{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Rankning Mjölkintäkt","Diagram"],"not_rendered":{"charts":4,"images":1,"macros":1,"external_links":0,"defined_names":5,"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":"Rankning Mjölkintäkt","index":0,"n_rows":65,"n_cols":29,"rows_kept":65,"cut":false,"hidden":false,"merged":[[10,6,10,12],[10,26,10,28],[10,13,10,19],[10,20,10,25],[1,12,1,18]]}
[]
[null,null,null,"Avkastning senaste 12-mån",null,null,null,null,null,null,null,null,"Priser (oktober 2024)",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(2,1/('Rankning Mjölkintäkt'!$W$14:$W$358<>\"\"),'Rankning Mjölkintäkt'!$A$14:$A$401)","v":38}]
[null,null,null,"Rangering kg mjölk / kg ECM / kg f+p / total intäkt / intäkt minus foder",null,null,null,null,null,null,null,null,"Pris per kg fett",null,77.06,"Kvalitetstillägg",null,0.04,null,null,null,null,{"$f":"LOOKUP(2,1/('Rankning Mjölkintäkt'!$W$14:$W$358<>\"\"),'Rankning Mjölkintäkt'!$A$14:$A$401)-12","v":26}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pris per kg protein",null,69.349999999999994,"Hållbarhet, icke GMO, Klimat",null,5.1560000000000002E-2,"av intäkt från råvaran"]
[null,null,null,null,null,null,null,null,null,null," ",null,"Avdrag eller tillägg per kg mjölk ",null,{"$f":"-0.2106","v":-0.21060000000000001},"Logistiktillägg",null,3.1E-2,"kr per kg mjölk"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nationellt stöd",null,0.78,"Efterlikvid",null,0.17100000000000001,"kr per kg mjölk"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Foderkostnad SEK/ECM",null,1.99]
[null,null,null,null,null,null,null,null,null,null,null,null,"Antal kor som ska rankas",null,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O8-W3<0,,O8-W3)","v":0}]
[]
[null,"Grunduppgifter",null,null,null,"Provmjölkning","12-m avkastning",null,null,null,null,null,null,"Resultat - intäkter",null,null,null,null,null,null,"Resultat - ranking",null,null,null,null,null,"Foder"]
[null,"Se-Id","Löpnr","Kort namn","Kalvn.nr","Sen. provmj.datum","Mjölk, kg","ECM, kg","Fett %","kg fett","Protein %","kg protein","kg fett + protein","Intäkt för mjölkråvara och ev stöd","Intäkt med kvalitetstillägg","Intäkt med kvalitet och hållbarhet ","Intäkt med kvalitet, hållbarhet och logistik","Inkl. efterlikvid och konsolidering","Kons mjölkpris per kg mjölk utan tillägg","Kons mjölkpris med tillägg","Rank kg mjölk","Rank kg ECM","rank kg fett + protein","Rank intäkt mjölkråvara","Rank intäkt m fulla tillägg","Rank intäkt inkl efterlikvid - total intäkt","Foderkostnad","Intäkt inkl tillägg minus foder","Rank intäkt - foder"]
[null,"Se-Id","Löpnr","Kort namn","Kalvn.nr","Sen. provmj.datum","Mjölk, kg","ECM, kg","Fett %","kg fett","Protein %","kg protein","kg fett + protein","Intäkt för mjölkråvara","Intäkt med kvalitetstillägg","Intäkt med kvalitet och hållbarhet ","Intäkt med kvalitet, hållbarhet och logistik","Inkl. efterlikvid och konsolidering","Kons mjölkpris per kg mjölk utan tillägg","Kons mjölkpris med tillägg","Rank kg mjölk","Rank kg ECM","rank kg fett + protein","Rank intäkt mjölkråvara","Rank intäkt m fulla tillägg","Rank intäkt inkl efterlikvid - total intäkt","Foderkostnad","Intäkt inkl tillägg minus foder","Rank intäkt - foder"]
[{"$f":"ROW()","v":14},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J14+L14","v":0},{"$f":"($O$3*J14)+(L14*$O$4)+(G14*($O$5+$O$6))","v":0},{"$f":"N14*(1+$R$3)","v":0},{"$f":"O14+(N14*$R$4)","v":0},{"$f":"P14+(G14*$R$5)","v":0},{"$f":"Q14+(G14*$R$6)","v":0},{"$f":"N14/G14","v":{"$error":"#DIV/0!"}},{"$f":"Q14/G14","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G14,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H14,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M14,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N14,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q14,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R14,R$14:R$38)","v":1},{"$f":"H14*-$O$7","v":0},{"$f":"R14+AA14","v":0},{"$f":"_xlfn.RANK.EQ(AB14,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J15+L15","v":0},{"$f":"($O$3*J15)+(L15*$O$4)+(G15*($O$5+$O$6))","v":0},0,{"$f":"O15+(N15*$R$4)","v":0},{"$f":"P15+(G15*$R$5)","v":0},{"$f":"Q15+(G15*$R$6)","v":0},{"$f":"N15/G15","v":{"$error":"#DIV/0!"}},{"$f":"Q15/G15","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G15,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H15,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M15,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N15,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q15,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R15,R$14:R$38)","v":1},{"$f":"H15*-$O$7","v":0},{"$f":"R15+AA15","v":0},{"$f":"_xlfn.RANK.EQ(AB15,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J16+L16","v":0},{"$f":"($O$3*J16)+(L16*$O$4)+(G16*($O$5+$O$6))","v":0},0,{"$f":"O16+(N16*$R$4)","v":0},{"$f":"P16+(G16*$R$5)","v":0},{"$f":"Q16+(G16*$R$6)","v":0},{"$f":"N16/G16","v":{"$error":"#DIV/0!"}},{"$f":"Q16/G16","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G16,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H16,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M16,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N16,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q16,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R16,R$14:R$38)","v":1},{"$f":"H16*-$O$7","v":0},{"$f":"R16+AA16","v":0},{"$f":"_xlfn.RANK.EQ(AB16,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J17+L17","v":0},{"$f":"($O$3*J17)+(L17*$O$4)+(G17*($O$5+$O$6))","v":0},0,{"$f":"O17+(N17*$R$4)","v":0},{"$f":"P17+(G17*$R$5)","v":0},{"$f":"Q17+(G17*$R$6)","v":0},{"$f":"N17/G17","v":{"$error":"#DIV/0!"}},{"$f":"Q17/G17","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G17,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H17,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M17,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N17,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q17,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R17,R$14:R$38)","v":1},{"$f":"H17*-$O$7","v":0},{"$f":"R17+AA17","v":0},{"$f":"_xlfn.RANK.EQ(AB17,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J18+L18","v":0},{"$f":"($O$3*J18)+(L18*$O$4)+(G18*($O$5+$O$6))","v":0},0,{"$f":"O18+(N18*$R$4)","v":0},{"$f":"P18+(G18*$R$5)","v":0},{"$f":"Q18+(G18*$R$6)","v":0},{"$f":"N18/G18","v":{"$error":"#DIV/0!"}},{"$f":"Q18/G18","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G18,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H18,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M18,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N18,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q18,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R18,R$14:R$38)","v":1},{"$f":"H18*-$O$7","v":0},{"$f":"R18+AA18","v":0},{"$f":"_xlfn.RANK.EQ(AB18,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J19+L19","v":0},{"$f":"($O$3*J19)+(L19*$O$4)+(G19*($O$5+$O$6))","v":0},0,{"$f":"O19+(N19*$R$4)","v":0},{"$f":"P19+(G19*$R$5)","v":0},{"$f":"Q19+(G19*$R$6)","v":0},{"$f":"N19/G19","v":{"$error":"#DIV/0!"}},{"$f":"Q19/G19","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G19,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H19,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M19,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N19,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q19,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R19,R$14:R$38)","v":1},{"$f":"H19*-$O$7","v":0},{"$f":"R19+AA19","v":0},{"$f":"_xlfn.RANK.EQ(AB19,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J20+L20","v":0},{"$f":"($O$3*J20)+(L20*$O$4)+(G20*($O$5+$O$6))","v":0},0,{"$f":"O20+(N20*$R$4)","v":0},{"$f":"P20+(G20*$R$5)","v":0},{"$f":"Q20+(G20*$R$6)","v":0},{"$f":"N20/G20","v":{"$error":"#DIV/0!"}},{"$f":"Q20/G20","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G20,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H20,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M20,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N20,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q20,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R20,R$14:R$38)","v":1},{"$f":"H20*-$O$7","v":0},{"$f":"R20+AA20","v":0},{"$f":"_xlfn.RANK.EQ(AB20,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J21+L21","v":0},{"$f":"($O$3*J21)+(L21*$O$4)+(G21*($O$5+$O$6))","v":0},0,{"$f":"O21+(N21*$R$4)","v":0},{"$f":"P21+(G21*$R$5)","v":0},{"$f":"Q21+(G21*$R$6)","v":0},{"$f":"N21/G21","v":{"$error":"#DIV/0!"}},{"$f":"Q21/G21","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G21,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H21,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M21,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N21,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q21,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R21,R$14:R$38)","v":1},{"$f":"H21*-$O$7","v":0},{"$f":"R21+AA21","v":0},{"$f":"_xlfn.RANK.EQ(AB21,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J22+L22","v":0},{"$f":"($O$3*J22)+(L22*$O$4)+(G22*($O$5+$O$6))","v":0},0,{"$f":"O22+(N22*$R$4)","v":0},{"$f":"P22+(G22*$R$5)","v":0},{"$f":"Q22+(G22*$R$6)","v":0},{"$f":"N22/G22","v":{"$error":"#DIV/0!"}},{"$f":"Q22/G22","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G22,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H22,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M22,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N22,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q22,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R22,R$14:R$38)","v":1},{"$f":"H22*-$O$7","v":0},{"$f":"R22+AA22","v":0},{"$f":"_xlfn.RANK.EQ(AB22,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J23+L23","v":0},{"$f":"($O$3*J23)+(L23*$O$4)+(G23*($O$5+$O$6))","v":0},0,{"$f":"O23+(N23*$R$4)","v":0},{"$f":"P23+(G23*$R$5)","v":0},{"$f":"Q23+(G23*$R$6)","v":0},{"$f":"N23/G23","v":{"$error":"#DIV/0!"}},{"$f":"Q23/G23","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G23,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H23,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M23,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N23,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q23,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R23,R$14:R$38)","v":1},{"$f":"H23*-$O$7","v":0},{"$f":"R23+AA23","v":0},{"$f":"_xlfn.RANK.EQ(AB23,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J24+L24","v":0},{"$f":"($O$3*J24)+(L24*$O$4)+(G24*($O$5+$O$6))","v":0},0,{"$f":"O24+(N24*$R$4)","v":0},{"$f":"P24+(G24*$R$5)","v":0},{"$f":"Q24+(G24*$R$6)","v":0},{"$f":"N24/G24","v":{"$error":"#DIV/0!"}},{"$f":"Q24/G24","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G24,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H24,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M24,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N24,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q24,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R24,R$14:R$38)","v":1},{"$f":"H24*-$O$7","v":0},{"$f":"R24+AA24","v":0},{"$f":"_xlfn.RANK.EQ(AB24,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J25+L25","v":0},{"$f":"($O$3*J25)+(L25*$O$4)+(G25*($O$5+$O$6))","v":0},0,{"$f":"O25+(N25*$R$4)","v":0},{"$f":"P25+(G25*$R$5)","v":0},{"$f":"Q25+(G25*$R$6)","v":0},{"$f":"N25/G25","v":{"$error":"#DIV/0!"}},{"$f":"Q25/G25","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G25,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H25,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M25,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N25,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q25,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R25,R$14:R$38)","v":1},{"$f":"H25*-$O$7","v":0},{"$f":"R25+AA25","v":0},{"$f":"_xlfn.RANK.EQ(AB25,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J26+L26","v":0},{"$f":"($O$3*J26)+(L26*$O$4)+(G26*($O$5+$O$6))","v":0},0,{"$f":"O26+(N26*$R$4)","v":0},{"$f":"P26+(G26*$R$5)","v":0},{"$f":"Q26+(G26*$R$6)","v":0},{"$f":"N26/G26","v":{"$error":"#DIV/0!"}},{"$f":"Q26/G26","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G26,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H26,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M26,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N26,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q26,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R26,R$14:R$38)","v":1},{"$f":"H26*-$O$7","v":0},{"$f":"R26+AA26","v":0},{"$f":"_xlfn.RANK.EQ(AB26,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J27+L27","v":0},{"$f":"($O$3*J27)+(L27*$O$4)+(G27*($O$5+$O$6))","v":0},0,{"$f":"O27+(N27*$R$4)","v":0},{"$f":"P27+(G27*$R$5)","v":0},{"$f":"Q27+(G27*$R$6)","v":0},{"$f":"N27/G27","v":{"$error":"#DIV/0!"}},{"$f":"Q27/G27","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G27,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H27,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M27,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N27,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q27,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R27,R$14:R$38)","v":1},{"$f":"H27*-$O$7","v":0},{"$f":"R27+AA27","v":0},{"$f":"_xlfn.RANK.EQ(AB27,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J28+L28","v":0},{"$f":"($O$3*J28)+(L28*$O$4)+(G28*($O$5+$O$6))","v":0},0,{"$f":"O28+(N28*$R$4)","v":0},{"$f":"P28+(G28*$R$5)","v":0},{"$f":"Q28+(G28*$R$6)","v":0},{"$f":"N28/G28","v":{"$error":"#DIV/0!"}},{"$f":"Q28/G28","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G28,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H28,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M28,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N28,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q28,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R28,R$14:R$38)","v":1},{"$f":"H28*-$O$7","v":0},{"$f":"R28+AA28","v":0},{"$f":"_xlfn.RANK.EQ(AB28,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J29+L29","v":0},{"$f":"($O$3*J29)+(L29*$O$4)+(G29*($O$5+$O$6))","v":0},0,{"$f":"O29+(N29*$R$4)","v":0},{"$f":"P29+(G29*$R$5)","v":0},{"$f":"Q29+(G29*$R$6)","v":0},{"$f":"N29/G29","v":{"$error":"#DIV/0!"}},{"$f":"Q29/G29","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G29,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H29,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M29,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N29,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q29,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R29,R$14:R$38)","v":1},{"$f":"H29*-$O$7","v":0},{"$f":"R29+AA29","v":0},{"$f":"_xlfn.RANK.EQ(AB29,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J30+L30","v":0},{"$f":"($O$3*J30)+(L30*$O$4)+(G30*($O$5+$O$6))","v":0},0,{"$f":"O30+(N30*$R$4)","v":0},{"$f":"P30+(G30*$R$5)","v":0},{"$f":"Q30+(G30*$R$6)","v":0},{"$f":"N30/G30","v":{"$error":"#DIV/0!"}},{"$f":"Q30/G30","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G30,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H30,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M30,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N30,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q30,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R30,R$14:R$38)","v":1},{"$f":"H30*-$O$7","v":0},{"$f":"R30+AA30","v":0},{"$f":"_xlfn.RANK.EQ(AB30,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J31+L31","v":0},{"$f":"($O$3*J31)+(L31*$O$4)+(G31*($O$5+$O$6))","v":0},0,{"$f":"O31+(N31*$R$4)","v":0},{"$f":"P31+(G31*$R$5)","v":0},{"$f":"Q31+(G31*$R$6)","v":0},{"$f":"N31/G31","v":{"$error":"#DIV/0!"}},{"$f":"Q31/G31","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G31,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H31,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M31,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N31,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q31,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R31,R$14:R$38)","v":1},{"$f":"H31*-$O$7","v":0},{"$f":"R31+AA31","v":0},{"$f":"_xlfn.RANK.EQ(AB31,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J32+L32","v":0},{"$f":"($O$3*J32)+(L32*$O$4)+(G32*($O$5+$O$6))","v":0},0,{"$f":"O32+(N32*$R$4)","v":0},{"$f":"P32+(G32*$R$5)","v":0},{"$f":"Q32+(G32*$R$6)","v":0},{"$f":"N32/G32","v":{"$error":"#DIV/0!"}},{"$f":"Q32/G32","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G32,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H32,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M32,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N32,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q32,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R32,R$14:R$38)","v":1},{"$f":"H32*-$O$7","v":0},{"$f":"R32+AA32","v":0},{"$f":"_xlfn.RANK.EQ(AB32,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J33+L33","v":0},{"$f":"($O$3*J33)+(L33*$O$4)+(G33*($O$5+$O$6))","v":0},0,{"$f":"O33+(N33*$R$4)","v":0},{"$f":"P33+(G33*$R$5)","v":0},{"$f":"Q33+(G33*$R$6)","v":0},{"$f":"N33/G33","v":{"$error":"#DIV/0!"}},{"$f":"Q33/G33","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G33,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H33,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M33,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N33,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q33,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R33,R$14:R$38)","v":1},{"$f":"H33*-$O$7","v":0},{"$f":"R33+AA33","v":0},{"$f":"_xlfn.RANK.EQ(AB33,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J34+L34","v":0},{"$f":"($O$3*J34)+(L34*$O$4)+(G34*($O$5+$O$6))","v":0},0,{"$f":"O34+(N34*$R$4)","v":0},{"$f":"P34+(G34*$R$5)","v":0},{"$f":"Q34+(G34*$R$6)","v":0},{"$f":"N34/G34","v":{"$error":"#DIV/0!"}},{"$f":"Q34/G34","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G34,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H34,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M34,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N34,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q34,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R34,R$14:R$38)","v":1},{"$f":"H34*-$O$7","v":0},{"$f":"R34+AA34","v":0},{"$f":"_xlfn.RANK.EQ(AB34,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J35+L35","v":0},{"$f":"($O$3*J35)+(L35*$O$4)+(G35*($O$5+$O$6))","v":0},0,{"$f":"O35+(N35*$R$4)","v":0},{"$f":"P35+(G35*$R$5)","v":0},{"$f":"Q35+(G35*$R$6)","v":0},{"$f":"N35/G35","v":{"$error":"#DIV/0!"}},{"$f":"Q35/G35","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G35,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H35,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M35,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N35,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q35,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R35,R$14:R$38)","v":1},{"$f":"H35*-$O$7","v":0},{"$f":"R35+AA35","v":0},{"$f":"_xlfn.RANK.EQ(AB35,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,null,{"$f":"J36+L36","v":0},{"$f":"($O$3*J36)+(L36*$O$4)+(G36*($O$5+$O$6))","v":0},0,{"$f":"O36+(N36*$R$4)","v":0},{"$f":"P36+(G36*$R$5)","v":0},{"$f":"Q36+(G36*$R$6)","v":0},{"$f":"N36/G36","v":{"$error":"#DIV/0!"}},{"$f":"Q36/G36","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.RANK.EQ(G36,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H36,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M36,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N36,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q36,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R36,R$14:R$38)","v":1},{"$f":"H36*-$O$7","v":0},{"$f":"R36+AA36","v":0},{"$f":"_xlfn.RANK.EQ(AB36,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"_xlfn.RANK.EQ(G37,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H37,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M37,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N37,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q37,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R37,R$14:R$38)","v":1},0,0,{"$f":"_xlfn.RANK.EQ(AB37,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"_xlfn.RANK.EQ(G38,G$14:G$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(H38,H$14:H$38)","v":{"$error":"#N/A"}},{"$f":"_xlfn.RANK.EQ(M38,M$14:M$38)","v":1},{"$f":"_xlfn.RANK.EQ(N38,N$14:N$38)","v":1},{"$f":"_xlfn.RANK.EQ(Q38,Q$14:Q$38)","v":1},{"$f":"_xlfn.RANK.EQ(R38,R$14:R$38)","v":1},0,0,{"$f":"_xlfn.RANK.EQ(AB38,AB$14:AB$38)","v":1}]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40}]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]

{"sheet":"Diagram","index":1,"n_rows":2,"n_cols":3,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Antal kor inom respektive intervall netto Mjölk minus foder"]