"E92*Nøgletal!$D$7","v":26.102071963138421},0.62822323300689997]
[null,"S105",{"$f":"VLOOKUP(B93,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Vesthimmerlands Vand A/S"},{"$f":"VLOOKUP(B93,'S 2022'!$A$3:$I$200,9,FALSE)","v":60.426371803731861},{"$f":"VLOOKUP(B93,'S 2011'!$A$3:$I$121,9,FALSE)","v":33.499917069799579},{"$f":"E93*Nøgletal!$D$7","v":38.862988716225679},0.5548565305916181]
[null,"S004",{"$f":"VLOOKUP(B94,'S 2022'!$A$3:$B$200,2,FALSE)","v":"ARWOS SPILDEVAND A/S"},{"$f":"VLOOKUP(B94,'S 2022'!$A$3:$I$200,9,FALSE)","v":67.349046302695228},{"$f":"VLOOKUP(B94,'S 2011'!$A$3:$I$121,9,FALSE)","v":36.81928127159641},{"$f":"E94*Nøgletal!$D$7","v":42.713756861433076},0.57675304752941892]
[null,"S038",{"$f":"VLOOKUP(B95,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Herning Vand A/S"},{"$f":"VLOOKUP(B95,'S 2022'!$A$3:$I$200,9,FALSE)","v":52.423876986869381},{"$f":"VLOOKUP(B95,'S 2011'!$A$3:$I$121,9,FALSE)","v":25.63},{"$f":"E95*Nøgletal!$D$7","v":29.733160196232785},0.76314514302827219]
[null,"S065",{"$f":"VLOOKUP(B96,'S 2022'!$A$3:$B$200,2,FALSE)","v":"Læsø Vand A/S"},{"$f":"VLOOKUP(B96,'S 2022'!$A$3:$I$200,9,FALSE)","v":58.556371803731864},{"$f":"VLOOKUP(B96,'S 2011'!$A$3:$I$121,9,FALSE)","v":27.319426399447131},{"$f":"E96*Nøgletal!$D$7","v":31.693050394223668},0.8476092100747824]

{"sheet":"Figur 5.V - udvikling","index":37,"n_rows":99,"n_cols":3,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
["Forside","Kommune","pct. Vis udvikling"]
[null,{"$f":"Kommune!A40","v":"Vallensbæk Kommune"},{"$f":"IFERROR(VLOOKUP($B2,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":22.85771250863856}]
[null,{"$f":"Kommune!A73","v":"Faxe Kommune"},{"$f":"IFERROR(VLOOKUP($B3,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":22.734146510020732}]
[null,{"$f":"Kommune!A81","v":"Køge Kommune"},{"$f":"IFERROR(VLOOKUP($B4,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":26.751349808920196}]
[null,{"$f":"Kommune!A5","v":"Frederikshavn Kommune"},{"$f":"IFERROR(VLOOKUP($B5,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":24.224706288873531}]
[null,{"$f":"Kommune!A96","v":"Ishøj Kommune"},{"$f":"IFERROR(VLOOKUP($B6,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":22.057781617138907}]
[null,{"$f":"Kommune!A86","v":"Tårnby Kommune"},{"$f":"IFERROR(VLOOKUP($B7,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":19.72}]
[null,{"$f":"Kommune!A79","v":"Høje-Taastrup Kommune"},{"$f":"IFERROR(VLOOKUP($B8,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":20.46}]
[null,{"$f":"Kommune!A70","v":"Albertslund Kommune"},{"$f":"IFERROR(VLOOKUP($B9,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":23.782170006910849}]
[null,{"$f":"Kommune!A93","v":"Fredensborg Kommune"},{"$f":"IFERROR(VLOOKUP($B10,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":21.010850034554252}]
[null,{"$f":"Kommune!A60","v":"Nyborg Kommune"},{"$f":"IFERROR(VLOOKUP($B11,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":24.599728370758378}]
[null,{"$f":"Kommune!A3","v":"Ærø Kommune"},{"$f":"IFERROR(VLOOKUP($B12,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":36.634844505874227}]
[null,{"$f":"Kommune!A89","v":"Rødovre Kommune"},{"$f":"IFERROR(VLOOKUP($B13,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":21.85}]
[null,{"$f":"Kommune!A55","v":"Brønderslev Kommune"},{"$f":"IFERROR(VLOOKUP($B14,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":27.845577055977884}]
[null,{"$f":"Kommune!A88","v":"Gentofte Kommune"},{"$f":"IFERROR(VLOOKUP($B15,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":18.95}]
[null,{"$f":"Kommune!A75","v":"Randers Kommune"},{"$f":"IFERROR(VLOOKUP($B16,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":22.973392420072472}]
[null,{"$f":"Kommune!A61","v":"Skanderborg Kommune"},{"$f":"IFERROR(VLOOKUP($B17,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":26.90350380096752}]
[null,{"$f":"Kommune!A77","v":"Ringsted Kommune"},{"$f":"IFERROR(VLOOKUP($B18,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":21.304616447823079}]
[null,{"$f":"Kommune!A69","v":"Morsø Kommune"},{"$f":"IFERROR(VLOOKUP($B19,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":24.738203178991014}]
[null,{"$f":"Kommune!A37","v":"Esbjerg Kommune"},{"$f":"IFERROR(VLOOKUP($B20,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":28.571700069108502}]
[null,{"$f":"Kommune!A62","v":"Silkeborg Kommune"},{"$f":"IFERROR(VLOOKUP($B21,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":22.260466574834776}]
[null,{"$f":"Kommune!A83","v":"Herning Kommune"},{"$f":"IFERROR(VLOOKUP($B22,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":23.767087288603694}]
[null,{"$f":"Kommune!A36","v":"Roskilde Kommune"},{"$f":"IFERROR(VLOOKUP($B23,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":28.53125731550886}]
[null,{"$f":"Kommune!A59","v":"Lyngby-Taarbæk Kommune"},{"$f":"IFERROR(VLOOKUP($B24,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":22.94}]
[null,{"$f":"Kommune!A76","v":"Rudersdal Kommune"},{"$f":"IFERROR(VLOOKUP($B25,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":20.399999999999999}]
[null,{"$f":"Kommune!A42","v":"Hørsholm Kommune"},{"$f":"IFERROR(VLOOKUP($B26,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":23.25}]
[null,{"$f":"Kommune!A92","v":"Herlev Kommune"},{"$f":"IFERROR(VLOOKUP($B27,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":22.8}]
[null,{"$f":"Kommune!A82","v":"Nordfyns Kommune"},{"$f":"IFERROR(VLOOKUP($B28,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":24.93654480098245}]
[null,{"$f":"Kommune!A23","v":"Brøndby Kommune"},{"$f":"IFERROR(VLOOKUP($B29,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":27.717712508638563}]
[null,{"$f":"Kommune!A94","v":"Favrskov Kommune"},{"$f":"IFERROR(VLOOKUP($B30,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":0}]
[null,{"$f":"Kommune!A50","v":"Horsens Kommune"},{"$f":"IFERROR(VLOOKUP($B31,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":27.513386316516932}]
[null,{"$f":"Kommune!A30","v":"Langeland Kommune"},{"$f":"IFERROR(VLOOKUP($B32,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":27.517498272287494}]
[null,{"$f":"Kommune!A63","v":"Viborg Kommune"},{"$f":"IFERROR(VLOOKUP($B33,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":23.258203178991018}]
[null,{"$f":"Kommune!A98","v":"Hvidovre Kommune"},{"$f":"IFERROR(VLOOKUP($B34,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":19.559999999999999}]
[null,{"$f":"Kommune!A80","v":"Ikast-Brande Kommune"},{"$f":"IFERROR(VLOOKUP($B35,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":23.09516227495331}]
[null,{"$f":"Kommune!A4","v":"Lolland Kommune"},{"$f":"IFERROR(VLOOKUP($B36,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":37.777000691085}]
[null,{"$f":"Kommune!A68","v":"Ballerup Kommune"},{"$f":"IFERROR(VLOOKUP($B37,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":21.25}]
[null,{"$f":"Kommune!A31","v":"Aarhus Kommune"},{"$f":"IFERROR(VLOOKUP($B38,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":28.702418797512095}]
[null,{"$f":"Kommune!A90","v":"Mariagerfjord Kommune"},{"$f":"IFERROR(VLOOKUP($B39,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":22.145908776779546}]
[null,{"$f":"Kommune!A16","v":"Gribskov Kommune"},{"$f":"IFERROR(VLOOKUP($B40,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":30.160993119465228}]
[null,{"$f":"Kommune!A71","v":"Vejle Kommune"},{"$f":"IFERROR(VLOOKUP($B41,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":23.764250172771252}]
[null,{"$f":"Kommune!A66","v":"Københavns Kommune"},{"$f":"IFERROR(VLOOKUP($B42,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":24.284416033172079}]
[null,{"$f":"Kommune!A21","v":"Helsingør Kommune"},{"$f":"IFERROR(VLOOKUP($B43,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":30.687581202487905}]
[null,{"$f":"Kommune!A78","v":"Glostrup Kommune"},{"$f":"IFERROR(VLOOKUP($B44,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":23.158085694540429}]
[null,{"$f":"Kommune!A35","v":"Greve Kommune"},{"$f":"IFERROR(VLOOKUP($B45,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":25.24699378023497}]
[null,{"$f":"Kommune!A26","v":"Haderslev Kommune"},{"$f":"IFERROR(VLOOKUP($B46,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":29.643258798792111}]
[null,{"$f":"Kommune!A45","v":"Skive Kommune"},{"$f":"IFERROR(VLOOKUP($B47,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":26.576275051831377}]
[null,{"$f":"Kommune!A22","v":"Guldborgsund Kommune"},{"$f":"IFERROR(VLOOKUP($B48,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":30.00033777142243}]
[null,{"$f":"Kommune!A14","v":"Vordingborg Kommune"},{"$f":"IFERROR(VLOOKUP($B49,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":30.977242570836211}]
[null,{"$f":"Kommune!A20","v":"Bornholms Regionskommune"},{"$f":"IFERROR(VLOOKUP($B50,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":30.477078022938009}]
[null,{"$f":"Kommune!A17","v":"Svendborg Kommune"},{"$f":"IFERROR(VLOOKUP($B51,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":29.915770559778853}]
[null,{"$f":"Kommune!A25","v":"Frederiksberg Kommune"},{"$f":"IFERROR(VLOOKUP($B52,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":26.624029025570145}]
[null,{"$f":"Kommune!A64","v":"Gladsaxe Kommune"},{"$f":"IFERROR(VLOOKUP($B53,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":23.15}]
[null,{"$f":"Kommune!A19","v":"Aalborg Kommune"},{"$f":"IFERROR(VLOOKUP($B54,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":32.913196474412608}]
[null,{"$f":"Kommune!A13","v":"Ringkøbing-Skjern Kommune"},{"$f":"IFERROR(VLOOKUP($B55,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":35.597368952576709}]
[null,{"$f":"Kommune!A8","v":"Halsnæs Kommune"},{"$f":"IFERROR(VLOOKUP($B56,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":32.110863856254319}]
[null,{"$f":"Kommune!A91","v":"Furesø Kommune"},{"$f":"IFERROR(VLOOKUP($B57,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":19.393137525915687}]
[null,{"$f":"Kommune!A49","v":"Sorø Kommune"},{"$f":"IFERROR(VLOOKUP($B58,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":25.975774827318624}]
[null,{"$f":"Kommune!A52","v":"Vesthimmerlands Kommune"},{"$f":"IFERROR(VLOOKUP($B59,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":21.172154545804553}]
[null,{"$f":"Kommune!A47","v":"Thisted Kommune"},{"$f":"IFERROR(VLOOKUP($B60,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":26.780034554250175}]
[null,{"$f":"Kommune!A58","v":"Sønderborg Kommune"},{"$f":"IFERROR(VLOOKUP($B61,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":24.831043538355217}]
[null,{"$f":"Kommune!A84","v":"Jammerbugt Kommune"},{"$f":"IFERROR(VLOOKUP($B62,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":23.727558951309092}]
[null,{"$f":"Kommune!A27","v":"Frederikssund Kommune"},{"$f":"IFERROR(VLOOKUP($B63,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":31.298445058742228}]
[null,{"$f":"Kommune!A7","v":"Slagelse Kommune"},{"$f":"IFERROR(VLOOKUP($B64,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":30.051700069108502}]
[null,{"$f":"Kommune!A97","v":"Allerød Kommune"},{"$f":"IFERROR(VLOOKUP($B65,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":21.70313752591569}]
[null,{"$f":"Kommune!A48","v":"Odense Kommune"},{"$f":"IFERROR(VLOOKUP($B66,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":25.73265999838685}]
[null,{"$f":"Kommune!A51","v":"Aabenraa Kommune"},{"$f":"IFERROR(VLOOKUP($B67,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":25.652636795144829}]
[null,{"$f":"Kommune!A44","v":"Kerteminde Kommune"},{"$f":"IFERROR(VLOOKUP($B68,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":27.012047274021228}]
[null,{"$f":"Kommune!A54","v":"Norddjurs Kommune"},{"$f":"IFERROR(VLOOKUP($B69,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":28.096103009682533}]
[null,{"$f":"Kommune!A32","v":"Næstved Kommune"},{"$f":"IFERROR(VLOOKUP($B70,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":27.488052794460053}]
[null,{"$f":"Kommune!A6","v":"Odsherred Kommune"},{"$f":"IFERROR(VLOOKUP($B71,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":32.855922598479616}]
[null,{"$f":"Kommune!A95","v":"Holbæk Kommune"},{"$f":"IFERROR(VLOOKUP($B72,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":21.808199433222207}]
[null,{"$f":"Kommune!A24","v":"Syddjurs Kommune"},{"$f":"IFERROR(VLOOKUP($B73,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":27.957057677075348}]
[null,{"$f":"Kommune!A72","v":"Billund Kommune"},{"$f":"IFERROR(VLOOKUP($B74,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":19.595120294251046}]
[null,{"$f":"Kommune!A53","v":"Faaborg-Midtfyn Kommune"},{"$f":"IFERROR(VLOOKUP($B75,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":26.061406862056621}]
[null,{"$f":"Kommune!A28","v":"Dragør Kommune"},{"$f":"IFERROR(VLOOKUP($B76,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":30.397442985487221}]
[null,{"$f":"Kommune!A39","v":"Odder Kommune"},{"$f":"IFERROR(VLOOKUP($B77,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":31.781700069108503}]
[null,{"$f":"Kommune!A56","v":"Struer Kommune"},{"$f":"IFERROR(VLOOKUP($B78,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":22.936924671734626}]
[null,{"$f":"Kommune!A41","v":"Hillerød Kommune"},{"$f":"IFERROR(VLOOKUP($B79,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":26.545311038765327}]
[null,{"$f":"Kommune!A67","v":"Vejen Kommune"},{"$f":"IFERROR(VLOOKUP($B80,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":25.096265006148307}]
[null,{"$f":"Kommune!A34","v":"Holstebro Kommune"},{"$f":"IFERROR(VLOOKUP($B81,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":28.228335494514209}]
[null,{"$f":"Kommune!A15","v":"Hjørring Kommune"},{"$f":"IFERROR(VLOOKUP($B82,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":32.306136834830689}]
[null,{"$f":"Kommune!A33","v":"Lejre Kommune"},{"$f":"IFERROR(VLOOKUP($B83,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":29.798562543192816}]
[null,{"$f":"Kommune!A29","v":"Lemvig Kommune"},{"$f":"IFERROR(VLOOKUP($B84,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":29.734015203870076}]
[null,{"$f":"Kommune!A9","v":"Fredericia Kommune"},{"$f":"IFERROR(VLOOKUP($B85,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":35.057125086385625}]
[null,{"$f":"Kommune!A10","v":"Middelfart Kommune"},{"$f":"IFERROR(VLOOKUP($B86,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":35.057125086385625}]
[null,{"$f":"Kommune!A12","v":"Læsø Kommune"},{"$f":"IFERROR(VLOOKUP($B87,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":36.982550103662753}]
[null,{"$f":"Kommune!A11","v":"Kolding Kommune"},{"$f":"IFERROR(VLOOKUP($B88,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":34.598580586268817}]
[null,{"$f":"Kommune!A43","v":"Assens Kommune"},{"$f":"IFERROR(VLOOKUP($B89,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":31.255486434199575}]
[null,{"$f":"Kommune!A38","v":"Solrød Kommune"},{"$f":"IFERROR(VLOOKUP($B90,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":28.473379405666901}]
[null,{"$f":"Kommune!A74","v":"Egedal Kommune"},{"$f":"IFERROR(VLOOKUP($B91,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":24.400122150967494}]
[null,{"$f":"Kommune!A46","v":"Tønder Kommune"},{"$f":"IFERROR(VLOOKUP($B92,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":33.931831375259158}]
[null,{"$f":"Kommune!A85","v":"Kalundborg Kommune"},{"$f":"IFERROR(VLOOKUP($B93,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":25.401257213500138}]
[null,{"$f":"Kommune!A99","v":"Rebild Kommune"},{"$f":"IFERROR(VLOOKUP($B94,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":35.741002073255011}]
[null,{"$f":"Kommune!A57","v":"Varde Kommune"},{"$f":"IFERROR(VLOOKUP($B95,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":26.166374429545339}]
[null,{"$f":"Kommune!A18","v":"Fanø Kommune"},{"$f":"IFERROR(VLOOKUP($B96,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":32.569675190048379}]
[null,{"$f":"Kommune!A65","v":"Hedensted Kommune"},{"$f":"IFERROR(VLOOKUP($B97,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":0}]
[null,{"$f":"Kommune!A87","v":"Stevns Kommune"},{"$f":"IFERROR(VLOOKUP($B98,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":0}]
[null,{"$f":"Kommune!A100","v":"Samsø Kommune"},{"$f":"IFERROR(VLOOKUP($B99,Kommune!$A$1:$BZ$100,37,FALSE),\"-\")","v":0}]

{"sheet":"Figur 5.S - udvikling","index":38,"n_rows":99,"n_cols":3,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
["Forside","Kommune","udvikling"]
[null,{"$f":"Kommune!A67","v":"Vejen Kommune"},{"$f":"IFERROR(VLOOKUP($B2,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":48.11519004837595}]
[null,{"$f":"Kommune!A13","v":"Ringkøbing-Skjern Kommune"},{"$f":"IFERROR(VLOOKUP($B3,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":41.04188666205944}]
[null,{"$f":"Kommune!A14","v":"Vordingborg Kommune"},{"$f":"IFERROR(VLOOKUP($B4,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":48.455425017277122}]
[null,{"$f":"Kommune!A79","v":"Høje-Taastrup Kommune"},{"$f":"IFERROR(VLOOKUP($B5,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":21.56}]
[null,{"$f":"Kommune!A93","v":"Fredensborg Kommune"},{"$f":"IFERROR(VLOOKUP($B6,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":40.69}]
[null,{"$f":"Kommune!A87","v":"Stevns Kommune"},{"$f":"IFERROR(VLOOKUP($B7,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":66.798106427090531}]
[null,{"$f":"Kommune!A54","v":"Norddjurs Kommune"},{"$f":"IFERROR(VLOOKUP($B8,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":43.673876986869388}]
[null,{"$f":"Kommune!A72","v":"Billund Kommune"},{"$f":"IFERROR(VLOOKUP($B9,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":58.661022805805118}]
[null,{"$f":"Kommune!A92","v":"Herlev Kommune"},{"$f":"IFERROR(VLOOKUP($B10,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":33.15}]
[null,{"$f":"Kommune!A96","v":"Ishøj Kommune"},{"$f":"IFERROR(VLOOKUP($B11,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":33.31}]
[null,{"$f":"Kommune!A62","v":"Silkeborg Kommune"},{"$f":"IFERROR(VLOOKUP($B12,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":47.134588804422947}]
[null,{"$f":"Kommune!A91","v":"Furesø Kommune"},{"$f":"IFERROR(VLOOKUP($B13,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":0}]
[null,{"$f":"Kommune!A18","v":"Fanø Kommune"},{"$f":"IFERROR(VLOOKUP($B14,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":60.360366275051824}]
[null,{"$f":"Kommune!A3","v":"Ærø Kommune"},{"$f":"IFERROR(VLOOKUP($B15,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":83.078203178991018}]
[null,{"$f":"Kommune!A28","v":"Dragør Kommune"},{"$f":"IFERROR(VLOOKUP($B16,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":38.08}]
[null,{"$f":"Kommune!A35","v":"Greve Kommune"},{"$f":"IFERROR(VLOOKUP($B17,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":31.250000000000004}]
[null,{"$f":"Kommune!A74","v":"Egedal Kommune"},{"$f":"IFERROR(VLOOKUP($B18,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":42.7}]
[null,{"$f":"Kommune!A65","v":"Hedensted Kommune"},{"$f":"IFERROR(VLOOKUP($B19,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":59.928299930891505}]
[null,{"$f":"Kommune!A97","v":"Allerød Kommune"},{"$f":"IFERROR(VLOOKUP($B20,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":46.85}]
[null,{"$f":"Kommune!A21","v":"Helsingør Kommune"},{"$f":"IFERROR(VLOOKUP($B21,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":47.393876986869387}]
[null,{"$f":"Kommune!A19","v":"Aalborg Kommune"},{"$f":"IFERROR(VLOOKUP($B22,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":41.169730476848656}]
[null,{"$f":"Kommune!A10","v":"Middelfart Kommune"},{"$f":"IFERROR(VLOOKUP($B23,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":58.529765031098826}]
[null,{"$f":"Kommune!A66","v":"Københavns Kommune"},{"$f":"IFERROR(VLOOKUP($B24,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":20.239999999999998}]
[null,{"$f":"Kommune!A61","v":"Skanderborg Kommune"},{"$f":"IFERROR(VLOOKUP($B25,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":52.632418797512102}]
[null,{"$f":"Kommune!A59","v":"Lyngby-Taarbæk Kommune"},{"$f":"IFERROR(VLOOKUP($B26,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":33.03}]
[null,{"$f":"Kommune!A24","v":"Syddjurs Kommune"},{"$f":"IFERROR(VLOOKUP($B27,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":67.70442985487216}]
[null,{"$f":"Kommune!A8","v":"Halsnæs Kommune"},{"$f":"IFERROR(VLOOKUP($B28,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":60.253393227366978}]
[null,{"$f":"Kommune!A60","v":"Nyborg Kommune"},{"$f":"IFERROR(VLOOKUP($B29,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":54.57856254319281}]
[null,{"$f":"Kommune!A57","v":"Varde Kommune"},{"$f":"IFERROR(VLOOKUP($B30,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":44.751022805805114}]
[null,{"$f":"Kommune!A49","v":"Sorø Kommune"},{"$f":"IFERROR(VLOOKUP($B31,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":62.012404975812025}]
[null,{"$f":"Kommune!A29","v":"Lemvig Kommune"},{"$f":"IFERROR(VLOOKUP($B32,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":47.550511402902565}]
[null,{"$f":"Kommune!A5","v":"Frederikshavn Kommune"},{"$f":"IFERROR(VLOOKUP($B33,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":61.118299930891503}]
[null,{"$f":"Kommune!A33","v":"Lejre Kommune"},{"$f":"IFERROR(VLOOKUP($B34,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":62.932757429163786}]
[null,{"$f":"Kommune!A58","v":"Sønderborg Kommune"},{"$f":"IFERROR(VLOOKUP($B35,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":49.5}]
[null,{"$f":"Kommune!A76","v":"Rudersdal Kommune"},{"$f":"IFERROR(VLOOKUP($B36,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":0}]
[null,{"$f":"Kommune!A41","v":"Hillerød Kommune"},{"$f":"IFERROR(VLOOKUP($B37,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":55.75}]
[null,{"$f":"Kommune!A84","v":"Jammerbugt Kommune"},{"$f":"IFERROR(VLOOKUP($B38,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":40.294747753973738}]
[null,{"$f":"Kommune!A26","v":"Haderslev Kommune"},{"$f":"IFERROR(VLOOKUP($B39,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":63.583876986869384}]
[null,{"$f":"Kommune!A40","v":"Vallensbæk Kommune"},{"$f":"IFERROR(VLOOKUP($B40,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":46.7}]
[null,{"$f":"Kommune!A11","v":"Kolding Kommune"},{"$f":"IFERROR(VLOOKUP($B41,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":51.256268140981348}]
[null,{"$f":"Kommune!A80","v":"Ikast-Brande Kommune"},{"$f":"IFERROR(VLOOKUP($B42,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":51.410926053904632}]
[null,{"$f":"Kommune!A7","v":"Slagelse Kommune"},{"$f":"IFERROR(VLOOKUP($B43,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":55.590877677954389}]
[null,{"$f":"Kommune!A99","v":"Rebild Kommune"},{"$f":"IFERROR(VLOOKUP($B44,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":59.323876986869386}]
[null,{"$f":"Kommune!A20","v":"Bornholms Regionskommune"},{"$f":"IFERROR(VLOOKUP($B45,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":50.125190048375956}]
[null,{"$f":"Kommune!A85","v":"Kalundborg Kommune"},{"$f":"IFERROR(VLOOKUP($B46,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":55.66}]
[null,{"$f":"Kommune!A71","v":"Vejle Kommune"},{"$f":"IFERROR(VLOOKUP($B47,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":51.266067726330341}]
[null,{"$f":"Kommune!A73","v":"Faxe Kommune"},{"$f":"IFERROR(VLOOKUP($B48,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":65.187608845888036}]
[null,{"$f":"Kommune!A44","v":"Kerteminde Kommune"},{"$f":"IFERROR(VLOOKUP($B49,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":43.280926053904636}]
[null,{"$f":"Kommune!A69","v":"Morsø Kommune"},{"$f":"IFERROR(VLOOKUP($B50,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":63.673876986869381}]
[null,{"$f":"Kommune!A94","v":"Favrskov Kommune"},{"$f":"IFERROR(VLOOKUP($B51,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":50.138562543192812}]
[null,{"$f":"Kommune!A31","v":"Aarhus Kommune"},{"$f":"IFERROR(VLOOKUP($B52,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":37.828562543192817}]
[null,{"$f":"Kommune!A75","v":"Randers Kommune"},{"$f":"IFERROR(VLOOKUP($B53,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":48.381036627505182}]
[null,{"$f":"Kommune!A6","v":"Odsherred Kommune"},{"$f":"IFERROR(VLOOKUP($B54,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":59.711817553559086}]
[null,{"$f":"Kommune!A4","v":"Lolland Kommune"},{"$f":"IFERROR(VLOOKUP($B55,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":75.673876986869388}]
[null,{"$f":"Kommune!A77","v":"Ringsted Kommune"},{"$f":"IFERROR(VLOOKUP($B56,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":48.49}]
[null,{"$f":"Kommune!A32","v":"Næstved Kommune"},{"$f":"IFERROR(VLOOKUP($B57,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":65.687843814789218}]
[null,{"$f":"Kommune!A16","v":"Gribskov Kommune"},{"$f":"IFERROR(VLOOKUP($B58,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":64.913876986869397}]
[null,{"$f":"Kommune!A86","v":"Tårnby Kommune"},{"$f":"IFERROR(VLOOKUP($B59,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":30.29}]
[null,{"$f":"Kommune!A42","v":"Hørsholm Kommune"},{"$f":"IFERROR(VLOOKUP($B60,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":44}]
[null,{"$f":"Kommune!A45","v":"Skive Kommune"},{"$f":"IFERROR(VLOOKUP($B61,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":52.61627505183138}]
[null,{"$f":"Kommune!A55","v":"Brønderslev Kommune"},{"$f":"IFERROR(VLOOKUP($B62,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":45.45}]
[null,{"$f":"Kommune!A17","v":"Svendborg Kommune"},{"$f":"IFERROR(VLOOKUP($B63,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":48.597788527988939}]
[null,{"$f":"Kommune!A50","v":"Horsens Kommune"},{"$f":"IFERROR(VLOOKUP($B64,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":45.468299930891504}]
[null,{"$f":"Kommune!A81","v":"Køge Kommune"},{"$f":"IFERROR(VLOOKUP($B65,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":45}]
[null,{"$f":"Kommune!A63","v":"Viborg Kommune"},{"$f":"IFERROR(VLOOKUP($B66,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":45}]
[null,{"$f":"Kommune!A64","v":"Gladsaxe Kommune"},{"$f":"IFERROR(VLOOKUP($B67,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":30.2}]
[null,{"$f":"Kommune!A48","v":"Odense Kommune"},{"$f":"IFERROR(VLOOKUP($B68,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":46.306275051831371}]
[null,{"$f":"Kommune!A82","v":"Nordfyns Kommune"},{"$f":"IFERROR(VLOOKUP($B69,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":46.306275051831371}]
[null,{"$f":"Kommune!A53","v":"Faaborg-Midtfyn Kommune"},{"$f":"IFERROR(VLOOKUP($B70,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":58.234105044920518}]
[null,{"$f":"Kommune!A27","v":"Frederikssund Kommune"},{"$f":"IFERROR(VLOOKUP($B71,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":0}]
[null,{"$f":"Kommune!A23","v":"Brøndby Kommune"},{"$f":"IFERROR(VLOOKUP($B72,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":45.1}]
[null,{"$f":"Kommune!A70","v":"Albertslund Kommune"},{"$f":"IFERROR(VLOOKUP($B73,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":40.4}]
[null,{"$f":"Kommune!A47","v":"Thisted Kommune"},{"$f":"IFERROR(VLOOKUP($B74,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":54.523876986869389}]
[null,{"$f":"Kommune!A90","v":"Mariagerfjord Kommune"},{"$f":"IFERROR(VLOOKUP($B75,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":53.365908776779548}]
[null,{"$f":"Kommune!A34","v":"Holstebro Kommune"},{"$f":"IFERROR(VLOOKUP($B76,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":50.214492052522459}]
[null,{"$f":"Kommune!A22","v":"Guldborgsund Kommune"},{"$f":"IFERROR(VLOOKUP($B77,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":61.814291637871449}]
[null,{"$f":"Kommune!A88","v":"Gentofte Kommune"},{"$f":"IFERROR(VLOOKUP($B78,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":42.05}]
[null,{"$f":"Kommune!A98","v":"Hvidovre Kommune"},{"$f":"IFERROR(VLOOKUP($B79,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":43.14}]
[null,{"$f":"Kommune!A37","v":"Esbjerg Kommune"},{"$f":"IFERROR(VLOOKUP($B80,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":44.751022805805114}]
[null,{"$f":"Kommune!A46","v":"Tønder Kommune"},{"$f":"IFERROR(VLOOKUP($B81,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":56.87353144436765}]
[null,{"$f":"Kommune!A38","v":"Solrød Kommune"},{"$f":"IFERROR(VLOOKUP($B82,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":40}]
[null,{"$f":"Kommune!A43","v":"Assens Kommune"},{"$f":"IFERROR(VLOOKUP($B83,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":73.557360055286807}]
[null,{"$f":"Kommune!A25","v":"Frederiksberg Kommune"},{"$f":"IFERROR(VLOOKUP($B84,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":22.05}]
[null,{"$f":"Kommune!A36","v":"Roskilde Kommune"},{"$f":"IFERROR(VLOOKUP($B85,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":47.574139599170699}]
[null,{"$f":"Kommune!A15","v":"Hjørring Kommune"},{"$f":"IFERROR(VLOOKUP($B86,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":61.081817553559084}]
[null,{"$f":"Kommune!A89","v":"Rødovre Kommune"},{"$f":"IFERROR(VLOOKUP($B87,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":29.04}]
[null,{"$f":"Kommune!A39","v":"Odder Kommune"},{"$f":"IFERROR(VLOOKUP($B88,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":47.178299930891505}]
[null,{"$f":"Kommune!A9","v":"Fredericia Kommune"},{"$f":"IFERROR(VLOOKUP($B89,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":41.606993780234973}]
[null,{"$f":"Kommune!A30","v":"Langeland Kommune"},{"$f":"IFERROR(VLOOKUP($B90,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":61.563876986869388}]
[null,{"$f":"Kommune!A95","v":"Holbæk Kommune"},{"$f":"IFERROR(VLOOKUP($B91,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":50.722757429163785}]
[null,{"$f":"Kommune!A78","v":"Glostrup Kommune"},{"$f":"IFERROR(VLOOKUP($B92,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":33.25}]
[null,{"$f":"Kommune!A68","v":"Ballerup Kommune"},{"$f":"IFERROR(VLOOKUP($B93,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":34.5}]
[null,{"$f":"Kommune!A56","v":"Struer Kommune"},{"$f":"IFERROR(VLOOKUP($B94,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":42.5}]
[null,{"$f":"Kommune!A52","v":"Vesthimmerlands Kommune"},{"$f":"IFERROR(VLOOKUP($B95,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":60.426371803731861}]
[null,{"$f":"Kommune!A51","v":"Aabenraa Kommune"},{"$f":"IFERROR(VLOOKUP($B96,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":67.349046302695228}]
[null,{"$f":"Kommune!A83","v":"Herning Kommune"},{"$f":"IFERROR(VLOOKUP($B97,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":52.423876986869381}]
[null,{"$f":"Kommune!A12","v":"Læsø Kommune"},{"$f":"IFERROR(VLOOKUP($B98,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":58.556371803731864}]
[null,{"$f":"Kommune!A100","v":"Samsø Kommune"},{"$f":"IFERROR(VLOOKUP($B99,Kommune!$A$1:$BZ$100,74,FALSE),\"-\")","v":0}]

{"sheet":"Figur 6.V - udvikling","index":39,"n_rows":7,"n_cols":5,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Forside","region","pris 2011","pris 2022","udvikling"]
[null,"Region Hovedstaden",{"$f":"VLOOKUP(B2,Region!$A$23:$B$29,2,FALSE)","v":27.309699152379608},{"$f":"VLOOKUP(B2,Region!$A$23:$M$29,13,FALSE)","v":23.984693574205235},{"$f":"(D2-C2)/C2","v":-0.12175182009958728}]
[null,"Region Nordjylland",{"$f":"VLOOKUP(B3,Region!$A$23:$B$29,2,FALSE)","v":30.174227605091772},{"$f":"VLOOKUP(B3,Region!$A$23:$M$29,13,FALSE)","v":28.585709341106593},{"$f":"(D3-C3)/C3","v":-5.2644869150424364E-2}]
[null,"Region Midtjylland",{"$f":"VLOOKUP(B4,Region!$A$23:$B$29,2,FALSE)","v":28.031838329185387},{"$f":"VLOOKUP(B4,Region!$A$23:$M$29,13,FALSE)","v":27.094994928860096},-3.3420690763255975E-2]
[null,"Hele Danmark",{"$f":"VLOOKUP(B5,Region!$A$23:$B$29,2,FALSE)","v":27.77426423307433},{"$f":"VLOOKUP(B5,Region!$A$23:$M$29,13,FALSE)","v":26.226306154852203},-5.5733540418283246E-2]
[null,"Region Sjælland",{"$f":"VLOOKUP(B6,Region!$A$23:$B$29,2,FALSE)","v":27.787325709860465},{"$f":"VLOOKUP(B6,Region!$A$23:$M$29,13,FALSE)","v":26.874569594621022},-3.2847929475831025E-2]
[null,"Region Syddanmark",{"$f":"VLOOKUP(B7,Region!$A$23:$B$29,2,FALSE)","v":27.18885088581186},{"$f":"VLOOKUP(B7,Region!$A$23:$M$29,13,FALSE)","v":28.535843560326665},{"$f":"(D7-C7)/C7","v":4.9542096507569404E-2}]

{"sheet":"Figur 6.S - udvikling","index":40,"n_rows":7,"n_cols":5,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Forside","region","pris 2011","pris 2022","udvikling"]
[null,"Region Hovedstaden",{"$f":"VLOOKUP(B2,Region!$O$23:$P$29,2,FALSE)","v":30.727557096840862},{"$f":"VLOOKUP(B2,Region!$O$23:$AA$29,13,FALSE)","v":32.958295751275557},{"$f":"(D2-C2)/C2","v":7.2597331685181066E-2}]
[null,"Region Midtjylland",{"$f":"VLOOKUP(B3,Region!$O$23:$P$29,2,FALSE)","v":40.697918448880216},{"$f":"VLOOKUP(B3,Region!$O$23:$AA$29,13,FALSE)","v":46.032488189884155},0.13107721338880213]
[null,"Region Nordjylland",{"$f":"VLOOKUP(B4,Region!$O$23:$P$29,2,FALSE)","v":44.126836079817892},{"$f":"VLOOKUP(B4,Region!$O$23:$AA$29,13,FALSE)","v":50.528570469608091},0.1450757624727628]
[null,"Hele Danmark",{"$f":"VLOOKUP(B5,Region!$O$23:$P$29,2,FALSE)","v":39.259950772159371},{"$f":"VLOOKUP(B5,Region!$O$23:$AA$29,13,FALSE)","v":44.547945956883012},0.13469184450617158]
[null,"Region Sjælland",{"$f":"VLOOKUP(B6,Region!$O$23:$P$29,2,FALSE)","v":47.445161290323149},{"$f":"VLOOKUP(B6,Region!$O$23:$AA$29,13,FALSE)","v":54.917090958773095},0.15748559948459717]
[null,"Region Syddanmark",{"$f":"VLOOKUP(B7,Region!$O$23:$P$29,2,FALSE)","v":43.198624999265157},{"$f":"VLOOKUP(B7,Region!$O$23:$AA$29,13,FALSE)","v":51.108368196521205},0.18310173523788315]

{"sheet":"Figur 7 - Udvikling i priser","index":41,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Forside"]