{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["FAV","HED","HER","HOR","HOL","IKB","LEM","NOR","ODD","RAN","RKS","SIL","SKA","SKI","STR","SYD","VIB","AAR","REG","NT","Sydtrafik"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":3,"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":"FAV","index":0,"n_rows":50,"n_cols":24,"rows_kept":50,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,13],[9,14,9,19],[9,20,9,23]]}
[]
[]
[null,null,null,null,null,null,"Budget 2025"]
[]
[]
[null,null,null,null,null,null,"Favrskov Kommune"]
[]
[]
[]
[null,null,null,null,null,null,"Favrskov Kommune",null,"Budget 2024 (2024B[V2])",null,null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Regional- og lokalkørsel","111",990.15,696656.46,181947.55,0,0,878604.01,0,0,0,0,0,0,-990.15,0,-878604.01,-878604.01]
[null,null,null,null,null,null,null,"115",3308.08,2326243.98,862755.21,735895.08,0,3924894.27,3572.45,2547365.84,955003.77,413297.75,0,3915667.36,264.37,65806.509999999995,-75033.42,-9226.91]
[null,null,null,null,null,null,null,"221",481.75,301478.15999999997,125435.74,0,0,426913.9,0,0,0,0,0,0,-481.75,0,-426913.9,-426913.9]
[null,null,null,null,null,null,null,"223",23.69,14168.54,2854.72,0,0,17023.259999999998,24.39,14830.34,2470.6999999999998,0,0,17301.04,0.7,325.07,-47.29000000000002,277.77999999999997]
[null,null,null,null,null,null,null,"314",3994.47,2808913.85,841702.15,0,0,3650616,3867.93,2762240.42,760096.74,0,0,3522337.16,-126.54,66181.7,-194460.53999999998,-128278.84]
[null,null,null,null,null,null,null,"770",24.98,14272.18,12549.62,0,0,26821.8,0,0,0,0,0,0,-24.98,0,-26821.8,-26821.8]
[null,null,null,null,null,null,null,"851",1468.2,840948.78,612553.71,0,0,1453502.49,1483.14,876662.39,610533.82999999996,0,0,1487196.23,14.94,27943.15,5750.5899999999965,33693.74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,10291.32,7002681.9500000002,2639798.7000000002,735895.08,0,10378375.730000002,8947.91,6201098.9899999993,2328105.04,413297.75,0,8942501.790000001,-1343.4099999999999,160256.43,-1596130.37,-1435873.9400000002]
[]
[null,null,null,null,null,null,"Ikke rutefordelt",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Ekstrakørsel","Grp.",0,0,0,34624.269999999997,0,34624.269999999997,0,0,0,0,0,0,0,0,-34624.269999999997,-34624.269999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Ikke rutefordelt i alt",null,0,0,0,34624.269999999997,0,34624.269999999997,0,0,0,0,0,0,0,0,-34624.269999999997,-34624.269999999997]
[]
[null,null,null,null,null,null,"Skolekørsel","Rute 1",918.1,755785.85,0,0,0,755785.85,908.89,766243.42,0,0,0,766243.42,-9.2100000000000009,14397.05,-3939.4799999999996,10457.57]
[null,null,null,null,null,null,null,"Rute 10",562.64,605701.01,0,0,0,605701.01,556.72,614997.88,0,0,0,614997.88,-5.92,11555.29,-2258.42,9296.8700000000008]
[null,null,null,null,null,null,null,"Rute 101",130.80000000000001,51357,0,0,0,51357,128.97,51601.78,0,0,0,51601.78,-1.83,969.56,-724.78,244.78]
[null,null,null,null,null,null,null,"Rute 102",20.2,8078.32,0,0,0,8078.32,20,8150.43,0,0,0,8150.43,-0.2,153.13999999999999,-81.029999999999987,72.11]
[null,null,null,null,null,null,null,"Rute 103",100.38,67184.960000000006,0,0,0,67184.960000000006,98.63,67280.490000000005,0,0,0,67280.490000000005,-1.75,1264.1500000000001,-1168.6200000000001,95.53]
[null,null,null,null,null,null,null,"Rute 104",32,13866.25,0,0,0,13866.25,31.67,13989.06,0,0,0,13989.06,-0.33,262.83999999999997,-140.02999999999997,122.81]
[null,null,null,null,null,null,null,"Rute 11",633.35,632644.93999999994,0,0,0,632644.93999999994,626.67999999999995,642168.49,0,0,0,642168.49,-6.67,12065.79,-2542.2400000000016,9523.5499999999993]
[null,null,null,null,null,null,null,"Rute 12",969.73,760821.04,0,0,0,760821.04,959.51,771422.99,0,0,0,771422.99,-10.220000000000001,14494.37,-3892.42,10601.95]
[null,null,null,null,null,null,null,"Rute 13",727.75,697885.94,0,0,0,697885.94,654.4,678850.74,0,0,0,678850.74,-73.349999999999994,12755.02,-31790.22,-19035.2]
[null,null,null,null,null,null,null,"Rute 14",952.72,795378.74,0,0,0,795378.74,943.1,806360.13,0,0,0,806360.13,-9.6199999999999992,15150.82,-4169.43,10981.39]
[null,null,null,null,null,null,null,"Rute 15",666.61,654954.26,0,0,0,654954.26,742.91,698594.86,0,0,0,698594.86,76.3,13126,30514.6,43640.6]
[null,null,null,null,null,null,null,"Rute 16",42,28561.200000000001,0,0,0,28561.200000000001,0,0,0,0,0,0,-42,0,-28561.200000000001,-28561.200000000001]
[null,null,null,null,null,null,null,"Rute 2",1275.6400000000001,898515.73,0,0,0,898515.73,1262.8499999999999,910506.02,0,0,0,910506.02,-12.79,17107.63,-5117.34,11990.29]
[null,null,null,null,null,null,null,"Rute 3",602.98,629507.54,0,0,0,629507.54,596.92999999999995,639096.73,0,0,0,639096.73,-6.05,12008.08,-2418.8899999999994,9589.19]
[null,null,null,null,null,null,null,"Rute 4",629.24,640009.36,0,0,0,640009.36,622.91999999999996,649692.29,0,0,0,649692.29,-6.32,12207.16,-2524.2299999999996,9682.93]
[null,null,null,null,null,null,null,"Rute 5",989.81,784207.44,0,0,0,784207.44,979.88,795177.45,0,0,0,795177.45,-9.93,14940.71,-3970.6999999999989,10970.01]
[null,null,null,null,null,null,null,"Rute 6",787.18,697106.06,0,0,0,697106.06,780.46,701535.91,0,0,0,701535.91,-6.72,13181.26,-8751.41,4429.8500000000004]
[null,null,null,null,null,null,null,"Rute 7",817.96,717708.73,0,0,0,717708.73,809.69,721474.5,0,0,0,721474.5,-8.27,13555.89,-9790.119999999999,3765.77]
[null,null,null,null,null,null,null,"Rute 8",864.93,749146.38,0,0,0,749146.38,856.69,753537.14,0,0,0,753537.14,-8.24,14158.32,-9767.56,4390.76]
[null,null,null,null,null,null,null,"Rute 9",932.35,746579.25,0,0,0,746579.25,922.53,757061.38,0,0,0,757061.38,-9.82,14224.53,-3742.4000000000015,10482.129999999999]
[null,null,null,null,null,null,"Skolekørsel i alt",null,12656.37,10935000.000000002,0,0,0,10935000.000000002,12503.430000000002,11047741.690000003,0,0,0,11047741.690000003,-152.94000000000003,207577.61000000002,-94835.919999999984,112741.68999999999]
[]
[null,null,null,null,null,null,"Total, Favrskov Kommune",null,22947.69,17937681.949999999,2639798.7000000002,770519.35,0,21348000,21451.339999999993,17248840.68,2328105.04,413297.75,0,19990243.48,-1496.3499999999997,367834.04000000004,-1725590.5599999998,-1357756.5199999998]
[null,null,null,null,null,null,"Udgifter til skolekørsel er for nuværende ikke opdelt i timeafhængige og busafhængige omkostninger. Alle udgifter står således angivet som timeafhængige."]

{"sheet":"HED","index":1,"n_rows":24,"n_cols":22,"rows_kept":24,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,12],[9,13,9,17],[9,18,9,21]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"Hedensted Kommune"]
[]
[]
[]
[null,null,null,null,null,null,"Hedensted Kommune",null,"Budget 2024 (2024B[V2])",null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Regional- og lokalkørsel","104",3212.83,2128654.9700000002,324139.23,0,2452794.2000000002,3196.99,2006590.47,457276.88,0,2565085.09,-15.84,85897.39,26393.5,112290.89]
[null,null,null,null,null,null,null,"1114",2273.54,1506112.09,278251.5,0,1784363.59,2289.09,1428781.64,342855.38,0,1843420.88,15.55,61374.39,-2317.0999999999985,59057.29]
[null,null,null,null,null,null,null,"220",1474.29,976646.96,210128.43,0,1186775.3899999999,1459.5,916792.52,237956.7,0,1201334.1000000001,-14.79,39924,-25365.29,14558.71]
[null,null,null,null,null,null,null,"504",56.05,37130.46,12946.15,0,50076.61,48.14,31092.53,8960.86,0,40981.160000000003,-7.91,1115.5899999999999,-10211.040000000001,-9095.4500000000007]
[null,null,null,null,null,null,null,"694",654.20000000000005,433376.38,251539.56,0,684915.94,627.98,397909.46,173987.85,0,589733.09,-26.22,17724.080000000002,-112906.93000000001,-95182.85]
[null,null,null,null,null,null,null,"696",1788.15,1184564.31,402000.77,278744.68,1865309.76,1649.89,1051664.28,321471,210995.87,1624555.14,-138.26,41616.71,-282371.33,-240754.62]
[null,null,null,null,null,null,null,"704",460.75,305224.95,251539.56,0,556764.51,469.4,296648.18,161926.22,0,471809.23,8.65,13794.62,-98749.9,-84955.28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,9919.81,6571710.1200000001,1730545.2,278744.68,8581000,9740.99,6129479.0800000001,1704434.89,210995.87,8336918.6899999995,-178.81999999999996,261446.78,-505528.09000000008,-244081.31000000003]
[]
[null,null,null,null,null,null,"Total, Hedensted Kommune",null,9919.81,6571710.1200000001,1730545.2,278744.68,8581000,9740.99,6129479.0800000001,1704434.89,210995.87,8336918.6899999995,-178.81999999999996,261446.78,-505528.09000000008,-244081.31000000003]
[null,null,null,null,null,null,""]

{"sheet":"HER","index":2,"n_rows":69,"n_cols":24,"rows_kept":69,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,13],[9,14,9,19],[9,20,9,23]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"Herning Kommune"]
[]
[]
[]
[null,null,null,null,null,null,"Herning Kommune",null,"Budget 2024 (2024B[V2])",null,null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Bybus","1 HE",6756.65,3382728.53,1161521.0900000001,0,0,4544249.62,6773.45,3616018.78,1041635.81,0,0,4657654.5999999996,16.8,217294.24,-103889.26,113404.98]
[null,null,null,null,null,null,null,"10 HE",3857.6,1931314.11,403222.44,0,0,2334536.5499999998,4044.82,2163236.9300000002,357693.41,0,0,2520930.34,187.22,117609.33,68784.460000000006,186393.79]
[null,null,null,null,null,null,null,"101",374.52,205328.17,74080.03,0,0,279408.2,375.91,214477.41,72911.520000000004,0,0,287388.94,1.39,12835.22,-4854.4799999999996,7980.74]
[null,null,null,null,null,null,null,"102",203.13,114942.51,46074.09,0,0,161016.6,270.22000000000003,162354.01999999999,43818.38,0,0,206172.4,67.09,9618.58,35537.22,45155.8]
[null,null,null,null,null,null,null,"11 HE",4019.29,2012579.58,436523.85,0,0,2449103.4300000002,4017.9,2147807.7000000002,393264.68,0,0,2541072.38,-1.39,118549.02,-26580.070000000007,91968.95]
[null,null,null,null,null,null,null,"2 HE",2596.5500000000002,1299967.23,469770,0,0,1769737.23,2531.6799999999998,1348034.1,412172.56,0,0,1760206.66,-64.87,82119.17,-91649.739999999991,-9530.57]
[null,null,null,null,null,null,null,"3 HE",2363.59,1183335.44,441295.37,0,0,1624630.81,2304.98,1232662.48,383428.3,0,0,1616090.79,-58.61,75395.73,-83935.75,-8540.02]
[null,null,null,null,null,null,null,"4 HE",2075.35,1039027.54,326531.53000000003,0,0,1365559.07,2137.6,1142307.7,282848.09000000003,0,0,1425155.79,62.25,66488,-6891.2799999999988,59596.72]
[null,null,null,null,null,null,null,"5 HE",3742.35,1873614.03,553245.64,0,0,2426859.67,3710.47,1985491.82,487962.02,0,0,2473453.84,-31.88,115394.39,-68800.22,46594.17]
[null,null,null,null,null,null,null,"6 HE",1009.98,505648.25,149028.54999999999,0,0,654676.80000000005,937.35,500663.52,132199.37,0,0,632862.88,-72.63,29525.05,-51338.97,-21813.919999999998]
[null,null,null,null,null,null,null,"7 HE",1531.18,766587.92,289741.51,0,0,1056329.43,1529.47,818341.73,250479.88,0,0,1068821.6200000001,-1.71,49863.9,-37371.71,12492.19]
[null,null,null,null,null,null,null,"8 HE",1968.44,985502.89,413981.7,0,0,1399484.59,1937.19,1033159.29,358613.02,0,0,1391772.31,-31.25,64930.55,-72642.83,-7712.28]
[null,null,null,null,null,null,null,"9 HE",1547.22,774618.4,318220.52,1224.3900000000001,0,1094063.31,1523.38,812161.58,286196.78000000003,0,0,1098358.3600000001,-23.84,51241.87,-46946.82,4295.05]
[null,null,null,null,null,null,"Bybus i alt",null,32045.849999999995,16075194.6,5083236.32,1224.3900000000001,0,21159655.309999999,32094.42,17176717.059999999,4503223.8199999994,0,0,21679940.909999996,48.570000000000007,1010865.0500000002,-490579.45,520285.60000000003]
[]
[null,null,null,null,null,null,"Regional- og lokalkørsel","1013",100.98,58210.38,17642.080000000002,0,0,75852.460000000006,108.8,65447.86,24562.44,0,0,90010.29,7.82,4199.2700000000004,9958.56,14157.83]
[null,null,null,null,null,null,null,"140",1353.62,708861.47,502261.29,0,0,1211122.76,1339.07,809804.82,302807.01,0,0,1112611.8400000001,-14.55,51906.83,-150417.75,-98510.92]
[null,null,null,null,null,null,null,"150",4649.2,2489715.4500000002,1362717.52,0,0,3852432.97,5218.9399999999996,3156159.13,1180169.7,0,0,4336328.83,569.74,202303.37,281592.49,483895.86]
[null,null,null,null,null,null,null,"160",1418.21,759568.4,393768.57,0,0,1153336.97,1891.44,1143848.55,427714.62,0,0,1571563.16,473.23,73318.36,344907.83,418226.19]
[null,null,null,null,null,null,null,"168U",1146.68,574087.32999999996,309417.76,0,0,883505.09,1170.4000000000001,623269.18000000005,282128.13,0,0,905397.31,23.72,42239.64,-20347.419999999998,21892.22]
[null,null,null,null,null,null,null,"169U",1160.25,580881.17000000004,315535.90000000002,0,0,896417.07,1194.49,639342.53,289814.84000000003,0,0,929157.37,34.24,43348.12,-10607.820000000003,32740.3]
[null,null,null,null,null,null,null,"621",0,0,0,0,0,0,22.86,13479.75,4083.1,0,1420.05,18982.900000000001,22.86,885.61,18097.29,18982.900000000001]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,9828.9399999999987,5171324.2,2901343.1199999996,0,0,8072667.3200000003,10946,6451351.8199999994,2511279.84,0,1420.05,8964051.6999999993,1117.06,418201.2,473183.18,891384.38]
[]
[null,null,null,null,null,null,"Natbus- og arrangementskørsel","2N HE",26.13,13082.05,3467.98,0,0,16550.03,27.27,14632.87,4728.7700000000004,0,0,19361.63,1.1399999999999999,903.27,1908.33,2811.6]
[null,null,null,null,null,null,"Natbus- og arrangementskørsel i alt",null,26.13,13082.05,3467.98,0,0,16550.03,27.27,14632.87,4728.7700000000004,0,0,19361.63,1.1399999999999999,903.27,1908.33,2811.6]
[]
[null,null,null,null,null,null,"Ikke rutefordelt",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Faste køretøjsomkostninger","IR",0,0,951896.62,0,0,951896.62,0,0,955268.13,0,0,955268.13,0,44566.25,-41194.74,3371.51]
[null,null,null,null,null,null,"Administrationstillæg","IR",0,0,0,0,4703232.0199999996,4703232.0199999996,0,0,0,0,5183538.18,5183538.18,0,241828.36,238477.8,480306.16]
[null,null,null,null,null,null,"Bonus","IR",0,0,0,0,397998.7,397998.7,0,0,0,0,625398.80000000005,625398.80000000005,0,29176.82,198223.28,227400.1]
[null,null,null,null,null,null,"Ikke rutefordelt i alt",null,0,0,951896.62,0,5101230.72,6053127.3399999999,0,0,955268.13,0,5808936.9799999995,6764205.1099999994,0,315571.43,395506.33999999997,711077.77]
[]
[null,null,null,null,null,null,"Skolekørsel","135",731.95,980971.92,0,0,0,980971.92,731.95,980971.92,0,0,0,980971.92,0,18431.62,-18431.62,0]
[null,null,null,null,null,null,null,"137",502.71,771137.82,0,0,0,771137.82,502.71,771137.82,0,0,0,771137.82,0,14489.02,-14489.02,0]
[null,null,null,null,null,null,null,"139",579.13,841014,0,0,0,841014,579.13,841014,0,0,0,841014,0,15801.93,-15801.93,0]
[null,null,null,null,null,null,null,"142",691.89,812619.6,0,0,0,812619.6,691.89,812619.6,0,0,0,812619.6,0,15268.43,-15268.43,0]
[null,null,null,null,null,null,null,"144",558.33000000000004,695821.35,0,0,0,695821.35,558.33000000000004,695821.35,0,0,0,695821.35,0,13073.89,-13073.89,0]
[null,null,null,null,null,null,null,"145",602.52,734461.37,0,0,0,734461.37,602.52,734461.37,0,0,0,734461.37,0,13799.9,-13799.9,0]
[null,null,null,null,null,null,null,"148",616.33000000000004,875032.67,0,0,0,875032.67,616.33000000000004,875032.67,0,0,0,875032.67,0,16441.11,-16441.11,0]
[null,null,null,null,null,null,null,"151",555,818947.84,0,0,0,818947.84,555,818947.84,0,0,0,818947.84,0,15387.33,-15387.33,0]
[null,null,null,null,null,null,null,"152",380.05,658968.15,0,0,0,658968.15,380.05,658968.15,0,0,0,658968.15,0,12381.45,-12381.45,0]
[null,null,null,null,null,null,null,"153",521.96,741807.08,0,0,0,741807.08,521.96,741807.08,0,0,0,741807.08,0,13937.92,-13937.92,0]
[null,null,null,null,null,null,null,"154",693.61,881933.1,0,0,0,881933.1,693.61,881933.1,0,0,0,881933.1,0,16570.77,-16570.77,0]
[null,null,null,null,null,null,null,"155",460.73,691820.61,0,0,0,691820.61,460.73,691820.61,0,0,0,691820.61,0,12998.72,-12998.72,0]
[null,null,null,null,null,null,null,"156",513.92999999999995,735251.48,0,0,0,735251.48,513.92999999999995,735251.48,0,0,0,735251.48,0,13814.75,-13814.75,0]
[null,null,null,null,null,null,null,"157",535.20000000000005,629158.81000000006,0,0,0,629158.81000000006,535.20000000000005,629158.81000000006,0,0,0,629158.81000000006,0,11821.36,-11821.36,0]
[null,null,null,null,null,null,null,"158",419.72,524722.6,0,0,0,524722.6,419.72,524722.6,0,0,0,524722.6,0,9859.09,-9859.09,0]
[null,null,null,null,null,null,null,"159",515.12,610995.99,0,0,0,610995.99,515.12,610995.99,0,0,0,610995.99,0,11480.09,-11480.09,0]
[null,null,null,null,null,null,null,"163",502.1,646643.15,0,0,0,646643.15,502.1,646643.15,0,0,0,646643.15,0,12149.87,-12149.87,0]
[null,null,null,null,null,null,null,"164",627.62,756415.93,0,0,0,756415.93,627.62,756415.93,0,0,0,756415.93,0,14212.41,-14212.41,0]
[null,null,null,null,null,null,null,"165",659.71,741768.3,0,0,0,741768.3,659.71,741768.3,0,0,0,741768.3,0,13937.19,-13937.19,0]
[null,null,null,null,null,null,null,"166",807.32,875265.03,0,0,0,875265.03,807.32,875265.03,0,0,0,875265.03,0,16445.48,-16445.48,0]
[null,null,null,null,null,null,null,"167",612.55999999999995,743243.2,0,0,0,743243.2,612.55999999999995,743243.2,0,0,0,743243.2,0,13964.9,-13964.9,0]
[null,null,null,null,null,null,"Skolekørsel i alt",null,12087.49,15768000,0,0,0,15768000,12087.49,15768000,0,0,0,15768000,0,296267.23,-296267.23,0]
[]
[null,null,null,null,null,null,"Total, Herning Kommune",null,53988.409999999989,37027600.850000001,8939944.040000001,1224.3900000000001,5101230.72,51070000.000000007,55155.18,39410701.750000007,7974500.5599999987,0,5810357.0299999993,53195559.350000001,1166.77,2041808.1800000004,83751.170000000027,2125559.35]
[null,null,null,null,null,null,"Udgifter til skolekørsel er for nuværende ikke opdelt i timeafhængige og busafhængige omkostninger. Alle udgifter står således angivet som timeafhængige."]

{"sheet":"HOR","index":3,"n_rows":87,"n_cols":24,"rows_kept":87,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,13],[9,14,9,19],[9,20,9,23]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"Horsens Kommune"]
[]
[]
[]
[null,null,null,null,null,null,"Horsens Kommune",null,"Budget 2024 (2024B[V2])",null,null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Bybus","1 HO",7347.42,4245400.3499999996,712322.4,0,0,4957722.75,7598.87,4596096.45,608425,0,0,5204521.45,251.45,242807.29,3991.4100000000035,246798.7]
[null,null,null,null,null,null,null,"11 HO",435.99,251918.65,67040.5,0,0,318959.15000000002,443.21,264784.99,63075.79,0,0,327860.78000000003,7.22,15295.74,-6394.1100000000006,8901.6299999999992]
[null,null,null,null,null,null,null,"13 HO",3806.23,2199271.27,376100.86,0,0,2575372.13,3730.88,2254230.08,305335.7,0,0,2559565.7799999998,-75.349999999999994,119411.8,-135218.15,-15806.35]
[null,null,null,null,null,null,null,"14 HO",2195.2399999999998,1268427.9099999999,204412.96,0,0,1472840.87,2155.0100000000002,1302233.6299999999,167389.26,0,0,1469622.9,-40.229999999999997,68562.539999999994,-71780.509999999995,-3217.97]
[null,null,null,null,null,null,null,"2 HO",5169.92,2987222.73,532436.41,0,0,3519659.14,4969.2299999999996,3007838.34,428603.76,0,0,3436442.1,-200.69,160320.82999999999,-243537.87,-83217.039999999994]
[null,null,null,null,null,null,null,"3 HO",5521.54,3197718.52,515154.83,0,0,3712873.35,5318.65,3219015.82,442609.69,0,2461.41,3664086.92,-202.89,169811.88,-218598.31,-48786.43]
[null,null,null,null,null,null,null,"4 HO",3034.47,1753341.97,303311.96999999997,0,0,2056653.94,3047.04,1845001.22,243820.27,0,0,2088821.49,12.57,97450.1,-65282.55,32167.55]
[null,null,null,null,null,null,null,"5 HO",5072.04,2930666.9,496113.9,0,0,3426780.8,5133.03,3093083.74,412889.1,0,0,3505972.84,60.99,163564.67000000001,-84372.630000000019,79192.039999999994]
[null,null,null,null,null,null,null,"6 HO",2539.54,1466949.06,309953.61,0,0,1776902.67,2536.63,1532427,174128.71,0,0,1706555.71,-2.91,79616.179999999993,-149963.14000000001,-70346.960000000006]
[null,null,null,null,null,null,null,"7 HO",5475.67,3163887.62,524574.06999999995,0,0,3688461.69,5596.65,3378109.84,445582.73,0,0,3823692.57,120.98,178387.27,-43156.389999999985,135230.88]
[null,null,null,null,null,null,null,"8 HO",3800.45,2195931.62,339871.87,0,0,2535803.4900000002,3731.46,2256896.48,279363.36,0,0,2536259.85,-68.989999999999995,118324.51,-117868.15,456.36]
[null,null,null,null,null,null,null,"9 HO",3069.83,1773773.33,253823.3,0,0,2027596.63,3053.35,1844506.46,208578.75,0,0,2053085.21,-16.48,95782.87,-70294.289999999994,25488.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Bybus i alt",null,47468.34,27434509.93,4635116.6799999988,0,0,32069626.610000003,47314.009999999995,28594224.050000004,3779802.1199999996,0,2461.41,32376487.600000001,-154.32999999999993,1509335.6800000002,-1202474.6900000002,306860.99]
[]
[null,null,null,null,null,null,"Regional- og lokalkørsel","104",1690.71,1116982.33,170603.82,0,0,1287586.1499999999,1673.21,1050683.81,237366.86,0,52778.38,1340829.05,-17.5,44851.95,8390.9500000000044,53242.9]
[null,null,null,null,null,null,null,"107",667.88,440648,293073.26,0,0,733721.26,671.42,451735.24,307511.12,0,0,759246.36,3.54,14265.59,11259.509999999998,25525.1]
[null,null,null,null,null,null,null,"110",3937.58,2603702.08,648370,219454.89,0,3471526.97,2361.1999999999998,1529547.68,768896.24,84472.29,152295.22,2535211.4300000002,-1576.38,73030.33,-1009345.87,-936315.54]
[null,null,null,null,null,null,null,"1112",4815.05,3183403.14,696900.68,0,0,3880303.82,2769.02,1785130.66,813465.82,0,176725.27,2775321.76,-2046.03,84723.839999999997,-1189705.9000000001,-1104982.06]
[null,null,null,null,null,null,null,"1114",1841.25,1216907.56,219996.22,0,0,1436903.78,1823.64,1137051.76,279281.39,0,58424.91,1474758.06,-17.61,49471.58,-11617.300000000003,37854.28]
[null,null,null,null,null,null,null,"202",410.52,271572.05,30418.93,0,0,301990.98,351.48,215930.69,83370.55,0,19657.650000000001,318958.89,-59.04,11967.76,5000.1499999999996,16967.91]
[null,null,null,null,null,null,null,"220",860.32,568580.44999999995,120342.04,0,0,688922.49,855.43,537588.9,137970.95000000001,0,27306.959999999999,702866.81,-4.8899999999999997,23377.58,-9433.260000000002,13944.32]
[null,null,null,null,null,null,null,"306",685.96,430988.79999999999,98537.4,0,0,529526.19999999995,0,0,0,0,0,0,-685.96,0,-529526.19999999995,-529526.19999999995]
[null,null,null,null,null,null,null,"501",116.85,77407.63,24913.52,0,0,102321.15,91.05,53679.35,16259.83,0,5654.94,75594.12,-25.8,3526.71,-30253.739999999998,-26727.03]
[null,null,null,null,null,null,null,"502",681.08,450120.88,200566.61,109647.29,0,760334.78,681.3,426520.7,163394.85,0,21906.58,611822.12,0.22,19655.38,-168168.04,-148512.66]
[null,null,null,null,null,null,null,"504",9.57,6326.83,946.1,0,0,7272.93,5.6,3762.09,597.16,0,0,4359.25,-3.97,81.91,-2995.5899999999997,-2913.68]
[null,null,null,null,null,null,null,"518",58.38,38674,36854.06,0,0,75528.06,47.25,27858.15,8438.41,0,2934.76,39231.32,-11.13,1830.25,-38126.99,-36296.74]
[null,null,null,null,null,null,null,"671",795.08,525623.97,296125.88,0,0,821749.85,403.33,270534.77,137718.53,0,0,408253.3,-391.75,7670.73,-421167.27999999997,-413496.55]
[null,null,null,null,null,null,null,"851",0,0,0,0,0,0,27.37,16135.76,4887.63,0,1699.85,22723.23,27.37,1060.1199999999999,21663.11,22723.23]
[null,null,null,null,null,null,null,"852",0,0,0,0,0,0,15.72,9266.08,2806.76,0,976.15,13048.98,15.72,608.78,12440.199999999999,13048.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,16570.23,10930937.720000004,2837648.52,329102.18,0,14097688.419999998,11777.019999999999,7515425.6400000006,2961966.1,84472.29,520360.6700000001,11082224.680000002,-4793.21,336122.51,-3351586.25,-3015463.74]
[]
[null,null,null,null,null,null,"Natbus- og arrangementskørsel","3851",26.93,17757.419999999998,3572.62,0,0,21330.04,0,0,0,0,0,0,-26.93,0,-21330.04,-21330.04]
[null,null,null,null,null,null,null,"852",15.47,10200.780000000001,1608.99,0,0,11809.77,0,0,0,0,0,0,-15.47,0,-11809.77,-11809.77]
[null,null,null,null,null,null,"Natbus- og arrangementskørsel i alt",null,42.4,27958.199999999997,5181.6099999999997,0,0,33139.81,0,0,0,0,0,0,-42.4,0,-33139.81,-33139.81]
[]
[null,null,null,null,null,null,"Ikke rutefordelt",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Faste køretøjsomkostninger","IR",0,0,543786.65,0,0,543786.65,0,0,981336.01,0,0,981336.01,0,45782.41,391766.94999999995,437549.36]
[null,null,null,null,null,null,"Administrationstillæg","IR",0,0,0,0,2511551.21,2511551.21,0,0,0,0,2511839.9500000002,2511839.9500000002,0,117185.23,-116896.48999999999,288.74]
[null,null,null,null,null,null,"Bonus","IR",0,0,0,0,873207.3,873207.3,0,0,0,0,1326826,1326826,0,45918.2,407700.5,453618.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Ikke rutefordelt i alt",null,0,0,543786.65,0,3384758.51,3928545.16,0,0,981336.01,0,3838665.95,4820001.96,0,208885.84000000003,682570.96,891456.8]
[]
[null,null,null,null,null,null,"Dublering med B-kontrakt","104",0,0,0,24000,0,24000,0,24000,0,0,0,24000,0,450.94,-450.94,0]
[null,null,null,null,null,null,"Dublering med B-kontrakt i alt",null,0,0,0,24000,0,24000,0,24000,0,0,0,24000,0,450.94,-450.94,0]
[]
[null,null,null,null,null,null,"Skolekørsel","620",423.71,543656.92000000004,0,0,0,543656.92000000004,443.8,569235.78,0,0,0,569235.78,20.09,10695.46,14883.400000000001,25578.86]
[null,null,null,null,null,null,null,"621",601.42999999999995,671966.91,0,0,0,671966.91,599.03,683072.04,0,0,0,683072.04,-2.4,12834.34,-1729.2100000000009,11105.13]
[null,null,null,null,null,null,null,"622",572.30999999999995,651014.93999999994,0,0,0,651014.93999999994,601.02,684531.48,0,0,0,684531.48,28.71,12861.76,20654.78,33516.54]
[null,null,null,null,null,null,null,"623",891.61,1119964.5,0,0,0,1119964.5,816.95,1086661.46,0,0,0,1086661.46,-74.66,20417.439999999999,-53720.479999999996,-33303.040000000001]
[null,null,null,null,null,null,null,"624",510.06,606221.07999999996,0,0,0,606221.07999999996,532.36,634180.81999999995,0,0,0,634180.81999999995,22.3,11915.71,16044.030000000002,27959.74]
[null,null,null,null,null,null,null,"625",467.89,575876.85,0,0,0,575876.85,559.23,653883.25,0,0,0,653883.25,91.34,12285.91,65720.489999999991,78006.399999999994]
[null,null,null,null,null,null,null,"630",639.59,699421.21,0,0,0,699421.21,649.78,720287.74,0,0,0,720287.74,10.19,13533.59,7332.9399999999987,20866.53]
[null,null,null,null,null,null,null,"631",363.47,500738.75,0,0,0,500738.75,466.68,586019.32999999996,0,0,0,586019.32999999996,103.21,11010.81,74269.77,85280.58]
[null,null,null,null,null,null,null,"633",598.41999999999996,669799.46,0,0,0,669799.46,593.05999999999995,678693.72,0,0,0,678693.72,-5.36,12752.08,-3857.8199999999997,8894.26]
[null,null,null,null,null,null,null,"634",490.99,592493.92000000004,0,0,0,592493.92000000004,486.59,600613.72,0,0,0,600613.72,-4.4000000000000004,11285.02,-3165.2200000000003,8119.8]
[null,null,null,null,null,null,null,"635",511.07,606943.56000000006,0,0,0,606943.56000000006,513.45000000000005,620316.15,0,0,0,620316.15,2.38,11655.21,1717.380000000001,13372.59]
[null,null,null,null,null,null,null,"670",415.68,538307.80000000005,0,0,0,538307.80000000005,363.2,510128.49,0,0,0,510128.49,-52.48,9584.8799999999992,-37764.19,-28179.31]
[null,null,null,null,null,null,null,"672",928.76,1146696.32,0,0,0,1146696.32,903.52,1150147.06,0,0,0,1150147.06,-25.24,21610.27,-18159.53,3450.74]
[null,null,null,null,null,null,null,"673",477.93,583101.66,0,0,0,583101.66,636.84,710801.38,0,0,0,710801.38,158.91,13355.35,114344.37,127699.72]
[null,null,null,null,null,null,null,"674",370.5,505796.12,0,0,0,505796.12,367.18,513047.36,0,0,0,513047.36,-3.32,9639.7199999999993,-2388.4799999999996,7251.24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Skolekørsel i alt",null,8263.42,10011999.999999998,0,0,0,10011999.999999998,8532.69,10401619.780000001,0,0,0,10401619.780000001,269.27,195437.55,194182.22999999998,389619.78]
[]
[null,null,null,null,null,null,"Total, Horsens Kommune",null,72344.389999999985,48405405.849999994,8021733.4599999981,353102.18,3384758.51,60165000,67623.719999999987,46535269.470000006,7723104.2299999995,84472.29,4361488.03,58704334.019999988,-4720.6699999999983,2250232.5200000005,-3710898.4999999995,-1460665.98]
[null,null,null,null,null,null,"Udgifter til skolekørsel er for nuværende ikke opdelt i timeafhængige og busafhængige omkostninger. Alle udgifter står således angivet som timeafhængige."]

{"sheet":"HOL","index":4,"n_rows":39,"n_cols":24,"rows_kept":39,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,13],[9,14,9,19],[9,20,9,23]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"Holstebro Kommune"]
[]
[]
[]
[null,null,null,null,null,null,"Holstebro Kommune",null,"Budget 2024 (2024B[V2])",null,null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Bybus","1 HB",1870.05,997178.53,335064.56,0,0,1332243.0900000001,0,0,0,0,0,0,-1870.05,0,-1332243.0900000001,-1332243.0900000001]
[null,null,null,null,null,null,null,"1U HB",175.15,95377.919999999998,48916.13,0,0,144294.04999999999,0,0,0,0,0,0,-175.15,0,-144294.04999999999,-144294.04999999999]
[null,null,null,null,null,null,null,"2 HB",483.47,257802.14,116833.11,0,0,374635.25,0,0,0,0,0,0,-483.47,0,-374635.25,-374635.25]
[null,null,null,null,null,null,null,"3  HB",826.15,440530.39,197167.99,0,0,637698.38,0,0,0,0,0,0,-826.15,0,-637698.38,-637698.38]
[null,null,null,null,null,null,null,"4 HB",692.91,369482.45,166447.9,0,0,535930.35,0,0,0,0,0,0,-692.91,0,-535930.35,-535930.35]
[null,null,null,null,null,null,null,"5 HB",1073.56,572457.56999999995,249564.33,0,0,822021.9,0,0,0,0,0,0,-1073.56,0,-822021.9,-822021.9]
[null,null,null,null,null,null,null,"6B HB",1903.85,1015195.56,425066.35,0,0,1440261.91,0,0,0,0,0,0,-1903.85,0,-1440261.91,-1440261.91]
[null,null,null,null,null,null,null,"6S HB",552.53,294627.20000000001,135982.29,0,0,430609.49,0,0,0,0,0,0,-552.53,0,-430609.49,-430609.49]
[null,null,null,null,null,null,null,"7 HB",803.5,428452.67,139773.93,0,0,568226.6,0,0,0,0,0,0,-803.5,0,-568226.6,-568226.6]
[null,null,null,null,null,null,null,"9 HB",686.5,366064.43,117330.32,0,0,483394.75,0,0,0,0,0,0,-686.5,0,-483394.75,-483394.75]
[null,null,null,null,null,null,"Bybus i alt",null,9067.6699999999983,4837168.8600000003,1932146.9100000001,0,0,6769315.7699999996,0,0,0,0,0,0,-9067.6699999999983,0,-6769315.7699999996,-6769315.7699999996]
[]
[null,null,null,null,null,null,"Regional- og lokalkørsel","270",4714.7,2896641.25,983912.98,0,0,3880554.23,4192.7700000000004,2630747.2599999998,986571.04,0,0,3617318.3,-521.92999999999995,67966.3,-331202.23,-263235.93]
[null,null,null,null,null,null,null,"283",1992.54,1062487.99,469642.01,0,0,1532130,1435.46,793036.56,781475.28,0,0,1574511.83,-557.08000000000004,27165.48,15216.350000000002,42381.83]
[null,null,null,null,null,null,null,"296",0,0,0,0,0,0,1419.92,786202.33,772854.68,0,0,1559057.01,1419.92,26898.85,1532158.16,1559057.01]
[null,null,null,null,null,null,null,"297",0,0,0,0,0,0,543.61,300990.87,302056.03000000003,0,0,603046.9,543.61,10404.52,592642.38,603046.9]
[null,null,null,null,null,null,null,"298",0,0,0,0,0,0,1453,804517.28,861250.26,0,0,1665767.54,1453,28739.95,1637027.59,1665767.54]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,6707.24,3959129.24,1453554.99,0,0,5412684.2300000004,9044.76,5315494.3,3704207.29,0,0,9019701.5800000001,2337.52,161175.1,3445842.25,3607017.35]
[]
[null,null,null,null,null,null,"Ikke rutefordelt",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Bonus","IR",0,0,0,0,60000,60000,0,0,0,0,129143.57,129143.57,0,2228.15,66915.420000000013,69143.570000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Ikke rutefordelt i alt",null,0,0,0,0,60000,60000,0,0,0,0,129143.57,129143.57,0,2228.15,66915.420000000013,69143.570000000007]
[]
[null,null,null,null,null,null,"Total, Holstebro Kommune",null,15774.91,8796298.0999999996,3385701.9000000004,0,60000,12242000,9044.76,5315494.3,3704207.29,0,129143.57,9148845.1500000004,-6730.1499999999987,163403.25,-3256558.1000000006,-3093154.8499999992]
[null,null,null,null,null,null,""]

{"sheet":"IKB","index":5,"n_rows":48,"n_cols":22,"rows_kept":48,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,12],[9,13,9,17],[9,18,9,21]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"Ikast-Brande Kommune"]
[]
[]
[]
[null,null,null,null,null,null,"Ikast-Brande Kommune",null,"Budget 2024 (2024B[V2])",null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Bybus","1 IK",616.76,309576.63,0,0,309576.63,613.73,313595.81,153766.84,0,467362.65,-3.03,8781.34,149004.68,157786.01999999999]
[null,null,null,null,null,null,null,"2 IK",823.79,413493.29,0,0,413493.29,819.65,418788.94,204701.06,0,623490,-4.1399999999999997,11714.85,198281.86,209996.71]
[null,null,null,null,null,null,null,"2B IK",446.09,223910.49,0,0,223910.49,443.57,226607.97,108593.89,0,335201.86,-2.52,6298.16,104993.20999999999,111291.37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Bybus i alt",null,1886.6399999999999,946980.40999999992,0,0,946980.40999999992,1876.95,958992.72,467061.79000000004,0,1426054.5099999998,-9.69,26794.350000000002,452279.75,479074.1]
[]
[null,null,null,null,null,null,"Regional- og lokalkørsel","171",1142.43,593463.6,227728.25,0,821191.85,1141.5999999999999,603241.82999999996,228343.47,0,831585.31,-0.83,15624.77,-5231.3100000000013,10393.459999999999]
[null,null,null,null,null,null,null,"172",1481.8,810181.7,238043.39,0,1048225.09,1460.58,830335.04,238686.55,0,1069021.58,-21.22,20085.990000000002,710.5,20796.490000000002]
[null,null,null,null,null,null,null,"182",1728.21,1094560.72,306498.84000000003,0,1401059.56,1733.86,1118392.3899999999,308022.23,0,1426414.62,5.65,26801.11,-1446.0499999999993,25355.06]
[null,null,null,null,null,null,null,"189",1202.6600000000001,842708.18,145230.29999999999,0,987938.48,940.14,683070.12,140996.1,0,824066.23,-262.52,15483.51,-179355.76,-163872.25]
[null,null,null,null,null,null,null,"190",2742.6,1911034.93,323361.03000000003,0,2234395.96,2710.81,1958675.16,337560.22,0,2296235.38,-31.79,43144.33,18695.089999999997,61839.42]
[null,null,null,null,null,null,null,"191",1082.72,745709.53,133680.4,0,879389.93,1102.23,785826.5,124647.18,0,910473.68,19.510000000000002,17107.03,13976.720000000001,31083.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,9380.42,5997658.6600000001,1374542.21,0,7372200.8700000001,9089.2199999999993,5979541.04,1378255.7499999998,0,7357796.7999999998,-291.2,138246.74,-152650.81,-14404.069999999992]
[]
[null,null,null,null,null,null,"Ikke rutefordelt",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Ekstrakørsel","Grp.",0,0,0,1818.72,1818.72,0,0,0,0,0,0,0,-1818.72,-1818.72]
[null,null,null,null,null,null,"Ikke rutefordelt i alt",null,0,0,0,1818.72,1818.72,0,0,0,0,0,0,0,-1818.72,-1818.72]
[]
[null,null,null,null,null,null,"Skolekørsel",".",75,60000,0,0,60000,0,0,0,0,0,-75,0,-60000,-60000]
[null,null,null,null,null,null,null,"170",747.62,589411.53,0,0,589411.53,791.81,614154.12,0,0,614154.12,44.19,11539.43,13203.16,24742.59]
[null,null,null,null,null,null,null,"173",797.8,653072.67000000004,0,0,653072.67000000004,818.69,674165.15,0,0,674165.15,20.89,12666.99,8425.49,21092.48]
[null,null,null,null,null,null,null,"174",586.34,583670.38,0,0,583670.38,582.02,594561.14,0,0,594561.14,-4.32,11171.3,-280.53999999999905,10890.76]
[null,null,null,null,null,null,null,"175",612.78,592469.75,0,0,592469.75,566.12,589211.07999999996,0,0,589211.07999999996,-46.66,11070.78,-14329.45,-3258.67]
[null,null,null,null,null,null,null,"176",609.47,591259.43000000005,0,0,591259.43000000005,653.9,618737.79,0,0,618737.79,44.43,11625.55,15852.810000000001,27478.36]
[null,null,null,null,null,null,null,"180",608.42999999999995,591259.93000000005,0,0,591259.93000000005,739.79,647627.29,0,0,647627.29,131.36000000000001,12168.37,44198.99,56367.360000000001]
[null,null,null,null,null,null,null,"181",618.75,555160.03,0,0,555160.03,652.27,576201.06000000006,0,0,576201.06000000006,33.520000000000003,10826.32,10214.709999999999,21041.03]
[null,null,null,null,null,null,null,"184",490.18,521112.09,0,0,521112.09,518.01,539684.80000000005,0,0,539684.80000000005,27.83,10140.219999999999,8432.49,18572.71]
[null,null,null,null,null,null,null,"185",657.93,565534.01,0,0,565534.01,711.38,592279.12,0,0,592279.12,53.45,11128.42,15616.69,26745.11]
[null,null,null,null,null,null,null,"192",904.28,678710.21,0,0,678710.21,922.18,697896.31,0,0,697896.31,17.899999999999999,13112.88,6073.2199999999993,19186.099999999999]
[null,null,null,null,null,null,null,"193",660.63,601200.87,0,0,601200.87,659,612537.18999999994,0,0,612537.18999999994,-1.63,11509.04,-172.72000000000116,11336.32]
[null,null,null,null,null,null,null,"195",686.69,609482.06999999995,0,0,609482.06999999995,782.33,652537.82999999996,0,0,652537.82999999996,95.64,12260.63,30795.130000000005,43055.76]
[null,null,null,null,null,null,null,"196",945.33,691657.03,0,0,691657.03,943.33,704756.63,0,0,704756.63,-2,13241.77,-142.17000000000007,13099.6]
[null,null,null,null,null,null,"Skolekørsel i alt",null,9001.2300000000014,7884000.0000000009,0,0,7884000.0000000009,9340.8300000000017,8114349.5100000007,0,0,8114349.5100000007,339.6,152461.69999999998,77887.810000000012,230349.51]
[]
[null,null,null,null,null,null,"Total, Ikast-Brande Kommune",null,20268.29,14828639.069999997,1374542.21,1818.72,16204999.999999996,20307.000000000004,15052883.27,1845317.54,0,16898200.82,38.710000000000065,317502.78999999998,375698.02999999997,693200.82]
[null,null,null,null,null,null,"Udgifter til skolekørsel er for nuværende ikke opdelt i timeafhængige og busafhængige omkostninger. Alle udgifter står således angivet som timeafhængige."]

{"sheet":"LEM","index":6,"n_rows":32,"n_cols":20,"rows_kept":32,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,11],[9,12,9,15],[9,16,9,19]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"Lemvig Kommune"]
[]
[]
[]
[null,null,null,null,null,null,"Lemvig Kommune",null,"Budget 2024 (2024B[V2])",null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Skolekørsel",".",0,424000,0,424000,0,0,0,0,0,0,-424000,-424000]
[null,null,null,null,null,null,null,"481",435.04,460833.07,0,460833.07,430.95,464583.74,0,464583.74,-4.09,8729.1299999999992,-4978.4599999999991,3750.67]
[null,null,null,null,null,null,null,"482",471.46,489653.03,0,489653.03,465.94,493247.76,0,493247.76,-5.52,9267.7000000000007,-5672.9700000000012,3594.73]
[null,null,null,null,null,null,null,"483",401.65,433545.9,0,433545.9,396.95,436738.7,0,436738.7,-4.7,8205.94,-5013.1400000000003,3192.8]
[null,null,null,null,null,null,null,"484",367.25,405898.91,0,405898.91,362.96,408893.66,0,408893.66,-4.29,7682.76,-4688.01,2994.75]
[null,null,null,null,null,null,null,"485",602.99,595362.1,0,595362.1,595.92999999999995,599714.1,0,599714.1,-7.06,11268.11,-6916.1100000000006,4352]
[null,null,null,null,null,null,null,"486",351.07,392888.57,0,392888.57,371.96,416264.41,0,416264.41,20.89,7821.26,15554.58,23375.84]
[null,null,null,null,null,null,null,"487",431.92,457877.26,0,457877.26,401.95,440837.54,0,440837.54,-29.97,8282.9599999999991,-25322.68,-17039.72]
[null,null,null,null,null,null,null,"488",529.13,536002.39,0,536002.39,0,0,0,0,-529.13,0,-536002.39,-536002.39]
[null,null,null,null,null,null,null,"489",320.72000000000003,368494.16,0,368494.16,316.95999999999998,371220.95,0,371220.95,-3.76,6974.92,-4248.13,2726.79]
[null,null,null,null,null,null,null,"490",219.54,287179.49,0,287179.49,216.97,289323.77,0,289323.77,-2.57,5436.15,-3291.8699999999994,2144.2800000000002]
[null,null,null,null,null,null,null,"491",737.54,703510.61,0,703510.61,728.91,708637.36,0,708637.36,-8.6300000000000008,13314.69,-8187.9400000000005,5126.75]
[null,null,null,null,null,null,null,"496",719.33,688873.97,0,688873.97,710.91,693895.86,0,693895.86,-8.42,13037.71,-8015.8199999999988,5021.8900000000003]
[null,null,null,null,null,null,null,"497",313.63,362802.14,0,362802.14,309.95999999999998,365488.15,0,365488.15,-3.67,6867.21,-4181.2,2686.01]
[null,null,null,null,null,null,null,"498",438.08,462819.18,0,462819.18,456.95,485877.01,0,485877.01,18.87,9129.2099999999991,13928.620000000003,23057.83]
[null,null,null,null,null,null,null,"499+a",148.72,230259.22,0,230259.22,56.99,158288.26999999999,0,158288.26999999999,-91.73,2974.1,-74945.05,-71970.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Skolekørsel i alt",null,6488.0700000000006,7299999.9999999991,0,7299999.9999999991,5824.2899999999991,6333011.2800000003,0,6333011.2800000003,-663.78,118991.85000000003,-1085980.5699999998,-966988.72]
[]
[null,null,null,null,null,null,"Total, Lemvig Kommune",null,6488.0700000000006,7299999.9999999991,0,7299999.9999999991,5824.2899999999991,6333011.2800000003,0,6333011.2800000003,-663.78,118991.85000000003,-1085980.5699999998,-966988.72]
[null,null,null,null,null,null,"Udgifter til skolekørsel er for nuværende ikke opdelt i timeafhængige og busafhængige omkostninger. Alle udgifter står således angivet som timeafhængige."]

{"sheet":"NOR","index":7,"n_rows":70,"n_cols":22,"rows_kept":70,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,12],[9,13,9,17],[9,18,9,21]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"Norddjurs Kommune"]
[]
[]
[]
[null,null,null,null,null,null,"Norddjurs Kommune",null,"Budget 2024 (2024B[V2])",null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Andet","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Andet","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Bybus","1 GR",634.04,403410.51,198632.2,0,602042.71,634.29,423161.33,204841.25,0,628002.59,0.25,29298.3,-3338.4199999999983,25959.88]
[null,null,null,null,null,null,null,"2 GR",634.04,403410.51,198632.2,0,602042.71,634.29,423161.33,204841.25,0,628002.59,0.25,29298.3,-3338.4199999999983,25959.88]
[null,null,null,null,null,null,null,"3 GR",227.75,144906.85,72145.34,0,217052.19,232.03,154876.88,97377.63,0,252254.51,4.28,11768.46,23433.86,35202.32]
[null,null,null,null,null,null,null,"GR TEL",1649.37,1049227.6499999999,515701.04,0,1564928.69,1646.69,1098581.08,512103.09,0,1610684.17,-2.68,75143.490000000005,-29388.010000000002,45755.48]
[null,null,null,null,null,null,"Bybus i alt",null,3145.2,2000955.52,985110.78,0,2986066.3,3147.3,2099780.62,1019163.22,0,3118943.86,2.1,145508.54999999999,-12630.989999999998,132877.56]
[]
[null,null,null,null,null,null,"Regional- og lokalkørsel","120",918.39,649760.91,472266.6,0,1122027.51,917.4,659218.47,465865.37,0,1125083.83,-0.99,21139.35,-18083.03,3056.32]
[null,null,null,null,null,null,null,"211",1695.95,1153565.2,338703.28,0,1492268.48,1673.84,1157474.23,337689.17,0,1495163.4,-22.11,28092.84,-25197.919999999998,2894.92]
[null,null,null,null,null,null,null,"213",2366.35,1609563.38,760716.59,0,2370279.9700000002,2289.0100000000002,1582860.29,762969.83,0,2345830.12,-77.34,44076.14,-68525.989999999991,-24449.85]
[null,null,null,null,null,null,null,"319",1144.6600000000001,716392.8,348625.75,0,1065018.55,1087.99,692212.4,236767.7,0,928980.1,-56.67,17454.740000000002,-153493.19,-136038.45000000001]
[null,null,null,null,null,null,null,"351",187.61,127610.11,70403.91,0,198014.02,178.56,122658.38,30105,0,152763.38,-9.0500000000000007,2870.29,-48120.93,-45250.64]
[null,null,null,null,null,null,null,"352",2542.9,1799101.7,956858.42,0,2755960.12,2506.64,1801285.15,939899.98,0,2741185.14,-36.26,51504.53,-66279.509999999995,-14774.98]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,8855.86,6055994.1000000006,2947574.55,0,9003568.6500000004,8653.44,6015708.9199999999,2773297.05,0,8789005.9699999988,-202.42000000000002,165137.89000000001,-379700.57,-214562.68000000002]
[]
[null,null,null,null,null,null,"Ikke rutefordelt",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Administrationstillæg","IR",0,0,0,70365.05,70365.05,0,0,0,47377.11,47377.11,0,2210.29,-25198.23,-22987.94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Ikke rutefordelt i alt",null,0,0,0,70365.05,70365.05,0,0,0,47377.11,47377.11,0,2210.29,-25198.23,-22987.94]
[]
[null,null,null,null,null,null,"Skolekørsel",".Svm",122.98,108301.32,0,0,108301.32,0,0,0,0,0,-122.98,0,-108301.32,-108301.32]
[null,null,null,null,null,null,null,"Rute 1",779.72,782689.41,0,0,782689.41,810.06,820300.06,0,0,820300.06,30.34,15412.74,22197.910000000003,37610.65]
[null,null,null,null,null,null,null,"Rute 10",631.71,627840.02,0,0,627840.02,761.93,769057.53,0,0,769057.53,130.22,14449.94,126767.57,141217.51]
[null,null,null,null,null,null,null,"Rute 11",289.82,286794.03000000003,0,0,286794.03000000003,279.97000000000003,282593.32,0,0,282593.32,-9.85,5309.69,-9510.4,-4200.71]
[null,null,null,null,null,null,null,"Rute 12",646.70000000000005,643384.39,0,0,643384.39,636.94000000000005,642899.80000000005,0,0,642899.80000000005,-9.76,12079.54,-12564.130000000001,-484.59]
[null,null,null,null,null,null,null,"Rute 13",969.6,966013.76,0,0,966013.76,959.91,968891.37,0,0,968891.37,-9.69,18204.64,-15327.029999999999,2877.61]
[null,null,null,null,null,null,null,"Rute 14",926.01,888142.55,0,0,888142.55,951.86,924066.12,0,0,924066.12,25.85,17362.41,18561.16,35923.57]
[null,null,null,null,null,null,null,"Rute 15",922.86,885879.87,0,0,885879.87,950.2,922850.35,0,0,922850.35,27.34,17339.57,19630.910000000003,36970.480000000003]
[null,null,null,null,null,null,null,"Rute 16",960.86,913164.81,0,0,913164.81,974.2,940417.42,0,0,940417.42,13.34,17669.64,9582.9700000000012,27252.61]
[null,null,null,null,null,null,null,"Rute 17",1254.04,1123692.1000000001,0,0,1123692.1000000001,1280.81,1164795.67,0,0,1164795.67,26.77,21885.51,19218.060000000001,41103.57]
[null,null,null,null,null,null,null,"Rute 18",939.86,898086.2,0,0,898086.2,965.2,933829.77,0,0,933829.77,25.34,17545.86,18197.71,35743.57]
[null,null,null,null,null,null,null,"Rute 19",945.86,902394.32,0,0,902394.32,971.2,938221.54,0,0,938221.54,25.34,17628.38,18198.84,35827.22]
[null,null,null,null,null,null,null,"Rute 2",769.73,775922.85,0,0,775922.85,760.06,783706.66,0,0,783706.66,-9.67,14725.18,-6941.37,7783.81]
[null,null,null,null,null,null,null,"Rute 20",945.86,902394.32,0,0,902394.32,973.2,939685.46,0,0,939685.46,27.34,17655.89,19635.25,37291.14]
[null,null,null,null,null,null,null,"Rute 21",802.65,799486.18,0,0,799486.18,793.93,801353.91,0,0,801353.91,-8.7200000000000006,15056.76,-13189.03,1867.73]
[null,null,null,null,null,null,null,"Rute 22",595.77,651010.18000000005,0,0,651010.18000000005,587.04999999999995,657093.5,0,0,657093.5,-8.7200000000000006,12346.22,-6262.9,6083.32]
[null,null,null,null,null,null,null,"Rute 3",762.73,770897.64,0,0,770897.64,813.06,822495.66,0,0,822495.66,50.33,15453.99,36144.03,51598.02]
[null,null,null,null,null,null,null,"Rute 4",762.73,770897.64,0,0,770897.64,753.06,778583.59,0,0,778583.59,-9.67,14628.92,-6942.97,7685.95]
[null,null,null,null,null,null,null,"Rute 5",697.74,724234.92,0,0,724234.92,709.06,746381.39,0,0,746381.39,11.32,14023.86,8122.6100000000006,22146.47]
[null,null,null,null,null,null,null,"Rute 6",613.76,663932.51,0,0,663932.51,603.04999999999995,668803.39,0,0,668803.39,-10.71,12566.24,-7695.36,4870.88]
[null,null,null,null,null,null,null,"Rute 7",749.67,746266.2,0,0,746266.2,739.93,746853.77,0,0,746853.77,-9.74,14032.75,-13445.18,587.57000000000005]
[null,null,null,null,null,null,null,"Rute 8",739.67,736277.68,0,0,736277.68,729.93,736761.15,0,0,736761.15,-9.74,13843.11,-13359.640000000001,483.47]
[null,null,null,null,null,null,null,"Rute 9",734.68,731002.62,0,0,731002.62,759.93,767039,0,0,767039,25.25,14412,21624.379999999997,36036.379999999997]
[null,null,null,null,null,null,null,"Rute A",165.11,140110.99,0,0,140110.99,166.77,144236.32999999999,0,0,144236.32999999999,1.66,2710.08,1415.2600000000002,4125.34]
[null,null,null,null,null,null,null,"Rute B",145.09,123127.84,0,0,123127.84,146.56,126753.14,0,0,126753.14,1.47,2381.59,1243.71,3625.3]
[null,null,null,null,null,null,null,"Rute C",183.73,155917.94,0,0,155917.94,173.33,149909.07,0,0,149909.07,-10.4,2816.67,-8825.5400000000009,-6008.87]
[null,null,null,null,null,null,null,"Rute D",124.56,105700.95,0,0,105700.95,121.26,104872.76,0,0,104872.76,-3.3,1970.47,-2798.66,-828.19]
[null,null,null,null,null,null,null,"Rute E",80,67889.23,0,0,67889.23,77.88,67357.3,0,0,67357.3,-2.12,1265.5899999999999,-1797.52,-531.92999999999995]
[null,null,null,null,null,null,null,"Rute F",266.8,226409.15,0,0,226409.15,193.33,167206.26999999999,0,0,167206.26999999999,-73.47,3141.67,-62344.549999999996,-59202.879999999997]
[null,null,null,null,null,null,null,"Rute G",128.61000000000001,109138.38,0,0,109138.38,107.46,92936.02,0,0,92936.02,-21.15,1746.19,-17948.55,-16202.36]
[null,null,null,null,null,null,null,"Svømmekørsel",0,0,0,0,0,127.66,114237.44,0,0,114237.44,127.66,2146.42,112091.02,114237.44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Skolekørsel i alt",null,18658.91,18226999.999999996,0,0,18226999.999999996,18878.79,18724188.760000002,0,0,18724188.760000002,219.87999999999994,351811.51999999996,145377.24,497188.76000000013]
[]
[null,null,null,null,null,null,"Total, Norddjurs Kommune",null,30659.97,26283949.620000001,3932685.33,70365.05,30287000.000000004,30679.530000000013,26839678.300000001,3792460.27,47377.11,30679515.700000007,19.559999999999974,664668.24999999988,-272152.54999999993,392515.70000000007]
[null,null,null,null,null,null,"Udgifter til skolekørsel er for nuværende ikke opdelt i timeafhængige og busafhængige omkostninger. Alle udgifter står således angivet som timeafhængige."]

{"sheet":"ODD","index":8,"n_rows":35,"n_cols":24,"rows_kept":35,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,13],[9,14,9,19],[9,20,9,23]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"Odder Kommune"]
[]
[]
[]
[null,null,null,null,null,null,"Odder Kommune",null,"Budget 2024 (2024B[V2])",null,null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Bybus","1 OD",681.75,369035.67,138349.67000000001,0,0,507385.34,677.9,387998.39,143344.03,0,0,531342.42000000004,-3.85,24788.81,-831.72999999999956,23957.08]
[null,null,null,null,null,null,null,"2 OD",303,164015.85,61488.74,0,0,225504.59,326.39999999999998,186223.94,63645.82,0,0,249869.76,23.4,11657.21,12707.96,24365.17]
[null,null,null,null,null,null,null,"3 OD",387.16,209572.22,78568.3,0,0,288140.52,351.51,201195,81405.240000000005,0,0,282600.24,-35.65,13184.2,-18724.48,-5540.28]
[null,null,null,null,null,null,null,"4 OD",707,382703.69,143473.73000000001,0,0,526177.42000000004,669.54,378655.42,148068.51999999999,0,0,526723.93000000005,-37.46,24573.32,-24026.81,546.51]
[null,null,null,null,null,null,"Bybus i alt",null,2078.91,1125327.43,421880.44000000006,0,0,1547207.87,2025.35,1154072.75,436463.61,0,0,1590536.35,-53.56,74203.540000000008,-30875.06,43328.480000000003]
[]
[null,null,null,null,null,null,"Regional- og lokalkørsel","1002",751.09,406569.9,389825.2,0,0,796395.1,765.55,436044.74,404018.05,0,0,840062.79,14.46,39191.57,4476.1200000000026,43667.69]
[null,null,null,null,null,null,null,"1003",816.99,442241.96,387299.86,0,0,829541.82,856.2,490264.9,376960.59,0,0,867225.49,39.21,40458.79,-2775.1200000000026,37683.67]
[null,null,null,null,null,null,null,"1004",942.17,510002.72,389115.97,0,0,899118.69,960.29,547588.27,403115.82,0,0,950704.09,18.12,44353.33,7232.07,51585.4]
[null,null,null,null,null,null,null,"1005",560.03,303147.87,328645.8,0,0,631793.67000000004,570.79999999999995,326831.63,345606.22,0,0,672437.85,10.77,31371.35,9272.8300000000017,40644.18]
[null,null,null,null,null,null,null,"1006",1146.42,621010.4,515115.07,247391.51,0,1383516.98,1168.46,665334.16,559039.82999999996,246262.88,0,1470636.87,22.04,57120.9,29998.989999999998,87119.89]
[null,null,null,null,null,null,null,"1007",2064.59,1117575.9099999999,943161.1,0,0,2060737.01,2102.52,1191107.1100000001,966505.05,0,0,2157612.16,37.93,100659.39,-3784.2400000000052,96875.15]
[null,null,null,null,null,null,null,"1008",579.79999999999995,313849.49,421880.43,0,0,735729.92,590.95000000000005,334042.81,436463.67,0,0,770506.48,11.15,35946.550000000003,-1169.9900000000052,34776.559999999998]
[null,null,null,null,null,null,null,"302",728.91,457590.42,298623.65999999997,141491.66,0,897705.74,718.14,458748.7,284472.42,155121.71,0,898342.83,-10.77,13964.49,-13327.4,637.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,7590,4171988.67,3673667.0900000003,388883.17000000004,0,8234538.9299999997,7732.91,4449962.32,3776181.6499999994,401384.58999999997,0,8627528.5600000005,142.91,363066.37,29923.259999999987,392989.63]
[]
[null,null,null,null,null,null,"Ikke rutefordelt",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Administrationstillæg","IR",0,0,0,0,147253.20000000001,147253.20000000001,0,0,0,0,149097.62,149097.62,0,6955.86,-5111.4399999999996,1844.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Ikke rutefordelt i alt",null,0,0,0,0,147253.20000000001,147253.20000000001,0,0,0,0,149097.62,149097.62,0,6955.86,-5111.4399999999996,1844.42]
[]
[null,null,null,null,null,null,"Total, Odder Kommune",null,9668.91,5297316.0999999996,4095547.5300000003,388883.17000000004,147253.20000000001,9929000,9758.26,5604035.0700000003,4212645.26,401384.58999999997,149097.62,10367162.529999999,89.350000000000009,444225.77,-6063.2400000000116,438162.52999999997]
[null,null,null,null,null,null,""]

{"sheet":"RAN","index":9,"n_rows":81,"n_cols":24,"rows_kept":81,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,13],[9,14,9,19],[9,20,9,23]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"Randers Kommune"]
[]
[]
[]
[null,null,null,null,null,null,"Randers Kommune",null,"Budget 2024 (2024B[V2])",null,null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Bybus","1A RA",30345.759999999998,22278688.48,661877.03,0,0,22940565.510000002,29240.63,21671211.559999999,553031.16,0,0,22224242.719999999,-1105.1300000000001,417574.5,-1133897.29,-716322.79]
[null,null,null,null,null,null,null,"2A RA",22745.07,16198133.380000001,530409.41,0,0,16728542.789999999,22701.79,16436311.58,449660.68,0,0,16885972.260000002,-43.28,317272.96999999997,-159843.49999999997,157429.47]
[null,null,null,null,null,null,null,"3 RA",12875.18,9431572.5700000003,296680.23,0,0,9728252.8000000007,12835.37,9539764.3200000003,241628.28,0,0,9781392.5899999999,-39.81,183784.01,-130644.22,53139.79]
[null,null,null,null,null,null,null,"4 RA",11147.94,8211169.6799999997,248387.09,0,0,8459556.7699999996,2276.33,1943917.02,207386.69,0,0,2151303.71,-8871.61,40421.15,-6348674.21,-6308253.0599999996]
[null,null,null,null,null,null,"Bybus i alt",null,77113.950000000012,56119564.109999999,1737353.76,0,0,57856917.86999999,67054.12,49591204.480000004,1451706.81,0,0,51042911.280000009,-10059.83,959052.63,-7773059.2199999997,-6814006.5899999999]
[]
[null,null,null,null,null,null,"Regional- og lokalkørsel","115",566.02,398025.75,166417.29,0,0,564443.04,596.29999999999995,425880.6,169043.09,0,0,594923.68000000005,30.28,11178.1,19302.54,30480.639999999999]
[null,null,null,null,null,null,null,"12 RA",2045.25,1422384.66,334717.52,0,0,1757102.18,2100.67,1484772.81,298330.39,0,0,1783103.19,55.42,33502.97,-7501.9600000000028,26001.01]
[null,null,null,null,null,null,null,"13 RA",870.78,605387.77,334717.52,0,0,940105.29,889.78,629292.19999999995,298330.39,0,0,927622.59,19,17429.23,-29911.93,-12482.7]
[null,null,null,null,null,null,null,"14 RA",592.66,412031.88,334717.52,0,0,746749.4,671.53,474939.03,298330.39,0,0,773269.42,78.87,14529.06,11990.960000000001,26520.02]
[null,null,null,null,null,null,null,"15 RA",562.86,391314.19,334717.52,0,0,726031.71,1044.23,738530.55,298330.39,0,0,1036860.94,481.37,19481.72,291347.51,310829.23]
[null,null,null,null,null,null,null,"16 RA",2571.29,1787624.35,669435.04,0,0,2457059.39,2895.74,2046754.93,596660.77,0,0,2643415.7000000002,324.45,49667.53,136688.78,186356.31]
[null,null,null,null,null,null,null,"17 RA",370.83,257810.18,334717.52,0,0,592527.69999999995,349.2,246961.91,298330.39,0,0,545292.29,-21.63,10245.57,-57480.98,-47235.41]
[null,null,null,null,null,null,null,"18 RA",1515,1053265.43,334717.52,0,0,1387982.95,1514.82,1070678.23,298330.39,0,0,1369008.62,-0.18,25722.5,-44696.83,-18974.330000000002]
[null,null,null,null,null,null,null,"21 RA",163.5,161090.64000000001,0,228859.02,0,389949.66,171.78,172016.87,0,0,0,172016.87,8.2799999999999994,3232.05,-221164.84,-217932.79]
[null,null,null,null,null,null,null,"230",21.04,12532.46,4108.76,0,0,16641.22,20.92,12655.38,3561.05,0,0,16216.42,-0.12,304.69,-729.49,-424.8]
[null,null,null,null,null,null,null,"231",6924.44,4293526.57,1233758.72,269390.59000000003,0,5796675.8799999999,6919.47,4353573.62,1058383.1599999999,217995.38,0,5629952.1600000001,-4.97,101686.04,-268409.76,-166723.72]
[null,null,null,null,null,null,null,"237",9111.9,5427493.0800000001,1282585.6599999999,287037.67,0,6997116.4100000001,9099.9,5481089.3300000001,1111287.24,244798.73,0,6837175.2999999998,-12,123865.12,-283806.23,-159941.10999999999]
[null,null,null,null,null,null,null,"238",6035.11,3594806.56,842959.24,252571.86,0,4690337.66,6063.18,3657647.03,730104.44,253329.77,0,4641081.24,28.07,82442.09,-131698.51,-49256.42]
[null,null,null,null,null,null,null,"73",168.34,97540.53,38652.6,0,0,136193.13,165.37,98597.88,32771.89,0,6486.86,137856.63,-2.97,4632.71,-2969.21,1663.5]
[null,null,null,null,null,null,null,"Svm RA",0,0,0,409582.2,0,409582.2,0,0,0,171657.45,0,171657.45,0,3225.3,-241150.05,-237924.75]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,31519.02,19914834.050000001,6246222.4299999997,1447441.34,0,27608497.82,32502.890000000003,20893390.370000001,5491793.9799999995,887781.33000000007,6486.86,27279452.5,983.87000000000012,501144.67999999993,-830190,-329045.32]
[]
[null,null,null,null,null,null,"Ikke rutefordelt",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Faste køretøjsomkostninger","IR",0,0,1007723.15,0,0,1007723.15,0,0,248874.16,0,0,248874.16,0,4676.1400000000003,-763525.13,-758848.99]
[null,null,null,null,null,null,"Administrationstillæg","IR",0,0,0,0,1504417.1,1504417.1,0,0,0,0,1500080.19,1500080.19,0,28185.23,-32522.14,-4336.91]
[null,null,null,null,null,null,"Ekstrakørsel","Grp.",0,0,0,30444.06,0,30444.06,0,0,0,0,0,0,0,0,-30444.06,-30444.06]
[null,null,null,null,null,null,"Bonus","IR",0,0,0,0,1645000,1645000,0,0,0,0,1316441.57,1316441.57,0,24734.81,-353293.24,-328558.43]
[null,null,null,null,null,null,"Ikke rutefordelt i alt",null,0,0,1007723.15,30444.06,3149417.1,4187584.31,0,0,248874.16,0,2816521.76,3065395.92,0,57596.180000000008,-1179784.57,-1122188.3900000001]
[]
[null,null,null,null,null,null,"Skolekørsel",".Svm",187.22,148011.84,0,0,0,148011.84,0,0,0,0,0,0,-187.22,0,-148011.84,-148011.84]
[null,null,null,null,null,null,null,"105",110.28,84799.35,0,0,0,84799.35,109.33,85678.04,0,0,0,85678.04,-0.95,1609.81,-731.11999999999989,878.69]
[null,null,null,null,null,null,null,"205",91.11,70062.429999999993,0,0,0,70062.429999999993,90.33,70788.42,0,0,0,70788.42,-0.78,1330.06,-604.06999999999994,725.99]
[null,null,null,null,null,null,null,"500",654.08000000000004,985669.21,0,0,0,985669.21,646.5,996383.75,0,0,0,996383.75,-7.58,18721.2,-8006.66,10714.54]
[null,null,null,null,null,null,null,"501A",573.20000000000005,864128.29,0,0,0,864128.29,566.55999999999995,873183.28,0,0,0,873183.28,-6.64,16406.36,-7351.3700000000008,9054.99]
[null,null,null,null,null,null,null,"501B",104.13,156975.69,0,0,0,156975.69,102.92,158620.6,0,0,0,158620.6,-1.21,2980.35,-1335.4399999999998,1644.91]
[null,null,null,null,null,null,null,"502",1325.35,1998010.92,0,0,0,1998010.92,1311.98,2022027.6,0,0,0,2022027.6,-13.37,37992.160000000003,-13975.480000000003,24016.68]
[null,null,null,null,null,null,null,"503",336.64,507503.92,0,0,0,507503.92,332.74,512821.93,0,0,0,512821.93,-3.9,9635.49,-4317.4799999999996,5318.01]
[null,null,null,null,null,null,null,"504",654.08000000000004,986051.15,0,0,0,986051.15,647.49,997923.75,0,0,0,997923.75,-6.59,18750.13,-6877.5300000000007,11872.6]
[null,null,null,null,null,null,null,"505",83.91,126494.97,0,0,0,126494.97,82.94,127820.48,0,0,0,127820.48,-0.97,2401.64,-1076.1299999999999,1325.51]
[null,null,null,null,null,null,null,"506",404.38,609614.31000000006,0,0,0,609614.31000000006,399.69,616002.31999999995,0,0,0,616002.31999999995,-4.6900000000000004,11574.16,-5186.1499999999996,6388.01]
[null,null,null,null,null,null,null,"507",538.83000000000004,812311.07,0,0,0,812311.07,532.58000000000004,820823.09,0,0,0,820823.09,-6.25,15422.57,-6910.5499999999993,8512.02]
[null,null,null,null,null,null,null,"508",508.5,766590,0,0,0,766590,502.61,774622.91,0,0,0,774622.91,-5.89,14554.5,-6521.59,8032.91]
[null,null,null,null,null,null,null,"509",658.65,663151.41,0,0,0,663151.41,652.97,671399.61,0,0,0,671399.61,-5.68,12615.03,-4366.83,8248.2000000000007]
[null,null,null,null,null,null,null,"510",537.61,570076.11,0,0,0,570076.11,532.98,577359.86,0,0,0,577359.86,-4.63,10848.09,-3564.34,7283.75]
[null,null,null,null,null,null,null,"511",471.04,518884.7,0,0,0,518884.7,466.98,525638,0,0,0,525638,-4.0599999999999996,9876.2800000000007,-3122.9800000000005,6753.3]
[null,null,null,null,null,null,null,"512",568.22,593608.65,0,0,0,593608.65,548.32000000000005,589381.28,0,0,0,589381.28,-19.899999999999999,11073.97,-15301.34,-4227.37]
[null,null,null,null,null,null,null,"513",672.77,674010.2,0,0,0,674010.2,666.97,682370.91,0,0,0,682370.91,-5.8,12821.16,-4460.4500000000007,8360.7099999999991]
[null,null,null,null,null,null,null,"514",622.34,635228.81999999995,0,0,0,635228.81999999995,614.97,641620.36,0,0,0,641620.36,-7.37,12055.5,-5663.96,6391.54]
[null,null,null,null,null,null,null,"515",654.25,642695.16,0,0,0,642695.16,649.02,650784.06000000006,0,0,0,650784.06000000006,-5.23,12227.68,-4138.7800000000007,8088.9]
[null,null,null,null,null,null,null,"516",563.66,571076.53,0,0,0,571076.53,540.85,563628.67000000004,0,0,0,563628.67000000004,-22.81,10590.1,-18037.96,-7447.86]
[null,null,null,null,null,null,null,"517",651.23,640307.87,0,0,0,640307.87,647.01,649170.06999999995,0,0,0,649170.06999999995,-4.22,12197.35,-3335.1499999999996,8862.2000000000007]
[null,null,null,null,null,null,null,"518",557.58000000000004,703500.07,0,0,0,703500.07,627.89,782641.32,0,0,0,782641.32,70.31,14705.16,64436.09,79141.25]
[null,null,null,null,null,null,null,"519",569.75,714650.46,0,0,0,714650.46,639.85,793813.04,0,0,0,793813.04,70.099999999999994,14915.07,64247.51,79162.58]
[null,null,null,null,null,null,null,"A",364.59,336317.93,0,0,0,336317.93,363.75,343383.49,0,0,0,343383.49,-0.84,6451.89,613.67000000000007,7065.56]
[null,null,null,null,null,null,null,"B",163.66999999999999,177475.22,0,0,0,177475.22,168,185661.84,0,0,0,185661.84,4.33,3488.43,4698.1900000000005,8186.62]
[null,null,null,null,null,null,null,"C",98.83,90586.68,0,0,0,90586.68,89.5,83602.850000000006,0,0,0,83602.850000000006,-9.33,1570.83,-8554.66,-6983.83]
[null,null,null,null,null,null,null,"D",143.83000000000001,110603.52,0,0,0,110603.52,140.16999999999999,109848.62,0,0,0,109848.62,-3.66,2063.96,-2818.86,-754.9]
[null,null,null,null,null,null,null,"E",143.83000000000001,110603.52,0,0,0,110603.52,140.16999999999999,109848.62,0,0,0,109848.62,-3.66,2063.96,-2818.86,-754.9]
[null,null,null,null,null,null,null,"Svømmekørsel",0,0,0,0,0,0,184.29,148486.96,0,0,0,148486.96,184.29,2789.94,145697.01999999999,148486.96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Skolekørsel i alt",null,13013.56,15868999.999999998,0,0,0,15868999.999999998,12999.359999999999,16165335.729999997,0,0,0,16165335.729999997,-14.200000000000074,303732.83000000007,-7397.0999999999767,296335.73000000004]
[]
[null,null,null,null,null,null,"Total, Randers Kommune",null,121646.53000000001,91903398.160000011,8991299.3399999999,1477885.4000000001,3149417.1,105521999.99999999,112556.37,86649930.579999983,7192374.9500000002,887781.33000000007,2823008.62,97553095.429999977,-9090.1599999999908,1821526.3199999998,-9790430.8900000025,-7968904.570000004]
[null,null,null,null,null,null,"Udgifter til skolekørsel er for nuværende ikke opdelt i timeafhængige og busafhængige omkostninger. Alle udgifter står således angivet som timeafhængige."]

{"sheet":"RKS","index":10,"n_rows":46,"n_cols":24,"rows_kept":46,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,13],[9,14,9,19],[9,20,9,23]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"Ringkøbing-Skjern Kommune"]
[]
[]
[]
[null,null,null,null,null,null,"Ringkøbing-Skjern Kommune",null,"Budget 2024 (2024B[V2])",null,null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Regional- og lokalkørsel","515",2178.3200000000002,1365419.81,462342.98,0,0,1827762.79,2208.67,1408692.15,478788.9,0,0,1887481.06,30.35,35464.14,24254.129999999997,59718.27]
[null,null,null,null,null,null,null,"560",2672.31,1675063.78,562831.35999999999,0,0,2237895.14,2709.63,1728215.25,579064.76,0,0,2307280.02,37.32,43351.82,26033.060000000005,69384.88]
[null,null,null,null,null,null,null,"567",1427.21,940280.33,245613.94,0,0,1185894.27,1447.15,971856.62,246628.2,0,0,1218484.82,19.940000000000001,22894.3,9696.25,32590.55]
[null,null,null,null,null,null,null,"568",1178.8599999999999,776661.37,186039.46,0,0,962700.83,1196,800771.84,187029.58,0,0,987801.42,17.14,18559.939999999999,6540.6500000000015,25100.59]
[null,null,null,null,null,null,null,"569",2613.12,1721586.41,389259.72,0,0,2110846.13,2619.5500000000002,1737516.8,388969.76,0,0,2126486.56,6.43,39954.86,-24314.43,15640.43]
[null,null,null,null,null,null,null,"570",1761.9,1104398.3899999999,418214.91,0,0,1522613.3,1786.27,1139296.95,430190.22,0,0,1569487.17,24.37,29489.32,17384.550000000003,46873.87]
[null,null,null,null,null,null,null,"580",6500.88,4074897.24,691880.55,0,0,4766777.79,6512.45,4149239.19,658205.38,0,0,4807444.57,11.57,90327.77,-49660.990000000005,40666.78]
[null,null,null,null,null,null,null,"590",1092.77,719943.21,290350.59999999998,0,0,1010293.81,1108.03,742360.99,289758.11,0,0,1032119.1,15.26,19392.64,2432.6500000000015,21825.29]
[null,null,null,null,null,null,null,"596",1225.22,807204.45,215826.7,0,0,1023031.15,1242.33,834293.64,216828.89,0,0,1051122.53,17.11,19749.7,8341.68,28091.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,20650.59,13185454.989999998,3462360.22,0,0,16647815.210000001,20830.080000000002,13512243.430000002,3475463.8,0,0,16987707.25,179.49,319184.49000000005,20707.549999999996,339892.04]
[]
[null,null,null,null,null,null,"Ikke rutefordelt",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Administrationstillæg","IR",0,0,0,0,475404.35,475404.35,0,0,0,0,474033.87,474033.87,0,8906.69,-10277.17,-1370.48]
[null,null,null,null,null,null,"Ikke rutefordelt i alt",null,0,0,0,0,475404.35,475404.35,0,0,0,0,474033.87,474033.87,0,8906.69,-10277.17,-1370.48]
[]
[null,null,null,null,null,null,"Skolekørsel","517 RS",611.54999999999995,397621.29,272145.21000000002,0,0,669766.5,632.87,418651.91,277441.01,0,0,696092.92,21.32,13078.98,13247.439999999999,26326.42]
[null,null,null,null,null,null,null,"518 RS",885.34,575719.32999999996,272145.21000000002,0,0,847864.54,951.56,629481.84,277441.01,0,0,906922.84,66.22,17040.29,42018.01,59058.3]
[null,null,null,null,null,null,null,"551 RS",803.16,523964.73,212689.9,0,0,736654.63,854.68,567190.41,235371.64,0,0,802562.05,51.52,15079.45,50827.97,65907.42]
[null,null,null,null,null,null,null,"562 RS",664.62,433584.14,212689.9,0,0,646274.04,643.24,426858.49,198286.1,0,0,625144.59,-21.38,11745.93,-32875.380000000005,-21129.45]
[null,null,null,null,null,null,null,"564 RS",469.79,306481.14,212689.9,0,0,519171.04,449.09,298012.2,216828.89,0,0,514841.09,-20.7,9673.43,-14003.380000000001,-4329.95]
[null,null,null,null,null,null,null,"566 RS",665.51,434164.76,212689.9,1224.3900000000001,0,648079.05000000005,663.58,440372.69,216828.89,0,0,657201.57999999996,-1.93,12348.26,-3225.7299999999996,9122.5300000000007]
[null,null,null,null,null,null,null,"572 RS",534.47,347555.41,272145.21000000002,0,0,619700.62,533.12,352669.42,277441.01,0,0,630110.43000000005,-1.35,11839.22,-1429.4099999999999,10409.81]
[null,null,null,null,null,null,null,"573 RS",694.19,451418.21,272145.21000000002,0,0,723563.42,683.39,422816.85,277441.01,0,0,700257.85,-10.8,13157.23,-36462.800000000003,-23305.57]
[null,null,null,null,null,null,null,"574 RS",705.32,460135.97,212689.9,0,0,672825.87,746.07,495123.6,216828.89,0,0,711952.48,40.75,13376.98,25749.63,39126.61]
[null,null,null,null,null,null,null,"575 RS",541.21,353074.05,212689.9,0,0,565763.94999999995,539.66999999999996,358120.21,216828.89,0,0,574949.1,-1.54,10802.81,-1617.6599999999999,9185.15]
[null,null,null,null,null,null,null,"577 RS",675.44,440642.89,212689.9,0,0,653332.79,709.24,470675.03,216828.89,0,0,687503.91,33.799999999999997,12917.6,21253.520000000004,34171.120000000003]
[null,null,null,null,null,null,null,"578 RS",740.89,483341.09,212689.9,0,0,696030.99,780.32,517855.11,216828.89,0,0,734683.99,39.43,13804.07,24848.93,38653]
[null,null,null,null,null,null,null,"593 RS",522.91,341135.51,212689.9,0,0,553825.41,553.1,367039.39,216828.89,0,0,583868.27,30.19,10970.38,19072.480000000003,30042.86]
[null,null,null,null,null,null,null,"594 RS",667.83,435678.28,212689.9,0,0,648368.18000000005,418.36,277626.81,216828.89,0,0,494455.7,-249.47,9290.4,-163202.88,-153912.48000000001]
[null,null,null,null,null,null,null,"597 RS",408.8,269327.28000000003,99232.13,0,0,368559.41,433.27,290958.56,102619.79,0,0,393578.35,24.47,7394.98,17623.96,25018.94]
[null,null,null,null,null,null,"Skolekørsel i alt",null,9591.0299999999988,6253844.0799999991,3314711.9699999993,1224.3900000000001,0,9569780.4399999995,9591.56,6333452.5199999996,3380672.6900000009,0,0,9714125.1499999966,0.53000000000000114,182520.01,-38175.30000000001,144344.71]
[]
[null,null,null,null,null,null,"Total, Ringkøbing-Skjern Kommune",null,30241.619999999995,19439299.070000004,6777072.1900000032,1224.3900000000001,475404.35,26693000,30421.640000000003,19845695.950000003,6856136.4899999956,0,474033.87,27175866.270000003,180.01999999999992,510611.18999999994,-27744.920000000006,482866.26999999996]
[null,null,null,null,null,null,"Udgifter til skolekørsel er for nuværende ikke opdelt i timeafhængige og busafhængige omkostninger. Alle udgifter står således angivet som timeafhængige."]

{"sheet":"SIL","index":11,"n_rows":64,"n_cols":24,"rows_kept":64,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,13],[9,14,9,19],[9,20,9,23]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"Silkeborg Kommune"]
[]
[]
[]
[null,null,null,null,null,null,"Silkeborg Kommune",null,"Budget 2024 (2024B[V2])",null,null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Bybus","1 SI",695.41,381554.72,238111.8,0,0,619666.52,701.75,386601.21,282701.28999999998,0,0,669302.5,6.34,1880.08,47755.9,49635.98]
[null,null,null,null,null,null,null,"10 SI",1821.81,999583.34,571176.43999999994,0,0,1570759.78,1811.1,997615.52,632519.12,0,0,1630134.64,-10.71,4579.04,54795.82,59374.86]
[null,null,null,null,null,null,null,"11 SI",6724.25,3689434.23,1952279.86,212689.15,0,5854403.2400000002,6964.99,3839086.09,2224978.59,88563.8,0,6152628.4800000004,240.74,18104.830000000002,280120.40999999997,298225.24]
[null,null,null,null,null,null,null,"12 SI",0,0,0,0,0,0,2321.92,1289971.3600000001,673073.18,0,0,1963044.54,2321.92,5514.17,1957530.37,1963044.54]
[null,null,null,null,null,null,null,"2 SI",2948.05,1617524.15,854199.35,0,0,2471723.5,4698.38,2586025.38,1013319.33,0,0,3599344.72,1750.33,10110.540000000001,1117510.68,1127621.22]
[null,null,null,null,null,null,null,"3 SI",1210.3599999999999,742681.86,576634.43000000005,0,0,1319316.29,1921.8,1057457.47,680554.33,0,0,1738011.8,711.44,4882.04,413813.47000000003,418695.51]
[null,null,null,null,null,null,null,"4 SI",1964.36,1077797.1399999999,641599.52,0,0,1719396.66,2226.34,1225079.7,716636.5,0,0,1941716.2,261.98,5454.25,216865.29,222319.54]
[null,null,null,null,null,null,null,"5 SI",3547.82,1946603.5,1108805.98,0,0,3055409.48,3544.24,1950140.3,1247868.3999999999,0,0,3198008.7,-3.58,8983.17,133616.04999999999,142599.22]
[null,null,null,null,null,null,null,"6 SI",3166.57,1737420.8,1006261.81,0,0,2743682.61,3219.47,1771834.09,1122818.1599999999,0,0,2894652.25,52.9,8131.04,142838.6,150969.64000000001]
[null,null,null,null,null,null,null,"7 SI",5038.04,2764251.4,1468024.68,0,0,4232276.08,5101.01,2803200.69,1629129.57,0,0,4432330.26,62.97,12450.37,187603.81,200054.18]
[null,null,null,null,null,null,null,"8 SI",5132,2815805.03,1510586.32,0,0,4326391.3499999996,5243.23,2886523.65,1698029.62,0,0,4584553.2699999996,111.23,12877.96,245283.96000000002,258161.92000000001]
[null,null,null,null,null,null,null,"9 SI",6495.96,3564177.06,2014204.55,0,0,5578381.6100000003,6731.94,3710825.47,2288635.63,0,0,5999461.0999999996,235.98,18180.36,402899.13,421079.49]
[null,null,null,null,null,null,"Bybus i alt",null,38744.630000000005,21336833.23,11941884.740000002,212689.15,0,33491407.119999997,44486.17,24504360.93,14210263.719999999,88563.8,0,38803188.460000001,5741.5399999999981,111147.84999999999,5200633.4899999993,5311781.3399999989]
[]
[null,null,null,null,null,null,"Regional- og lokalkørsel","113",2104.86,1276261.1100000001,316771.88,0,0,1593032.99,2092.9899999999998,1289034.1100000001,269291.67,0,0,1558325.78,-11.87,29279.59,-63986.8,-34707.21]
[null,null,null,null,null,null,null,"21 SI",237.57,197735.83,87096.11,0,0,284831.94,0,0,0,0,0,0,-237.57,0,-284831.94,-284831.94]
[null,null,null,null,null,null,null,"215",617.04999999999995,441295.09,185378.68,96122.92,0,722796.69,640.45000000000005,405674.9,81513.03,100991.21,26487.17,614666.31000000006,23.4,17991.439999999999,-126121.82,-108130.38]
[null,null,null,null,null,null,null,"22 SI",311.48,259456.19,87096.11,0,0,346552.3,0,0,0,0,0,0,-311.48,0,-346552.3,-346552.3]
[null,null,null,null,null,null,null,"23 SI",274.52999999999997,228677.63,87374.080000000002,0,0,316051.71000000002,0,0,0,0,0,0,-274.52999999999997,0,-316051.71000000002,-316051.71000000002]
[null,null,null,null,null,null,null,"24 SI",154.19999999999999,128445.31,64094.02,0,0,192539.33,0,0,0,0,0,0,-154.19999999999999,0,-192539.33,-192539.33]
[null,null,null,null,null,null,null,"25 SI",444.78,370492.24,109820.24,0,0,480312.48,0,0,0,0,0,0,-444.78,0,-480312.48,-480312.48]
[null,null,null,null,null,null,null,"27 SI",377.07,166436.63,164030.10999999999,0,0,330466.74,0,0,0,0,0,0,-377.07,0,-330466.74,-330466.74]
[null,null,null,null,null,null,null,"28 SI",421.87,186211.1,164030.10999999999,0,0,350241.21,0,0,0,0,0,0,-421.87,0,-350241.21,-350241.21]
[null,null,null,null,null,null,null,"29 SI",406.93,179616.67,164030.10999999999,0,0,343646.78,0,0,0,0,0,0,-406.93,0,-343646.78,-343646.78]
[null,null,null,null,null,null,null,"31 SI",1979.79,1126855.03,512023.54,0,0,1638878.57,1991.85,1153479.8700000001,495935.41,0,0,1649415.27,12.06,30991.11,-20454.41,10536.7]
[null,null,null,null,null,null,null,"313",2899.03,1949950.97,603167.85,280178.40000000002,0,2833297.22,3203.48,2224675.79,600939.35,260396.64,0,3086011.78,304.45,53090.879999999997,199623.67999999999,252714.56]
[null,null,null,null,null,null,null,"32 SI",2014.51,1164428.72,541848.61,0,0,1706277.33,1982.81,1162292.71,564641.86,0,0,1726934.57,-31.7,32447.63,-11790.39,20657.240000000002]
[null,null,null,null,null,null,null,"34 SI",821.23,467426.92,513475.68,0,0,980902.6,832.7,482348.73,514862.83,0,0,997211.56,11.47,18736.740000000002,-2427.7800000000025,16308.96]
[null,null,null,null,null,null,null,"35 SI",953.68,542814.69999999995,513475.68,0,0,1056290.3799999999,953.57,552359.22,514862.83,0,0,1067222.04,-0.11,20052.18,-9120.52,10931.66]
[null,null,null,null,null,null,null,"60",0,0,0,34163.279999999999,0,34163.279999999999,0,0,0,10010.43,0,10010.43,0,0,-24152.85,-24152.85]
[null,null,null,null,null,null,null,"711",229.92,125906.56,57057.04,0,0,182963.6,0,0,0,0,0,0,-229.92,0,-182963.6,-182963.6]
[null,null,null,null,null,null,null,"801",1595.26,889051.77,485865.43,9857.4,0,1384774.6,1597.63,910218.87,564143.64,2502.61,0,1476865.12,2.37,27702.01,64388.510000000009,92090.52]
[null,null,null,null,null,null,null,"802",1182.17,658833.27,500300.56,0,0,1159133.83,1198.68,681987.26,483897.36,0,0,1165884.6200000001,16.510000000000002,21905.97,-15155.18,6750.79]
[null,null,null,null,null,null,null,"803",923.88,514886.07,471430.31,0,0,986316.38,936.79,533918.68000000005,456082.17,0,0,990000.85,12.91,18601.259999999998,-14916.789999999999,3684.47]
[null,null,null,null,null,null,null,"804",1046.4000000000001,583167.48,485865.43,0,0,1069032.9099999999,1061.02,604718.30000000005,469989.77,0,0,1074708.06,14.62,20192.84,-14517.69,5675.15]
[null,null,null,null,null,null,null,"805",738.44,411538.8,407387.27,0,0,818926.07,748.76,426745.43,395607.21,0,0,822352.64,10.32,15451.3,-12024.73,3426.57]
[null,null,null,null,null,null,null,"806",562.94000000000005,313731.17,308337.74,0,0,622068.91,570.79999999999995,323350.86,298572.03999999998,0,0,621922.9,7.86,11685.4,-11831.41,-146.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,20297.59,12183219.26,6829956.5899999999,420322,0,19433497.849999998,17811.53,10750804.729999999,5710339.1699999999,373900.89,26487.17,16861531.93,-2486.06,318128.35000000003,-2890094.2700000009,-2571965.9199999995]
[]
[null,null,null,null,null,null,"Natbus- og arrangementskørsel","823",25.32,15143.37,2371.9699999999998,0,0,17515.34,26.42,16277.27,3814.82,0,0,20092.09,1.1000000000000001,377.52,2199.23,2576.75]
[null,null,null,null,null,null,"Natbus- og arrangementskørsel i alt",null,25.32,15143.37,2371.9699999999998,0,0,17515.34,26.42,16277.27,3814.82,0,0,20092.09,1.1000000000000001,377.52,2199.23,2576.75]
[]
[null,null,null,null,null,null,"Ikke rutefordelt",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Administrationstillæg","IR",0,0,0,0,68015.44,68015.44,0,0,0,0,67819.350000000006,67819.350000000006,0,1274.27,-1470.36,-196.09]
[null,null,null,null,null,null,"Ekstrakørsel","Grp.",0,0,0,8564.25,0,8564.25,0,0,0,0,0,0,0,0,-8564.25,-8564.25]
[null,null,null,null,null,null,"Bonus","IR",0,0,0,0,26000,26000,0,0,0,0,21288.240000000002,21288.240000000002,0,399.99,-5111.75,-4711.76]
[null,null,null,null,null,null,"Andre udgifter","IR",0,0,0,0,150000,150000,0,0,0,0,0,0,0,0,-150000,-150000]
[null,null,null,null,null,null,"Ikke rutefordelt i alt",null,0,0,0,8564.25,244015.44,252579.69,0,0,0,0,89107.590000000011,89107.590000000011,0,1674.26,-165146.35999999999,-163472.1]
[]
[null,null,null,null,null,null,"Total, Silkeborg Kommune",null,59067.540000000015,33535195.859999999,18774213.29999999,641575.4,244015.44,53194999.999999993,62324.119999999988,35271442.93,19924417.709999997,462464.69,115594.76000000001,55773920.070000015,3256.579999999999,431327.9800000001,2147592.0899999985,2578920.0699999998]
[null,null,null,null,null,null,""]

{"sheet":"SKA","index":12,"n_rows":75,"n_cols":24,"rows_kept":75,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,13],[9,14,9,19],[9,20,9,23]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"Skanderborg Kommune"]
[]
[]
[]
[null,null,null,null,null,null,"Skanderborg Kommune",null,"Budget 2024 (2024B[V2])",null,null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Bybus","21 SKA",6581.97,3695399.98,1478127.82,0,0,5173527.8,6565.65,3854372.25,1529222.47,0,0,5383594.7199999997,-16.32,251161.61,-41094.689999999973,210066.92]
[null,null,null,null,null,null,"Bybus i alt",null,6581.97,3695399.98,1478127.82,0,0,5173527.8,6565.65,3854372.25,1529222.47,0,0,5383594.7199999997,-16.32,251161.61,-41094.689999999973,210066.92]
[]
[null,null,null,null,null,null,"Regional- og lokalkørsel","107",1418.21,935718.22,528753.66,0,0,1464471.88,1345.64,904812.9,516103.99,0,0,1420916.89,-72.569999999999993,26697.81,-70252.800000000003,-43554.99]
[null,null,null,null,null,null,null,"1112",79.959999999999994,52969.5,7609.25,0,0,60578.75,79.510000000000005,49968.28,10904.16,0,2558.19,63430.63,-0.45,2144.6799999999998,707.20000000000027,2851.88]
[null,null,null,null,null,null,null,"309",4320.38,3221424.13,736740.46,596855.43000000005,0,4555020.0199999996,4530.6899999999996,3459540.63,737588.25,464541.86,0,4661670.74,210.31,78860.460000000006,27790.259999999995,106650.72]
[null,null,null,null,null,null,null,"311",826.78,707883.29,114867.44,235108.72,0,1057859.45,818.45,721653.43,115177.75,182210.54,0,1019041.71,-8.33,15723.34,-54541.08,-38817.74]
[null,null,null,null,null,null,null,"330",2415.8200000000002,1815333.77,612753.96,0,0,2428087.73,2373.9,1831162.04,614409.41,0,0,2445571.4500000002,-41.92,45950.2,-28466.479999999996,17483.72]
[null,null,null,null,null,null,null,"502",1003.56,664808.27,298509.03000000003,203630.65,0,1166947.95,998.68,626177.6,237903.48,0,31497.68,895578.76,-4.88,28559.43,-299928.62,-271369.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,10064.709999999999,7398137.1799999997,2299233.7999999998,1035594.8,0,10732965.779999999,10146.870000000001,7593314.879999999,2232087.04,646752.4,34055.870000000003,10506210.18,82.160000000000011,197935.91999999998,-424691.52,-226755.6]
[]
[null,null,null,null,null,null,"Natbus- og arrangementskørsel","25S",236.36,227415.85,0,0,0,227415.85,246.69,216937.43,0,0,0,216937.43,10.33,10120.81,-20599.23,-10478.42]
[null,null,null,null,null,null,null,"26S",180.5,173669.67,0,0,0,173669.67,188.37,165655.89000000001,0,0,0,165655.89000000001,7.87,7728.36,-15742.14,-8013.78]
[null,null,null,null,null,null,null,"309S",43.43,41128.06,0,0,0,41128.06,45.32,38602.300000000003,0,0,0,38602.300000000003,1.89,725.3,-3251.0600000000004,-2525.7600000000002]
[null,null,null,null,null,null,null,"311S",18.82,17822.48,0,0,0,17822.48,19.649999999999999,16733.43,0,0,0,16733.43,0.83,314.39999999999998,-1403.4499999999998,-1089.05]
[null,null,null,null,null,null,"Natbus- og arrangementskørsel i alt",null,479.11,460036.06,0,0,0,460036.06,500.03,437929.05,0,0,0,437929.05,20.919999999999998,18888.87,-40995.87999999999,-22107.01]
[]
[null,null,null,null,null,null,"Ikke rutefordelt",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Administrationstillæg","IR",0,0,0,0,582357.01,582357.01,0,0,0,0,589651.11,589651.11,0,27509.07,-20214.97,7294.1]
[null,null,null,null,null,null,"Ekstrakørsel","Grp.",0,0,0,27113.35,0,27113.35,0,0,0,0,0,0,0,0,-27113.35,-27113.35]
[null,null,null,null,null,null,"Bonus","IR",0,0,0,0,0,0,0,0,0,0,10751.24,10751.24,0,447.74,10303.5,10751.24]
[null,null,null,null,null,null,"Ikke rutefordelt i alt",null,0,0,0,27113.35,582357.01,609470.36,0,0,0,0,600402.35,600402.35,0,27956.81,-37024.82,-9068.01]
[]
[null,null,null,null,null,null,"Dublering med B-kontrakt","309",0,0,0,649800,0,649800,0,656520,0,0,0,656520,0,12335.45,-5615.4500000000007,6720]
[null,null,null,null,null,null,null,"311",0,0,0,265200,0,265200,0,288360,0,0,0,288360,0,5418.04,17741.96,23160]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Dublering med B-kontrakt i alt",null,0,0,0,915000,0,915000,0,944880,0,0,0,944880,0,17753.490000000002,12126.509999999998,29880]
[]
[null,null,null,null,null,null,"Skolekørsel","410",1496.01,1639143.87,0,0,0,1639143.87,1481.27,1657546.82,0,0,0,1657546.82,-14.74,31143.89,-12740.939999999999,18402.95]
[null,null,null,null,null,null,null,"411",591.30999999999995,856045.68,0,0,0,856045.68,585.48,867301.51,0,0,0,867301.51,-5.83,16295.85,-5040.0200000000004,11255.83]
[null,null,null,null,null,null,null,"412",413.92,702494.99,0,0,0,702494.99,409.84,712351.45,0,0,0,712351.45,-4.08,13384.48,-3528.0200000000004,9856.4599999999991]
[null,null,null,null,null,null,null,"413",506.55,782682.58,0,0,0,782682.58,501.56,793269.81,0,0,0,793269.81,-4.99,14904.86,-4317.630000000001,10587.23]
[null,null,null,null,null,null,null,"420",1149.8699999999999,864733.04,0,0,0,864733.04,1138.6099999999999,875490.11,0,0,0,875490.11,-11.26,16449.71,-5692.6399999999994,10757.07]
[null,null,null,null,null,null,null,"421",1119.42,849340.74,0,0,0,849340.74,1108.46,859956.68,0,0,0,859956.68,-10.96,16157.85,-5541.91,10615.94]
[null,null,null,null,null,null,null,"422",991.55,784693.07,0,0,0,784693.07,981.84,794716.27,0,0,0,794716.27,-9.7100000000000009,14932.04,-4908.84,10023.200000000001]
[null,null,null,null,null,null,null,"423",1133.6300000000001,856523.82,0,0,0,856523.82,1122.53,867205.61,0,0,0,867205.61,-11.1,16294.05,-5612.2599999999984,10681.79]
[null,null,null,null,null,null,null,"425",494.25,533285.46,0,0,0,533285.46,489.41,541003.57999999996,0,0,0,541003.57999999996,-4.84,10165,-2446.88,7718.12]
[null,null,null,null,null,null,null,"450",751.1,758056.7,0,0,0,758056.7,743.7,767087.99,0,0,0,767087.99,-7.4,14412.92,-5381.6299999999992,9031.2900000000009]
[null,null,null,null,null,null,null,"451",480.1,561236.61,0,0,0,561236.61,475.36,568477.93999999994,0,0,0,568477.93999999994,-4.74,10681.21,-3439.8799999999992,7241.33]
[null,null,null,null,null,null,null,"452",829.26,814817.55,0,0,0,814817.55,821.08,824365.05,0,0,0,824365.05,-8.18,15489.11,-5941.6100000000006,9547.5]
[null,null,null,null,null,null,null,"454",507.5,581139.76,0,0,0,581139.76,504.51,590049.81999999995,0,0,0,590049.81999999995,-2.99,11086.53,-2176.4700000000012,8910.06]
[null,null,null,null,null,null,null,"810",18.98,16429,0,0,0,16429,19.14,16880.82,0,0,0,16880.82,0.16,317.18,134.63999999999999,451.82]
[null,null,null,null,null,null,null,"811",20.11,17410.8,0,0,0,17410.8,26.34,23232.23,0,0,0,23232.23,6.23,436.51,5384.92,5821.43]
[null,null,null,null,null,null,null,"812",14,12118.4,0,0,0,12118.4,14.67,12938.64,0,0,0,12938.64,0.67,243.11,577.13,820.24]
[null,null,null,null,null,null,null,"813",29.1,25187.32,0,0,0,25187.32,29.33,25875.599999999999,0,0,0,25875.599999999999,0.23,486.18,202.09999999999997,688.28]
[null,null,null,null,null,null,null,"820",14.5,7330.48,0,0,0,7330.48,15,7728.45,0,0,0,7728.45,0.5,145.21,252.76000000000002,397.97]
[null,null,null,null,null,null,null,"821",45.82,23162.02,0,136407,0,159569.01999999999,42.5,164397.24,0,0,0,164397.24,-3.32,3088.88,1739.3400000000001,4828.22]
[null,null,null,null,null,null,null,"822",24.58,12428.4,0,0,0,12428.4,26.15,13475.06,0,0,0,13475.06,1.57,253.18,793.48,1046.6600000000001]
[null,null,null,null,null,null,null,"826",24.58,12428.4,0,0,0,12428.4,25.06,12913.6,0,0,0,12913.6,0.48,242.63,242.57,485.2]
[null,null,null,null,null,null,null,"830",7.27,6296.83,0,24398,0,30694.83,8.43,34524.959999999999,0,0,0,34524.959999999999,1.1599999999999999,648.69000000000005,3181.44,3830.13]
[null,null,null,null,null,null,null,"850",72.290000000000006,52503.51,0,0,0,52503.51,105.1,115870.85,0,0,0,115870.85,32.81,2177.12,61190.219999999994,63367.34]
[null,null,null,null,null,null,null,"851",19.420000000000002,14105.42,0,0,0,14105.42,18.93,14009.19,0,0,0,14009.19,-0.49,263.22000000000003,-359.45000000000005,-96.23]
[null,null,null,null,null,null,null,"852",18.34,13321.79,0,90938,0,104259.79,17.87,109796.58,0,0,0,109796.58,-0.47,2062.9899999999998,3473.8,5536.79]
[null,null,null,null,null,null,null,"853",24.82,18023.59,0,0,0,18023.59,24.18,17895.88,0,0,0,17895.88,-0.64,336.25,-463.96,-127.71]
[null,null,null,null,null,null,null,"854",18.899999999999999,13726.31,0,0,0,13726.31,18.899999999999999,13989.02,0,0,0,13989.02,0,262.83999999999997,-0.12999999999999545,262.70999999999998]
[null,null,null,null,null,null,null,"855",26.98,19590.86,0,0,0,19590.86,26.28,19447.71,0,0,0,19447.71,-0.7,365.4,-508.54999999999995,-143.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Skolekørsel i alt",null,10844.160000000002,10848257.000000002,0,251743,0,11100000.000000002,10781.530000000002,11321798.470000003,0,0,0,11321798.470000003,-62.63,212726.88999999998,9071.5800000000199,221798.47000000003]
[]
[null,null,null,null,null,null,"Total, Skanderborg Kommune",null,27969.949999999993,22401830.219999995,3777361.62,2229451.1500000004,582357.01,28990999.999999993,27994.080000000002,24152294.649999999,3761309.5100000002,646752.4,634458.22,29194814.77,24.130000000000031,726423.59,-522608.82,203814.77000000005]
[null,null,null,null,null,null,"Udgifter til skolekørsel er for nuværende ikke opdelt i timeafhængige og busafhængige omkostninger. Alle udgifter står således angivet som timeafhængige."]

{"sheet":"SKI","index":13,"n_rows":44,"n_cols":24,"rows_kept":44,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,13],[9,14,9,19],[9,20,9,23]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"Skive Kommune"]
[]
[]
[]
[null,null,null,null,null,null,"Skive Kommune",null,"Budget 2024 (2024B[V2])",null,null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Bybus","401",2934.46,1650974.38,486358.79,0,0,2137333.17,2923.67,1674663.07,489112.01,0,0,2163775.08,-10.79,37332.22,-10890.310000000001,26441.91]
[null,null,null,null,null,null,null,"402",1342.95,755565.27,228497.17,0,0,984062.44,1337.86,766321.16,222905.05,0,0,989226.22,-5.09,17067.39,-11903.61,5163.78]
[null,null,null,null,null,null,null,"402B",1428.44,803663.32,233797.79,0,0,1037461.11,1423.91,815603.12,238864.1,0,0,1054467.22,-4.53,18193.009999999998,-1186.8999999999978,17006.11]
[null,null,null,null,null,null,null,"403",1722.81,969280.61,323245.34999999998,0,0,1292525.96,1722.33,986531.33,327186.84000000003,0,0,1313718.17,-0.48,22665.95,-1473.7400000000016,21192.21]
[null,null,null,null,null,null,null,"404",1814.35,1020782.47,342547.83,0,0,1363330.3,1815.15,1039709.92,343005.35,0,0,1382715.27,0.8,23856.37,-4471.3999999999978,19384.97]
[null,null,null,null,null,null,"Bybus i alt",null,9243.01,5200266.05,1614446.9300000002,0,0,6814712.9799999995,9222.92,5282828.5999999996,1621073.35,0,0,6903901.959999999,-20.09,119114.93999999999,-29925.96,89188.98000000001]
[]
[null,null,null,null,null,null,"Regional- og lokalkørsel","1040",256.08999999999997,141700.04999999999,51513.919999999998,0,0,193213.97,255.18,145839.76999999999,59566.09,0,0,205405.86,-0.91,7545.18,4646.7099999999991,12191.89]
[null,null,null,null,null,null,null,"1041",1296.9000000000001,830919.01,232665.95,0,0,1063584.96,1311.47,855241.92,227524.65,0,0,1082766.57,14.57,20306.900000000001,-1125.2900000000009,19181.61]
[null,null,null,null,null,null,null,"410",2456.0500000000002,1231569.1100000001,694107.37,0,0,1925676.48,2454.79,1251259.6299999999,701568.37,0,0,1952828,-1.26,33692.69,-6541.1700000000019,27151.52]
[null,null,null,null,null,null,null,"411",2701.58,1367247.85,1070026.1100000001,0,0,2437273.96,2696.52,1387598.9,1064580.1399999999,0,0,2452179.0299999998,-5.0599999999999996,42308.13,-27403.059999999998,14905.07]
[null,null,null,null,null,null,null,"412",521.66,272724.21999999997,523741.03,0,0,796465.25,529.16999999999996,286267.69,526658.61,0,0,812926.3,7.51,14025.66,2435.3899999999994,16461.05]
[null,null,null,null,null,null,null,"420",6956.01,4304161.82,1309923.8999999999,161995.32999999999,0,5776081.0499999998,6977.53,4390536.66,677103.71,0,0,5067640.37,21.52,95216.62,-803657.3,-708440.68]
[null,null,null,null,null,null,null,"421",564.66999999999996,349541.31,156971.60999999999,0,0,506512.92,0,0,0,0,0,0,-564.66999999999996,0,-506512.92,-506512.92]
[null,null,null,null,null,null,null,"422",853.12,527933.99,407337.71,0,0,935271.7,0,0,0,0,0,0,-853.12,0,-935271.7,-935271.7]
[null,null,null,null,null,null,null,"423",244.83,151507.5,99298.62,254911.33,0,505717.45,0,0,0,0,0,0,-244.83,0,-505717.45,-505717.45]
[null,null,null,null,null,null,null,"441",1719.71,1206019.1499999999,449016.77,0,0,1655035.92,1739.27,1245500.69,191313.21,0,0,1436813.9,19.559999999999999,26996.5,-245218.52,-218222.02]
[null,null,null,null,null,null,null,"443",4425.82,2305148.5299999998,1208898.68,0,0,3514047.21,4402.54,2346443.54,1155711.29,0,0,3502154.83,-23.28,60423.65,-72316.03,-11892.38]
[null,null,null,null,null,null,null,"444",4566.63,2378488.14,1416267.6,0,0,3794755.74,4584.8,2446420.83,1487827.69,0,0,3934248.52,18.170000000000002,67878.69,71614.09,139492.78]
[null,null,null,null,null,null,null,"449",119.35,84145.29,64694.67,0,0,148839.96,0,0,0,0,0,0,-119.35,0,-148839.96,-148839.96]
[null,null,null,null,null,null,null,"450",525.45000000000005,370457.87,146361.18,0,0,516819.05,0,0,0,0,0,0,-525.45000000000005,0,-516819.05,-516819.05]
[null,null,null,null,null,null,null,"451",331.47,233696.2,105527.92,0,0,339224.12,0,0,0,0,0,0,-331.47,0,-339224.12,-339224.12]
[null,null,null,null,null,null,null,"740",676.72,391096.09,264824.77,0,0,655920.86,221.78,127263.25,51232.32,0,0,178495.57,-454.94,8327.3700000000008,-485752.66,-477425.29]
[null,null,null,null,null,null,null,"745",149.5,86731.58,109834.96,0,0,196566.54,0,0,0,0,0,0,-149.5,0,-196566.54,-196566.54]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,28365.560000000005,16233087.709999999,8311012.7699999986,416906.66,0,24961007.140000001,25173.05,14482372.880000001,6143086.0800000001,0,0,20625458.949999999,-3192.5099999999998,376721.39,-4712269.58,-4335548.1899999995]
[]
[null,null,null,null,null,null,"Ikke rutefordelt",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Ekstrakørsel","Grp.",0,0,0,279.88,0,279.88,0,0,0,0,0,0,0,0,-279.88,-279.88]
[null,null,null,null,null,null,"Bonus","IR",0,0,0,0,308000,308000,0,0,0,0,330435.74,330435.74,0,5701.1,16734.64,22435.74]
[null,null,null,null,null,null,"Ikke rutefordelt i alt",null,0,0,0,279.88,308000,308279.88,0,0,0,0,330435.74,330435.74,0,5701.1,16454.759999999998,22155.86]
[]
[null,null,null,null,null,null,"Total, Skive Kommune",null,37608.57,21433353.760000002,9925459.7000000011,417186.54,308000,32084000.000000004,34395.97,19765201.479999997,7764159.4299999997,0,330435.74,27859796.649999999,-3212.6,501537.43,-4725740.78,-4224203.3499999996]
[null,null,null,null,null,null,""]

{"sheet":"STR","index":14,"n_rows":31,"n_cols":24,"rows_kept":31,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,13],[9,14,9,19],[9,20,9,23]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"Struer Kommune"]
[]
[]
[]
[null,null,null,null,null,null,"Struer Kommune",null,"Budget 2024 (2024B[V2])",null,null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Bybus","1 ST",1249.8699999999999,722291.9,223843.41,0,0,946135.31,1255.3800000000001,759390.49,354605.07,0,0,1113995.56,5.51,51971.42,115888.83,167860.25]
[null,null,null,null,null,null,null,"2 ST",795.37,459639.24,142445.79999999999,0,0,602085.04,790.89,478492.08,223401.19,0,0,701893.28,-4.4800000000000004,32745.54,67062.700000000012,99808.24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Bybus i alt",null,2045.2399999999998,1181931.1400000001,366289.20999999996,0,0,1548220.35,2046.27,1237882.57,578006.26,0,0,1815888.84,1.0299999999999994,84716.959999999992,182951.53000000003,267668.49]
[]
[null,null,null,null,null,null,"Regional- og lokalkørsel","335",1333.95,771166.02,366289.2,0,0,1137455.22,1332.99,808379.54,329948.94,0,0,1138328.47,-0.96,53106.61,-52233.36,873.25]
[null,null,null,null,null,null,null,"342",1112.19,642727.51,366289.2,0,0,1009016.71,1111.3800000000001,673987.79,275095.96000000002,0,0,949083.75,-0.81,44277.72,-104210.68,-59932.959999999999]
[null,null,null,null,null,null,null,"346",1643.82,950405.13,366289.2,0,0,1316694.33,1638.51,992285.43,461688.41,0,0,1453973.84,-5.31,67832.45,69447.060000000012,137279.51]
[null,null,null,null,null,null,null,"349",1008.03,582534.11,366289.2,0,0,948823.31,1007.3,610871.59,249331.69,0,0,860203.28,-0.73,40131.19,-128751.22,-88620.03]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,5097.99,2946832.77,1465156.8,0,0,4411989.57,5090.18,3085524.35,1316065,0,0,4401589.34,-7.8100000000000005,205347.97,-215748.19999999995,-10400.229999999981]
[]
[null,null,null,null,null,null,"Ikke rutefordelt",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Faste køretøjsomkostninger","IR",0,0,366289.22,0,0,366289.22,0,0,372803.11,0,0,372803.11,0,17392.43,-10878.54,6513.89]
[null,null,null,null,null,null,"Administrationstillæg","IR",0,0,0,0,922399.72,922399.72,0,0,0,0,933952.91,933952.91,0,43571.83,-32018.639999999999,11553.19]
[null,null,null,null,null,null,"Ekstrakørsel","Grp.",0,0,0,2101.14,0,2101.14,0,0,0,0,0,0,0,0,-2101.14,-2101.14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Ikke rutefordelt i alt",null,0,0,366289.22,2101.14,922399.72,1290790.0799999998,0,0,372803.11,0,933952.91,1306756.02,0,60964.26,-44998.32,15965.940000000002]
[]
[null,null,null,null,null,null,"Total, Struer Kommune",null,7143.2299999999987,4128763.9099999997,2197735.2299999995,2101.14,922399.72,7250999.9999999991,7136.4500000000007,4323406.9200000009,2266874.3699999996,0,933952.91,7524234.2000000011,-6.7800000000000011,351029.19,-77794.989999999947,273234.2]
[null,null,null,null,null,null,""]

{"sheet":"SYD","index":15,"n_rows":41,"n_cols":22,"rows_kept":41,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,12],[9,13,9,17],[9,18,9,21]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"Syddjurs Kommune"]
[]
[]
[]
[null,null,null,null,null,null,"Syddjurs Kommune",null,"Budget 2024 (2024B[V2])",null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Regional- og lokalkørsel","1 EB",4520.1499999999996,2946447.2,683761.42,0,3630208.62,4508.03,2986657.14,679119.15,0,3665776.29,-12.12,68876.800000000003,-33309.130000000005,35567.67]
[null,null,null,null,null,null,null,"11 KNE",131.44,85681.71,27522.23,0,113203.94,132.28,87695.27,30187.91,0,117883.18,0.84,2214.92,2464.3199999999997,4679.24]
[null,null,null,null,null,null,null,"12 KNE",93.69,61073.64,16557.5,0,77631.14,94.3,62518.239999999998,19589.16,0,82107.399999999994,0.61,1542.71,2933.55,4476.26]
[null,null,null,null,null,null,null,"120",955.29,675867.67,467346.44,0,1143214.1100000001,979.2,703608.1,474034.62,0,1177642.71,23.91,22126.880000000001,12301.719999999998,34428.6]
[null,null,null,null,null,null,null,"121",7850.53,5554249.9400000004,1384209.45,0,6938459.3899999997,7835.47,5630227.8700000001,1409849.97,0,7040077.8399999999,-15.06,132277.03,-30658.58,101618.45]
[null,null,null,null,null,null,null,"2 EB",2293.6,1495127.57,372009.84,0,1867137.41,2285.54,1514813.78,367566.75,0,1882380.53,-8.06,35368.33,-20125.21,15243.12]
[null,null,null,null,null,null,null,"3 EB",979.36,638414.78,159262.49,0,797677.27,982.15,651088.03,166051.95000000001,0,817139.98,2.79,15353.36,4109.3499999999985,19462.71]
[null,null,null,null,null,null,null,"312",1464.5,996135.71,440589.44,0,1436725.15,1439.5,995439.87,441779.69,0,1437219.56,-25,27004.13,-26509.72,494.41]
[null,null,null,null,null,null,null,"351",354.84,241358.01,134024.42000000001,0,375382.43,318.10000000000002,218502.34,57156.58,0,275658.92,-36.74,5179.38,-104902.89,-99723.51]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,18643.399999999998,12694356.229999999,3685283.23,0,16379639.459999999,18574.57,12850550.639999999,3645335.7800000003,0,16495886.41,-68.830000000000013,309943.54000000004,-193696.59000000003,116246.94999999997]
[]
[null,null,null,null,null,null,"Ikke rutefordelt",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Ekstrakørsel","Grp.",0,0,0,18360.54,18360.54,0,0,0,0,0,0,0,-18360.54,-18360.54]
[null,null,null,null,null,null,"Ikke rutefordelt i alt",null,0,0,0,18360.54,18360.54,0,0,0,0,0,0,0,-18360.54,-18360.54]
[]
[null,null,null,null,null,null,"Skolekørsel","Rute 1",1174.44,1228605.1200000001,0,0,1228605.1200000001,1192.67,1265699,0,0,1265699,18.23,23781.4,13312.479999999996,37093.879999999997]
[null,null,null,null,null,null,null,"Rute 10",82.67,76088.05,0,0,76088.05,82.67,77544.639999999999,0,0,77544.639999999999,0,1457,-0.41000000000008185,1456.59]
[null,null,null,null,null,null,null,"Rute 2",771.65,1011601.44,0,0,1011601.44,762.92,1023201.43,0,0,1023201.43,-8.73,19225.080000000002,-7625.090000000002,11599.99]
[null,null,null,null,null,null,null,"Rute 3",494.63,548028.46,0,0,548028.46,520.21,577244.30000000005,0,0,577244.30000000005,25.58,10845.92,18369.919999999998,29215.84]
[null,null,null,null,null,null,null,"Rute 4",473.65,532759.55000000005,0,0,532759.55000000005,466.55,537768.44999999995,0,0,537768.44999999995,-7.1,10104.209999999999,-5095.3099999999995,5008.8999999999996]
[null,null,null,null,null,null,null,"Rute 5",1151.33,1129332.22,0,0,1129332.22,1149.8900000000001,1149911.1599999999,0,0,1149911.1599999999,-1.44,21605.84,-1026.9000000000015,20578.939999999999]
[null,null,null,null,null,null,null,"Rute 6",992.13,968714.3,0,0,968714.3,985.04,982124.94,0,0,982124.94,-7.09,18453.29,-5042.6500000000015,13410.64]
[null,null,null,null,null,null,null,"Rute 7",1038.72,1009037.65,0,0,1009037.65,952.97,965369.76,0,0,965369.76,-85.75,18138.47,-61806.36,-43667.89]
[null,null,null,null,null,null,null,"Rute 8",678.69,731256.62,0,0,731256.62,670.33,738575.14,0,0,738575.14,-8.36,13877.19,-6558.67,7318.52]
[null,null,null,null,null,null,null,"Rute 9",717.18,761459.53,0,0,761459.53,689.2,753663.62,0,0,753663.62,-27.98,14160.7,-21956.61,-7795.91]
[null,null,null,null,null,null,null,"Rute A+B+C",434.97,369117.06,0,0,369117.06,429.33,371313.23,0,0,371313.23,-5.64,6976.66,-4780.49,2196.17]
[null,null,null,null,null,null,"Skolekørsel i alt",null,8010.0600000000022,8366000,0,0,8366000,7901.7800000000007,8442415.6699999999,0,0,8442415.6699999999,-108.28000000000002,158625.76,-82210.090000000011,76415.669999999984]
[]
[null,null,null,null,null,null,"Total, Syddjurs Kommune",null,26653.46,21060356.229999997,3685283.23,18360.54,24764000,26476.35,21292966.310000002,3645335.7800000003,0,24938302.080000006,-177.10999999999999,468569.3000000001,-294267.21999999997,174302.07999999993]
[null,null,null,null,null,null,"Udgifter til skolekørsel er for nuværende ikke opdelt i timeafhængige og busafhængige omkostninger. Alle udgifter står således angivet som timeafhængige."]

{"sheet":"VIB","index":16,"n_rows":49,"n_cols":24,"rows_kept":49,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,13],[9,14,9,19],[9,20,9,23]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"Viborg Kommune"]
[]
[]
[]
[null,null,null,null,null,null,"Viborg Kommune",null,"Budget 2024 (2024B[V2])",null,null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Bybus","1 VI",13309.32,7558641.3899999997,1769484.53,0,0,9328125.9199999999,13808.83,7923783.7999999998,3189874.59,0,0,11113658.390000001,499.51,518487.11,1267045.3599999999,1785532.47]
[null,null,null,null,null,null,null,"2 VI",13195.3,7523420.4400000004,2113491.83,0,0,9636912.2699999996,10894.38,6251412.1299999999,2516628.5699999998,0,0,8768040.6899999995,-2300.92,409056.66,-1277928.24,-868871.58]
[null,null,null,null,null,null,null,"3 VI",6257.56,3527916.34,964063.21,0,0,4491979.55,7267.35,4170152.54,1678776.7,0,0,5848929.2300000004,1009.79,272870.92,1084078.76,1356949.68]
[null,null,null,null,null,null,null,"4 VI",2625.13,1552948.17,630127.35,0,0,2183075.52,0,0,0,0,0,0,-2625.13,0,-2183075.52,-2183075.52]
[null,null,null,null,null,null,null,"5 VI",2079.9299999999998,1230424.19,294393.68,0,0,1524817.87,0,0,0,0,0,0,-2079.9299999999998,0,-1524817.87,-1524817.87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Bybus i alt",null,37467.24,21393350.530000005,5771560.5999999996,0,0,27164911.129999999,31970.559999999998,18345348.469999999,7385279.8600000003,0,0,25730628.309999999,-5496.68,1200414.69,-2634697.5100000002,-1434282.8200000003]
[]
[null,null,null,null,null,null,"Regional- og lokalkørsel","711",2718.37,1475126.75,720937.88,0,0,2196064.63,1662.21,953809.33,383974.65,0,0,1337783.98,-1056.1600000000001,62411.82,-920692.47,-858280.65]
[null,null,null,null,null,null,null,"712",1312.48,713052.87,505991.14,0,0,1219044.01,893.14,512499.86,206316.87,0,0,718816.73,-419.34,33535.06,-533762.34000000008,-500227.28]
[null,null,null,null,null,null,null,"713",383.33,207639.44,299755.26,0,0,507394.7,0,0,0,0,0,0,-383.33,0,-507394.7,-507394.7]
[null,null,null,null,null,null,null,"722",227.7,130927.24,68479.41,3627.91,0,203034.56,332.63,196088.62,71329.009999999995,0,3192.75,270610.38,104.93,11161.14,56414.680000000008,67575.820000000007]
[null,null,null,null,null,null,null,"740",2086.0300000000002,1196431.03,828315.75,0,0,2024746.78,1317.41,755953.91,304324.07,0,0,1060277.98,-768.62,49465.3,-1013934.1000000001,-964468.8]
[null,null,null,null,null,null,null,"741",640.33000000000004,384581.76,183190.18,0,0,567771.93999999994,0,0,0,0,0,0,-640.33000000000004,0,-567771.93999999994,-567771.93999999994]
[null,null,null,null,null,null,null,"742",308.87,185507.11,91831.33,0,0,277338.44,0,0,0,0,0,0,-308.87,0,-277338.44,-277338.44]
[null,null,null,null,null,null,null,"745",766.03,433360.42,450361.36,277432.55,0,1161154.33,936.79,537546.84,216400.02,0,0,753946.87,170.76,35173.99,-442381.45,-407207.46]
[null,null,null,null,null,null,null,"750",1268.46,683900.03,329822.92,0,0,1013722.95,1213.78,696492.4,280386.68,0,0,976879.08,-54.68,45574.47,-82418.34,-36843.870000000003]
[null,null,null,null,null,null,null,"751",3139.75,1695578.23,715485.3,0,0,2411063.5299999998,3434.35,1970701.12,793344.39,0,0,2764045.51,294.60000000000002,128951.42,224030.56,352981.98]
[null,null,null,null,null,null,null,"752",1398.59,765376.83,316349.65000000002,0,0,1081726.48,3166.85,1817204.68,731551.38,0,0,2548756.06,1768.26,118907.48,1348122.1,1467029.58]
[null,null,null,null,null,null,null,"761",694.95,406427.61,133993.37,0,0,540420.98,0,0,0,0,0,0,-694.95,0,-540420.98,-540420.98]
[null,null,null,null,null,null,null,"766",2358.21,1353906.38,871701.76,0,0,2225608.14,1699.14,975002.93,392506.55,0,0,1367509.48,-659.07,63798.62,-921897.28,-858098.66]
[null,null,null,null,null,null,null,"770",4610.88,2493154.87,991607.89,0,0,3484762.76,5041.3900000000003,2892849.9,1164573.47,0,0,4057423.37,430.51,189291.57,383369.04,572660.61]
[null,null,null,null,null,null,null,"771",1846.79,990568.21,833337.47,0,0,1823905.68,1309.49,751409.56,302494.65999999997,0,0,1053904.22,-537.29999999999995,49167.94,-819169.39999999991,-770001.46]
[null,null,null,null,null,null,null,"772",431.28,252406.58,134615.70000000001,0,0,387022.28,0,0,0,0,0,0,-431.28,0,-387022.28,-387022.28]
[null,null,null,null,null,null,null,"774",482.43,273099.3,490806.99,0,0,763906.29,470.07,269736.77,108587.83,0,0,378324.59,-12.36,17650.03,-403231.73,-385581.7]
[null,null,null,null,null,null,null,"775",880.09,474814.29,421322.33,0,0,896136.62,853.66,489845.65,197196.97,0,0,687042.62,-26.43,32052.69,-241146.69,-209094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,25554.57,14115858.950000001,8387905.6900000004,281060.45999999996,0,22784825.100000001,22330.91,12819141.57,5152986.55,0,3192.75,17975320.870000001,-3223.66,837141.53,-5646645.7599999988,-4809504.2300000004]
[]
[null,null,null,null,null,null,"Ikke rutefordelt",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Faste køretøjsomkostninger","IR",0,0,641185.52,0,0,641185.52,0,0,2170682.37,0,0,2170682.37,0,101269.17,1428227.6800000002,1529496.85]
[null,null,null,null,null,null,"Administrationstillæg","IR",0,0,0,0,874078.25,874078.25,0,0,0,0,1774552.78,1774552.78,0,82788.460000000006,817686.07000000007,900474.53]
[null,null,null,null,null,null,"Bonus","IR",0,0,0,0,0,0,0,0,0,0,1183626.53,1183626.53,0,55219.9,1128406.6300000001,1183626.53]
[null,null,null,null,null,null,"Ikke rutefordelt i alt",null,0,0,641185.52,0,874078.25,1515263.77,0,0,2170682.37,0,2958179.31,5128861.6800000006,0,239277.53,3374320.38,3613597.91]
[]
[null,null,null,null,null,null,"Total, Viborg Kommune",null,63021.80999999999,35509209.480000004,14800651.809999999,281060.45999999996,874078.25,51464999.999999993,54301.469999999994,31164490.039999992,14708948.780000005,0,2961372.06,48834810.859999992,-8720.340000000002,2276833.75,-4907022.8900000015,-2630189.1400000025]
[null,null,null,null,null,null,""]

{"sheet":"AAR","index":17,"n_rows":51,"n_cols":24,"rows_kept":51,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,13],[9,14,9,19],[9,20,9,23]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"Aarhus Kommune"]
[]
[]
[]
[null,null,null,null,null,null,"Aarhus Kommune",null,"Budget 2024 (2024B[V2])",null,null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Bybus","11",41088.04,29761578.559999999,6993991.7800000003,0,0,36755570.340000004,41132.54,30352952.469999999,11602758.9,0,0,41955711.369999997,44.5,839114.23,4361026.8000000007,5200141.03]
[null,null,null,null,null,null,null,"12",27844.54,20168826.690000001,4759035.6900000004,0,0,24927862.379999999,27877.41,20581310.57,7687754.3099999996,0,0,28269064.879999999,32.869999999999997,565381.31000000006,2775821.19,3341202.5]
[null,null,null,null,null,null,null,"13",15283.3,11070257.029999999,2604277.4,0,0,13674534.43,15235.64,11255080.859999999,3006818.92,0,0,14261899.779999999,-47.66,285238,302127.34999999998,587365.35]
[null,null,null,null,null,null,null,"14",25161.21,18780533.239999998,5011129.5,834381.9,0,24626044.640000001,25150.13,19379456.550000001,4676456.42,819623.49,0,24875536.460000001,-11.08,481118.27,-231626.45,249491.82]
[null,null,null,null,null,null,null,"15",20657.57,15418985.140000001,3139059.2,0,0,18558044.34,20686.3,15654583.210000001,2382835.12,0,0,18037418.329999998,28.73,338907.65,-859533.66,-520626.01]
[null,null,null,null,null,null,null,"16",29694.16,21508578.559999999,4355935.29,0,0,25864513.850000001,29705.52,21952950.850000001,7062010.4699999997,0,0,29014961.32,11.36,580299.22,2570148.25,3150447.47]
[null,null,null,null,null,null,null,"17",32720.22,23700462.489999998,4557485.45,364002.29,0,28621950.23,32746.29,24191550,6878276.9500000002,329120.98,0,31398947.93,26.07,621396.54,2155601.16,2776997.7]
[null,null,null,null,null,null,null,"18",30786.51,22299801.670000002,5208554.8,0,0,27508356.469999999,30776.04,22740477.920000002,8613323.1600000001,0,0,31353801.079999998,-10.47,627076.02,3218368.59,3845444.61]
[null,null,null,null,null,null,null,"1A",60981.36,45516957.579999998,8705792.6099999994,0,0,54222750.189999998,61033.74,46221776.68,6601744.29,0,0,52823520.969999999,52.38,992508.76,-2391737.98,-1399229.22]
[null,null,null,null,null,null,null,"23",5275.86,3821505.89,1302138.7,0,0,5123644.59,613.49,452584.57,926395.9,0,0,1378980.47,-4662.37,27579.61,-3772243.73,-3744664.12]
[null,null,null,null,null,null,null,"2A",59921.91,44726189.479999997,9195021.8499999996,0,0,53921211.329999998,59950.239999999998,45409990.590000004,7053439.5700000003,0,0,52463430.159999996,28.33,985742.94,-2443524.11,-1457781.17]
[null,null,null,null,null,null,null,"31",733.09,547187.28,143326.51999999999,0,0,690513.8,737.09,559641.06000000006,77747.14,0,0,637388.21,4,11975.98,-65101.569999999992,-53125.59]
[null,null,null,null,null,null,null,"32",385.6,283194.71000000002,90153.23,0,0,373347.94,392.46,293754.48,137209.98000000001,0,0,430964.46,6.86,8427.67,49188.85,57616.52]
[null,null,null,null,null,null,null,"35",597.26,436197.62,134121.60999999999,0,0,570319.23,600.21,444005.96,175989.32,0,0,619995.28,2.95,12399.9,37276.15,49676.05]
[null,null,null,null,null,null,null,"3A",37278.620000000003,27002601.870000001,6442855.6799999997,0,0,33445457.550000001,45156.36,33580795.659999996,11031773.18,0,0,44612568.850000001,7877.74,889936.23,10277175.07,11167111.300000001]
[null,null,null,null,null,null,null,"4A",64006.99,47775316.140000001,11311978.34,0,0,59087294.479999997,63585.919999999998,48171632.140000001,8674099.7799999993,0,0,56845731.920000002,-421.07,1068082.6499999999,-3309645.21,-2241562.56]
[null,null,null,null,null,null,null,"5A",24700.09,18436352.390000001,5022494.7199999997,0,0,23458847.109999999,24765.8,19083309.629999999,4604993.21,0,0,23688302.84,65.709999999999994,473766.07,-244310.34,229455.73]
[null,null,null,null,null,null,null,"6A",57294.49,42570862.960000001,13237723.9,2355036.98,0,58163623.840000004,57220.29,41950011.469999999,6493830.2999999998,1613016.04,0,50056857.810000002,-74.2,968876.83,-9075642.8599999994,-8106766.0300000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Bybus i alt",null,534410.82000000007,393825389.29999989,92215076.270000011,3553421.17,0,489593886.74000013,537365.47000000009,402275864.66999996,97687456.920000002,2761760.51,0,502725082.11999995,2954.6499999999992,9777827.8800000027,3353367.5,13131195.380000003]
[]
[null,null,null,null,null,null,"Regional- og lokalkørsel","302",461.04,289671.43,189293.37,70745.81,0,549710.61,451.1,288177.38,176089.67,77443.399999999994,0,541710.44999999995,-9.94,8723.18,-16723.34,-8000.16]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,461.04,289671.43,189293.37,70745.81,0,549710.61,451.1,288177.38,176089.67,77443.399999999994,0,541710.44999999995,-9.94,8723.18,-16723.34,-8000.16]
[]
[null,null,null,null,null,null,"Natbus- og arrangementskørsel","40",312.8,231272.71,38780.019999999997,0,0,270052.73,312.27,236808.9,21231.17,0,0,258040.07,-0.53,4848.3500000000004,-16861.010000000002,-12012.66]
[null,null,null,null,null,null,null,"41",337.83,252156.98,36593.300000000003,0,0,288750.28000000003,337.25,255768.22,30730.25,0,0,286498.46999999997,-0.57999999999999996,5383.06,-7634.8700000000008,-2251.81]
[null,null,null,null,null,null,null,"42",292.47000000000003,218300.19,31527.74,0,0,249827.93,291.97000000000003,219612.64,26430.73,0,0,246043.37,-0.5,4622.93,-8407.49,-3784.56]
[null,null,null,null,null,null,null,"43",233.04,170420.56,30596.86,0,0,201017.42,232.64,172116.8,39963.61,0,0,212080.41,-0.4,4241.6099999999997,6821.38,11062.99]
[null,null,null,null,null,null,null,"44",251.81,182393.83,32107.599999999999,0,0,214501.43,279.48,205646.98,59488.03,0,0,265135.01,27.67,5302.71,45330.87,50633.58]
[null,null,null,null,null,null,null,"45",437.93,326871.81,46155.24,0,0,373027.05,610.83000000000004,463218.33,38807.440000000002,0,0,502025.77,172.9,9432.64,119566.08,128998.72]
[null,null,null,null,null,null,null,"46",408.22,304696.2,43845.46,0,0,348541.66,407.51,308831.59000000003,36987.17,0,0,345818.77,-0.71,6497.64,-9220.5300000000007,-2722.89]
[null,null,null,null,null,null,"Natbus- og arrangementskørsel i alt",null,2274.1000000000004,1686112.28,259606.22,0,0,1945718.5,2471.9499999999998,1862003.4600000002,253638.39999999997,0,0,2115641.87,197.85,40328.94,129594.43,169923.37]
[]
[null,null,null,null,null,null,"Ikke rutefordelt",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Administrationstillæg","IR",0,0,0,0,56044774.140000001,56044774.140000001,0,0,0,0,56436105.009999998,56436105.009999998,0,1089679.8700000001,-698349.00000000012,391330.87]
[null,null,null,null,null,null,"Ekstrakørsel","Grp.",0,0,0,49910.01,0,49910.01,0,0,0,0,0,0,0,0,-49910.01,-49910.01]
[null,null,null,null,null,null,"Ikke rutefordelt i alt",null,0,0,0,49910.01,56044774.140000001,56094684.149999999,0,0,0,0,56436105.009999998,56436105.009999998,0,1089679.8700000001,-748259.01000000013,341420.86]
[]
[null,null,null,null,null,null,"Total, Aarhus Kommune",null,537145.9600000002,395801173.00999987,92663975.859999985,3674076.9899999998,56044774.140000001,548184000.00000024,540288.52,404426045.50999993,98117184.99000001,2839203.9099999997,56436105.009999998,561818539.44999993,3142.559999999999,10916559.870000005,2717979.5800000005,13634539.450000001]
[null,null,null,null,null,null,""]

{"sheet":"REG","index":18,"n_rows":116,"n_cols":24,"rows_kept":116,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,13],[9,14,9,19],[9,20,9,23]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"Region Midtjylland"]
[]
[]
[]
[null,null,null,null,null,null,"Region Midtjylland",null,"Budget 2024 (2024B[V2])",null,null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Regional- og lokalkørsel","100",52532.15,32942675.059999999,7350109.6299999999,1402381.08,0,41695165.770000003,53153.440000000002,33367211.109999999,7873105.0999999996,1344538.48,0,42584854.689999998,621.29,774870.25,114818.67000000004,889688.92]
[null,null,null,null,null,null,null,"1013",5651.08,3257593.49,1300843.03,0,0,4558436.5199999996,5722.78,3442826.95,1397879.63,0,0,4840706.58,71.7,225834.18,56435.880000000005,282270.06]
[null,null,null,null,null,null,null,"1015",1858.13,1126381.58,527084.25,0,0,1653465.83,1594.89,980529.4,390884.68,0,0,1371414.08,-263.24,25767.7,-307819.45,-282051.75]
[null,null,null,null,null,null,null,"1024",6433.92,3833984.98,1333397.6499999999,0,0,5167382.63,6493.76,4055329.92,7771.61,0,0,4063101.53,59.84,189556.44,-1293837.54,-1104281.1000000001]
[null,null,null,null,null,null,null,"1026",5665.69,3266015.51,1495369.68,0,0,4761385.1900000004,5781.94,3478161,1663113.44,0,0,5141274.4400000004,116.25,239856.64000000001,140032.60999999999,379889.25]
[null,null,null,null,null,null,null,"1028",9120.1299999999992,5257344.8,2038259,0,0,7295603.7999999998,8866.07,5333901.13,2193768.7400000002,0,0,7527669.8700000001,-254.06,351189.45,-119123.38,232066.07]
[null,null,null,null,null,null,null,"1029",483.85,278917.77,143960.01999999999,0,0,422877.79,512.91,308660.01,179599.38,0,0,488259.39,29.06,22778.83,42602.77,65381.599999999999]
[null,null,null,null,null,null,null,"103",2123.34,1334096.06,510233.58,0,0,1844329.64,1952.1,1233642.33,521520.46,0,0,1755162.79,-171.24,32977.99,-122144.84,-89166.85]
[null,null,null,null,null,null,null,"1033",5638.7,3360111.88,1065300.1200000001,0,0,4425412,5654.34,3533333.21,0,0,0,3533333.21,15.64,164841.1,-1056919.8900000001,-892078.79]
[null,null,null,null,null,null,null,"1040",6726.77,3877680.37,1233675.4099999999,0,0,5111355.78,6702.58,4032169.82,1340750.67,0,0,5372920.4900000002,-24.19,250663.63,10901.079999999987,261564.71]
[null,null,null,null,null,null,null,"105",6734.65,4467262.75,765488.34,29188.37,0,5261939.46,6873.72,4316757.92,980749.79,25430.95,214664.7,5537603.3499999996,139.07,183527.4,92136.49000000002,275663.89]
[null,null,null,null,null,null,null,"110",3769.6,2500470.5099999998,479077.1,38727.33,0,3018274.94,3673.44,2313905.69,541385.79,84472.29,114251.66,3054015.42,-96.16,98351.679999999993,-62611.19999999999,35740.480000000003]
[null,null,null,null,null,null,null,"1114",0,0,0,0,0,0,16294.2,12421768.58,3019241.88,685217.72,0,16126228.17,16294.2,290123.38,15836104.789999999,16126228.17]
[null,null,null,null,null,null,null,"113",21540.29,13088736.720000001,3292304.17,324961,0,16706001.890000001,21534.82,13174046.460000001,2813574.35,537686.61,0,16525307.42,-5.47,300393.71000000002,-481088.18000000005,-180694.47]
[null,null,null,null,null,null,null,"114",16330.64,12251142.560000001,3043965.79,730023.05,0,16025131.4,0,0,0,0,0,0,-16330.64,0,-16025131.4,-16025131.4]
[null,null,null,null,null,null,null,"116",12593.06,8320893.5099999998,1435739.97,0,0,9756633.4800000004,12387.78,7781925.5800000001,1797105.78,0,377047.51,9956078.8800000008,-205.28,337166.68,-137721.28,199445.4]
[null,null,null,null,null,null,null,"116U",0,0,0,0,0,0,0,0,0,799551.69,0,799551.69,0,0,799551.69,799551.69]
[null,null,null,null,null,null,null,"118",44727.99,26750865.550000001,6383579.0099999998,222344.23,0,33356788.789999999,45539.69,27357211.690000001,5530995.71,277506.28999999998,0,33165713.690000001,811.7,617941.27,-809016.37,-191075.1]
[null,null,null,null,null,null,null,"122",4439.66,3141055.81,1385766.66,0,0,4526822.47,4435.95,3187524.67,1409849.97,0,0,4597374.6399999997,-3.71,86380.74,-15828.570000000007,70552.17]
[null,null,null,null,null,null,null,"123",39835.410000000003,28333906.940000001,5480770,596786.06000000006,0,34411463,39836.699999999997,28453046.510000002,5068537.55,582117.26,0,34103701.310000002,1.29,629841.88,-937603.57000000007,-307761.69]
[null,null,null,null,null,null,null,"124",32383.79,19630760.210000001,5700124.1399999997,0,0,25330884.350000001,33251.949999999997,20471615.859999999,3955474.43,277428.17,0,24704518.460000001,868.16,458964.12,-1085330.01,-626365.89]
[null,null,null,null,null,null,null,"200",47547.81,32191421.079999998,6964984.6600000001,1100953.3899999999,0,40257359.130000003,47468.98,32269157.530000001,6858215.4199999999,830626.62,0,39957999.57,-78.83,735169.85,-1034529.4099999999,-299359.56]
[null,null,null,null,null,null,null,"202",15051.77,9983731.5299999993,1585939.59,774420.84,0,12344091.960000001,15212.8,9553584.9199999999,2201278.9900000002,547112.91,488553.74,12790530.560000001,161.03,412020.05,34418.549999999988,446438.6]
[null,null,null,null,null,null,null,"205",4145.21,2749622.05,499008.17,240788.1,0,3489418.32,4141.3999999999996,2598808.38,606305.22,232659.6,131624.60999999999,3569397.8,-3.81,111722.05,-31742.570000000007,79979.48]
[null,null,null,null,null,null,null,"211",5748.26,3909898.67,958764.38,324961,0,5193624.05,5776.96,3995015.24,960222.43,285624.57,0,5240862.24,28.7,93104.69,-45866.5,47238.19]
[null,null,null,null,null,null,null,"211U",611.13,415683.42,283014.93,489402.87,0,1188101.22,603.29999999999995,417428.08,288196.31,452492.46,0,1158116.8600000001,-7.83,13258.07,-43242.43,-29984.36]
[null,null,null,null,null,null,null,"212",6942.03,4721886.95,875043.3,267741.19,0,5864671.4400000004,6906.81,4774402.7300000004,873693.33,288296.28000000003,0,5936392.3399999999,-35.22,106122.88,-34401.98000000001,71720.899999999994]
[null,null,null,null,null,null,null,"212U",273.48,171142.87,69686.13,653306.64,0,894135.64,276.08999999999997,176308.56,66032.25,587641.94999999995,0,829982.76,2.61,4553.38,-68706.259999999995,-64152.88]
[null,null,null,null,null,null,null,"213U",644.86,438626.16,269310.96999999997,0,0,707937.13,644.20000000000005,445744.82,286801.34999999998,0,0,732546.18,-0.66,13763.92,10845.13,24609.05]
[null,null,null,null,null,null,null,"214",4268.29,2903240.52,875043.3,0,0,3778283.82,4281.9399999999996,2956613.95,878626.35,0,0,3835240.3,13.65,72060.89,-15104.409999999996,56956.480000000003]
[null,null,null,null,null,null,null,"215",9014.6200000000008,5979624.2199999997,888692.78,208396.51,0,7076713.5099999998,9019.44,5729651.7699999996,1166902.1599999999,235646.15,347142.07,7479342.1399999997,4.82,245406.29,157222.34,402628.63]
[null,null,null,null,null,null,null,"217",6621.66,4503975.05,1312564.95,218981.42,0,6035521.4199999999,6683.36,4621766.1399999997,1310539.99,235355.27,0,6167661.4100000001,61.7,111462.97,20677.01999999999,132139.99]
[null,null,null,null,null,null,null,"221",992.88,621340.97,181467.09,0,0,802808.06,995.7,635292.72,192009.32,0,0,827302.05,2.82,15544.31,8949.6800000000021,24493.99]
[null,null,null,null,null,null,null,"223",12077.15,7223089.0499999998,1588593.24,552221.80000000005,0,9363904.0899999999,12324.33,7492426.5099999998,1361512.62,506659.55,0,9360598.6699999999,247.18,166357.93,-169663.35,-3305.42]
[null,null,null,null,null,null,null,"230",3551.83,2115637.2200000002,572253.23,263761.42,0,2951651.87,3535.7,2136520.61,532258.16,253397.13,0,2922175.9,-16.13,50144.07,-79620.040000000008,-29475.97]
[null,null,null,null,null,null,null,"231",0,0,0,16395.830000000002,0,16395.830000000002,0,0,0,0,0,0,0,0,-16395.830000000002,-16395.830000000002]
[null,null,null,null,null,null,null,"235",4894.93,2915650.83,804282.03,0,0,3719932.86,4991.87,3013197.13,728739.89,0,0,3741937.02,96.94,70307.78,-48303.619999999995,22004.16]
[null,null,null,null,null,null,null,"302",1256.5,789459.51,563415.56000000006,229923.95,0,1582799.02,1259.8699999999999,784703.42,480905.18,252924.36,0,1518532.97,3.37,23779.69,-88045.74,-64266.05]
[null,null,null,null,null,null,null,"306",4662.01,2929145.01,980225.52,0,0,3909370.53,4736.03,3021753.3,924839.93,0,0,3946593.24,74.02,74153.11,-36930.400000000001,37222.71]
[null,null,null,null,null,null,null,"331",3271.74,2055637.14,1016431.22,314583.53000000003,0,3386651.89,3299.99,2108108.69,953544.63,246262.91,0,3307916.23,28.25,57525.85,-136261.51,-78735.66]
[null,null,null,null,null,null,null,"351",1725.24,1173487.9099999999,671660.35,0,0,1845148.26,1749.34,1210416.04,825385,0,0,2035801.04,24.1,38250.959999999999,152401.82,190652.78]
[null,null,null,null,null,null,null,"400",337.87,211437.91,724428.80000000005,0,0,935866.71,276.07,176609.5,10504.45,0,0,187113.95,-61.8,3515.71,-752268.47,-748752.76]
[null,null,null,null,null,null,null,"504",12.16,8066.03,4390.63,0,0,12456.66,12.69,8067.15,2891.72,0,340.81,11299.68,0.53,339.25,-1496.23,-1156.98]
[null,null,null,null,null,null,null,"509",102.65,68090.33,13908.51,235108.72,0,317107.56,104.6,66321.7,15498.3,182928.48,2934.76,267683.24,1.95,2685.59,-52109.91,-49424.32]
[null,null,null,null,null,null,null,"513",468.71,310907.14,121033.53,0,0,431940.67,455.72,290806.90999999997,88429.97,0,15889.01,395125.89,-12.99,12426.98,-49241.759999999995,-36814.78]
[null,null,null,null,null,null,null,"523",450.35,298728.48,129637.34,0,0,428365.82,459.41,294367.03999999998,92998.62,0,15507.65,402873.31,9.06,12452.47,-37944.979999999996,-25492.51]
[null,null,null,null,null,null,null,"53",18258.78,10525365.529999999,3527975.27,0,0,14053340.800000001,18349.47,11032056.189999999,3877339.76,0,0,14909395.949999999,90.69,695570.19,160484.96000000008,856055.15]
[null,null,null,null,null,null,null,"55",813.14,471155.04,545957.87,0,0,1017112.91,443.67,260592.25,103560.25,0,0,364152.5,-369.47,6842.11,-659802.52,-652960.41]
[null,null,null,null,null,null,null,"561",982.32,647148.94999999995,220151.16,0,0,867300.11,995.88,668796.05000000005,216828.89,0,0,885624.94,13.56,16640.14,1684.6900000000023,18324.830000000002]
[null,null,null,null,null,null,null,"580",110.52,69276.41,9195.11,0,0,78471.520000000004,112.4,71658.11,8174.13,0,0,79832.25,1.88,1499.98,-139.25,1360.73]
[null,null,null,null,null,null,null,"60",13594.38,7876946.8099999996,2712644.34,200099.08,0,10789690.23,13628.09,8121794.1299999999,2715723.46,56725.75,517942.88,11412186.23,33.71,376442.3,246053.7,622496]
[null,null,null,null,null,null,null,"61",5038.8599999999997,3234414.72,858461.61,270214.28999999998,0,4363090.62,5034.51,3241509.52,562940.1,71099.08,0,3875548.7,-4.3499999999999996,10686.67,-498228.58999999997,-487541.92]
[null,null,null,null,null,null,null,"62",12132.44,6992651.0800000001,1838449.31,0,0,8831100.3900000006,11985.72,7207077.5800000001,2026928.13,0,0,9234005.7200000007,-146.72,423254.46,-20349.130000000005,402905.33]
[null,null,null,null,null,null,null,"64",3470.01,2022241.02,1109316.76,0,0,3131557.78,3480.89,2074615.48,693077.61,0,132931.23000000001,2900624.33,10.88,96355.839999999997,-327289.29000000004,-230933.45]
[null,null,null,null,null,null,null,"72",3504.56,2020221.24,1214519.44,0,0,3234740.68,3669.54,2208273.12,1367275.32,0,0,3575548.44,164.98,166810.57,173997.19,340807.76]
[null,null,null,null,null,null,null,"73",11971.49,6925457.0700000003,2392160.02,320094.99,0,9637712.0800000001,11942.14,7104207.4299999997,2519203.4500000002,261191.6,441394.12,10325996.6,-29.35,328089.34999999998,360195.17000000004,688284.52]
[null,null,null,null,null,null,null,"766",46.75,27340.82,15961.37,0,0,43302.19,0,0,0,0,0,0,-46.75,0,-43302.19,-43302.19]
[null,null,null,null,null,null,null,"801",0,0,0,49410.78,0,49410.78,0,0,0,14181.43,0,14181.43,0,0,-35229.35,-35229.35]
[null,null,null,null,null,null,null,"81",2790.88,1608816.79,746862.39,0,0,2355679.1800000002,2844.59,1711723.68,843324.97,0,0,2555048.65,53.71,119201.04,80168.430000000008,199369.47]
[null,null,null,null,null,null,null,"830",0,0,0,0,0,0,59.89,35306.949999999997,10694.71,0,3719.47,49721.13,59.89,2319.65,47401.479999999996,49721.13]
[null,null,null,null,null,null,null,"834",0,0,0,0,0,0,29.81,18013.18,4954.63,0,2229.86,25197.67,29.81,1175.54,24022.129999999997,25197.67]
[null,null,null,null,null,null,null,"835",0,0,0,0,0,0,29.81,18013.18,4954.63,0,2229.86,25197.67,29.81,1175.54,24022.129999999997,25197.67]
[null,null,null,null,null,null,null,"836",0,0,0,0,0,0,59.62,35147.19,10646.31,0,3702.64,49496.15,59.62,2309.16,47186.990000000005,49496.15]
[null,null,null,null,null,null,null,"851",0,0,0,0,0,0,114.16,68107.3,47514.63,0,0,115621.93,114.16,2172.44,113449.48999999999,115621.93]
[null,null,null,null,null,null,null,"853",0,0,0,0,0,0,46.34,27318.959999999999,8275.09,0,2877.96,38472.01,46.34,1794.84,36677.170000000006,38472.01]
[null,null,null,null,null,null,null,"860",0,0,0,0,0,0,72.63,43886.66,12071.29,0,5432.75,61390.69,72.63,2864.07,58526.62,61390.69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,485976.12000000005,308130461.58999997,82110482.410000026,10075177.469999997,0,400316121.46999991,488378.82000000018,311968737.63999999,77425127.909999967,10154775.560000001,2820417.29,402369058.44000006,2402.6999999999989,9982359.6999999993,-7929422.7300000023,2052936.9699999986]
[]
[null,null,null,null,null,null,"X-bus","912X",11759.14,8359257.1299999999,1693431.51,0,0,10052688.640000001,11777.23,8495308.7599999998,1698819.98,0,0,10194128.74,18.09,191538.96,-50098.859999999986,141440.1]
[null,null,null,null,null,null,null,"925X",4606.46,0,0,3989513.73,0,3989513.73,5860.13,0,0,6041084.2800000003,0,6041084.2800000003,1253.67,113506.8,1938063.75,2051570.55]
[null,null,null,null,null,null,"X-bus i alt",null,16365.599999999999,8359257.1299999999,1693431.51,3989513.73,0,14042202.370000001,17637.36,8495308.7599999998,1698819.98,6041084.2800000003,0,16235213.02,1271.76,305045.76000000001,1887964.8900000001,2193010.65]
[]
[null,null,null,null,null,null,"Natbus- og arrangementskørsel","300S",801.69,637791.81999999995,0,0,0,637791.81999999995,833.35,660996.42000000004,149144.04,0,0,810140.46,31.66,15221.85,157126.79,172348.64]
[null,null,null,null,null,null,null,"307S",105.63,97744.56,0,0,0,97744.56,144.34,121116.3,0,0,0,121116.3,38.71,2275.67,21096.07,23371.74]
[null,null,null,null,null,null,null,"311S",113.66,107635.64,0,0,0,107635.64,118.63,101035.32,0,0,0,101035.32,4.97,1898.36,-8498.68,-6600.32]
[null,null,null,null,null,null,null,"331S",116.67,107960.41,0,0,0,107960.41,148.93,124967.8,0,0,0,124967.8,32.26,2348.04,14659.349999999999,17007.39]
[null,null,null,null,null,null,null,"811",57.03,38791.129999999997,16371.27,0,0,55162.400000000001,60.16,41764.15,10034.33,0,0,51798.48,3.13,973.25,-4337.17,-3363.92]
[null,null,null,null,null,null,null,"830",57.38,38061.599999999999,5281.36,0,0,43342.96,0,0,0,0,0,0,-57.38,0,-43342.96,-43342.96]
[null,null,null,null,null,null,null,"833",57.12,37889.129999999997,6194.42,0,0,44083.55,0,0,0,0,0,0,-57.12,0,-44083.55,-44083.55]
[null,null,null,null,null,null,null,"834A",28.56,18944.57,2409.04,0,0,21353.61,0,0,0,0,0,0,-28.56,0,-21353.61,-21353.61]
[null,null,null,null,null,null,null,"834B",28.56,18944.57,2190.85,0,0,21135.42,0,0,0,0,0,0,-28.56,0,-21135.42,-21135.42]
[null,null,null,null,null,null,null,"840",26.24,15126.17,4163.6400000000003,0,0,19289.810000000001,27.39,16562.34,6193.09,0,0,22755.42,1.1499999999999999,1061.6099999999999,2404,3465.61]
[null,null,null,null,null,null,null,"853",44.4,29451.64,24534.99,0,0,53986.63,0,0,0,0,0,0,-44.4,0,-53986.63,-53986.63]
[null,null,null,null,null,null,null,"860",70.239999999999995,40698.94,11974.61,0,0,52673.55,0,0,0,0,0,0,-70.239999999999995,0,-52673.55,-52673.55]
[null,null,null,null,null,null,null,"862",119.37,68811.44,15695.28,0,0,84506.72,124.5,75293.59,28154.22,0,0,103447.81,5.13,4826.17,14114.92,18941.09]
[null,null,null,null,null,null,null,"892",41.14,24539.360000000001,9746.41,0,0,34285.769999999997,42.68,26367.41,8392.92,0,0,34760.33,1.54,1249.1400000000001,-774.58000000000015,474.56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Natbus- og arrangementskørsel i alt",null,1667.6900000000003,1282390.9799999997,98561.87000000001,0,0,1380952.85,1499.9800000000005,1168103.33,201918.6,0,0,1370021.9200000002,-167.71,29854.090000000004,-40785.019999999982,-10930.929999999995]
[]
[null,null,null,null,null,null,"Ikke rutefordelt",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Faste køretøjsomkostninger","IR",0,0,5317560.3600000003,0,0,5317560.3600000003,0,0,5056418.33,0,0,5056418.33,0,100070.29,-361212.32,-261142.03]
[null,null,null,null,null,null,"Aarhus Tillæg","IR",0,2115554.35,0,0,0,2115554.35,0,2146944.52,0,0,0,2146944.52,0,0,31390.17,31390.17]
[null,null,null,null,null,null,"Administrationstillæg","IR",0,0,0,0,5947709.5499999998,5947709.5499999998,0,0,0,0,7892405.2699999996,7892405.2699999996,0,214181.97,1730513.75,1944695.72]
[null,null,null,null,null,null,"Ekstrakørsel","Grp.",0,0,0,899.05,0,899.05,0,0,0,0,0,0,0,0,-899.05,-899.05]
[null,null,null,null,null,null,"Bonus","IR",0,0,0,0,3671000,3671000,0,0,0,0,3217379.31,3217379.31,0,92905.04,-546525.73,-453620.69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Ikke rutefordelt i alt",null,0,2115554.35,5317560.3600000003,899.05,9618709.5500000007,17052723.310000002,0,2146944.52,5056418.33,0,11109784.58,18313147.43,0,407157.3,853266.82000000007,1260424.1199999999]
[]
[null,null,null,null,null,null,"Dublering med B-kontrakt",".Dub-B",0,0,0,310000,0,310000,0,313000,0,0,0,313000,0,5881,-2881,3000]
[null,null,null,null,null,null,"Dublering med B-kontrakt i alt",null,0,0,0,310000,0,310000,0,313000,0,0,0,313000,0,5881,-2881,3000]
[]
[null,null,null,null,null,null,"Total, Region Midtjylland",null,504009.41000000009,319887664.05000001,89220036.150000021,14375590.249999998,9618709.5500000007,433102000,507516.16000000015,324092094.24999994,84382284.819999978,16195859.84,13930201.869999999,438600440.81,3506.7499999999995,10730297.849999998,-5231857.0400000028,5498440.8099999977]
[null,null,null,null,null,null,""]

{"sheet":"NT","index":19,"n_rows":31,"n_cols":22,"rows_kept":31,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,12],[9,13,9,17],[9,18,9,21]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"NT"]
[]
[]
[]
[null,null,null,null,null,null,"Region Nordjylland",null,"Budget 2024 (2024B[V2])",null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Andet","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Andet","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Regional- og lokalkørsel","1040",1390.52,801737.61,279008.57,0,1080746.18,1425.8,857159.78,275414.31,0,1132574.0900000001,35.28,52838.14,-1010.2299999999959,51827.91]
[null,null,null,null,null,null,null,"230",1414.06,842284.86,234151.39,0,1076436.25,1429.95,864061.63,190986.38,0,1055048.01,15.89,19823.45,-41211.69,-21388.240000000002]
[null,null,null,null,null,null,null,"235",1236.57,736562.93,209094.33,0,945657.26,1219.9100000000001,736502.61,193425.41,0,929928.02,-16.66,17472.54,-33201.78,-15729.24]
[null,null,null,null,null,null,null,"237",1611.16,959687.48,224326,0,1184013.48,1609.44,969204.96,194896.95,0,1164101.9099999999,-1.72,21872.49,-41784.06,-19911.57]
[null,null,null,null,null,null,null,"61",6052.17,3884817.86,1019166.42,0,4903984.28,6047.27,3894885.39,675595.52,0,4570480.91,-4.9000000000000004,12838.42,-346341.79,-333503.37]
[null,null,null,null,null,null,null,"64",1552.32,904279.8,473730.99,0,1378010.79,1548.37,922969.18,307757.57,59729.8,1290456.55,-3.95,43053.49,-130607.73000000001,-87554.240000000005]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,13256.8,8129370.54,2439477.7000000002,0,10568848.239999998,13280.740000000002,8244783.5499999998,1838076.1400000001,59729.8,10142589.490000002,23.940000000000008,167898.53,-594157.28,-426258.75]
[]
[null,null,null,null,null,null,"Natbus- og arrangementskørsel","840",5.16,2974.42,900.83,0,3875.25,5.39,3257.16,1217.94,0,4475.09,0.23,208.77,391.07000000000005,599.84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Natbus- og arrangementskørsel i alt",null,5.16,2974.42,900.83,0,3875.25,5.39,3257.16,1217.94,0,4475.09,0.23,208.77,391.07000000000005,599.84]
[]
[null,null,null,null,null,null,"Ikke rutefordelt",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Faste køretøjsomkostninger","IR",0,0,229068.93,0,229068.93,0,0,0,0,0,0,0,-229068.93,-229068.93]
[null,null,null,null,null,null,"Administrationstillæg","IR",0,0,0,148207.57999999999,148207.57999999999,0,0,0,116950.86,116950.86,0,4007.78,-35264.5,-31256.720000000001]
[null,null,null,null,null,null,"Bonus","IR",0,0,0,41000,41000,0,0,0,180686.52,180686.52,0,6724.85,132961.66999999998,139686.51999999999]
[null,null,null,null,null,null,"Ikke rutefordelt i alt",null,0,0,229068.93,189207.58,418276.51,0,0,0,297637.38,297637.38,0,10732.630000000001,-131371.76,-120639.13]
[]
[null,null,null,null,null,null,"Total, Region Nordjylland",null,13261.96,8132344.96,2669447.4600000004,189207.58,10990999.999999998,13286.130000000001,8248040.71,1839294.08,357367.18,10444701.960000001,24.170000000000009,178839.93,-725137.9700000002,-546298.03999999992]
[null,null,null,null,null,null,""]

{"sheet":"Sydtrafik","index":20,"n_rows":35,"n_cols":24,"rows_kept":35,"cut":false,"hidden":false,"merged":[[2,6,3,12],[5,6,6,12],[9,8,9,13],[9,14,9,19],[9,20,9,23]]}
[]
[]
[null,null,null,null,null,null,{"$f":"titel","v":"Budget 2025"}]
[]
[]
[null,null,null,null,null,null,"Sydtrafik"]
[]
[]
[]
[null,null,null,null,null,null,"Region Syddanmark",null,"Budget 2024 (2024B[V2])",null,null,null,null,null,"Budgetforslag 2025 (2025BF)",null,null,null,null,null,"Afvigelse (2025BF-2024B[V2])"]
[null,null,null,null,null,null,"Rutetype","Rute","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Timeafhængige omkostninger","Busafhængige omkostninger","Ekstrakørsel","Andet","Udgifter i alt","Timer","Anslået indekseffekt","Anden afvigelse","Udgifter i alt"]
[null,null,null,null,null,null,"Regional- og lokalkørsel","105",0,0,0,37148.85,0,37148.85,0,0,0,32366.67,0,32366.67,0,0,-4782.18,-4782.18]
[null,null,null,null,null,null,null,"202",4707.6899999999996,3120631.71,502449.62,311473.03999999998,0,3934554.37,4768.54,2995836.13,692606.35,358839.33,153249.28,4200531.09,60.85,129264.46,136712.25999999995,265976.71999999997]
[null,null,null,null,null,null,null,"205",2821.62,1870207.04,338622.62,304142.12,0,2512971.7799999998,2902.64,1825562.66,414791.17,285504.90000000002,89461.86,2615320.59,81.02,77098.039999999994,25250.770000000004,102348.81]
[null,null,null,null,null,null,null,"215",2867.44,1900767.5,349914.7,21602.85,0,2272285.0499999998,2868.04,1823572.22,400865.15,0,109100.89,2333538.2599999998,0.6,78197.399999999994,-16944.189999999995,61253.21]
[null,null,null,null,null,null,null,"513",1245.83,825835.3,319976.44,0,0,1145811.74,1269.1300000000001,811538.98,237186.27,0,42260.88,1090986.1299999999,23.3,33805.230000000003,-88630.84,-54825.61]
[null,null,null,null,null,null,null,"569",285.8,188276.14,44092.55,0,0,232368.69,285.81,189754.32,44688.01,0,0,234442.34,0.01,4404.97,-2331.3200000000002,2073.65]
[null,null,null,null,null,null,null,"590",175.5,115613.93,43756.6,0,0,159370.53,177.96,118457.56,41279.879999999997,0,0,159737.43,2.46,3001.33,-2634.43,366.9]
[null,null,null,null,null,null,null,"81",1055.02,607795.35,305937.5,0,0,913732.85,1076.53,647843.68000000005,319816.75,0,0,967660.43,21.51,45144.39,8783.1900000000023,53927.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Regional- og lokalkørsel i alt",null,13158.9,8629126.9699999988,1904750.03,674366.86,0,11208243.859999999,13348.650000000001,8412565.5500000007,2151233.58,676710.9,394072.91000000003,11634582.939999998,189.75,370915.82,55423.25999999998,426339.08000000007]
[]
[null,null,null,null,null,null,"X-bus","912X",4220.93,3000545.55,587825.23,0,0,3588370.78,4226.51,3043834.81,588885.89,0,0,3632720.71,5.58,68255.72,-23905.79,44349.93]
[null,null,null,null,null,null,"X-bus i alt",null,4220.93,3000545.55,587825.23,0,0,3588370.78,4226.51,3043834.81,588885.89,0,0,3632720.71,5.58,68255.72,-23905.79,44349.93]
[]
[null,null,null,null,null,null,"Ikke rutefordelt",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Faste køretøjsomkostninger","IR",0,0,26638.9,0,0,26638.9,0,0,0,0,0,0,0,0,-26638.9,-26638.9]
[null,null,null,null,null,null,"Administrationstillæg","IR",0,0,0,0,556746.46,556746.46,0,0,0,0,552080.89,552080.89,0,10775.43,-15441,-4665.57]
[null,null,null,null,null,null,"Bonus","IR",0,0,0,0,0,0,0,0,0,0,26556.78,26556.78,0,1238.96,25317.82,26556.78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,"Ikke rutefordelt i alt",null,0,0,26638.9,0,556746.46,583385.36,0,0,0,0,578637.67000000004,578637.67000000004,0,12014.39,-16762.080000000002,-4747.6900000000023]
[]
[null,null,null,null,null,null,"Total, Region Syddanmark",null,17379.830000000002,11629672.52,2519214.1599999997,674366.86,556746.46,15380000,17575.160000000003,11456400.360000001,2740119.47,676710.9,972710.58000000007,15845941.319999998,195.33,451185.93000000005,14755.389999999978,465941.32000000007]
[null,null,null,null,null,null,""]