{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Income statement data BINTERNET","Partial budget and income stat."],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Income statement data BINTERNET","index":0,"n_rows":50,"n_cols":13,"rows_kept":50,"flags":["formulas_cached_only"]}
["Variabelen",{"$nulls":5},"Eenheid",2016,2015,2014,2013,null,"average"]
[null,"<b>Opbrengsten</b>"]
[null,null,"Totaal opbrengsten",{"$nulls":3},"euro",{"v":916200,"d":"€ 916,200.00"},{"v":1029200,"d":"€ 1,029,200.00"},{"v":920300,"d":"€ 920,300.00"},{"v":935500,"d":"€ 935,500.00"},null,{"v":950300,"d":"€ 950,300.00"}]
[{"$nulls":3},"Akkerbouw",null,null,"euro",{"v":1900,"d":"€ 1,900.00"},{"v":2700,"d":"€ 2,700.00"},{"v":3400,"d":"€ 3,400.00"},{"v":4200,"d":"€ 4,200.00"},null,{"v":3050,"d":"€ 3,050.00"}]
[{"$nulls":4},"tarwe",null,"euro",0,0,{"v":100,"d":"€ 100.00"},{"v":800,"d":"€ 800.00"},null,{"v":225,"d":"€ 225.00"}]
[{"$nulls":4},"suikerbieten",null,"euro",0,0,{"v":400,"d":"€ 400.00"},{"v":600,"d":"€ 600.00"},null,{"v":250,"d":"€ 250.00"}]
[{"$nulls":3},"Rundveehouderij",null,null,"euro",{"v":14400,"d":"€ 14,400.00"},{"v":25200,"d":"€ 25,200.00"},{"v":29700,"d":"€ 29,700.00"},{"v":20900,"d":"€ 20,900.00"},null,{"v":22550,"d":"€ 22,550.00"}]
[{"$nulls":4},"melk en zuivelproducten",null,"euro",{"v":13200,"d":"€ 13,200.00"},{"v":21900,"d":"€ 21,900.00"},{"v":25100,"d":"€ 25,100.00"},{"v":16600,"d":"€ 16,600.00"},null,{"v":19200,"d":"€ 19,200.00"}]
[{"$nulls":4},"omzet en aanwas rundveehouderij",null,"euro",{"v":1300,"d":"€ 1,300.00"},{"v":3300,"d":"€ 3,300.00"},{"v":4600,"d":"€ 4,600.00"},{"v":4300,"d":"€ 4,300.00"},null,{"v":3375,"d":"€ 3,375.00"}]
[{"$nulls":3},"Intensieve veehouderij",null,null,"euro",{"v":818500,"d":"€ 818,500.00"},{"v":939400,"d":"€ 939,400.00"},{"v":810200,"d":"€ 810,200.00"},{"v":854700,"d":"€ 854,700.00"},null,{"v":855700,"d":"€ 855,700.00"}]
[{"$nulls":4},"omzet en aanwas pluimveehouderij",null,"euro",{"v":-143200,"d":"€ -143,200.00"},{"v":-86300,"d":"€ -86,300.00"},{"v":-126000,"d":"€ -126,000.00"},{"v":-171100,"d":"€ -171,100.00"},null,{"v":-131650,"d":"€ -131,650.00"}]
[{"$nulls":5},"verkopen pluimvee","euro",{"v":2900,"d":"€ 2,900.00"},{"v":19000,"d":"€ 19,000.00"},{"v":20900,"d":"€ 20,900.00"},{"v":22200,"d":"€ 22,200.00"},null,{"v":16250,"d":"€ 16,250.00"}]
[{"$nulls":5},"aankopen pluimvee","euro",{"v":94200,"d":"€ 94,200.00"},{"v":166300,"d":"€ 166,300.00"},{"v":150400,"d":"€ 150,400.00"},{"v":160400,"d":"€ 160,400.00"},null,{"v":142825,"d":"€ 142,825.00"}]
[{"$nulls":5},"aanwas pluimvee","euro",{"v":-51900,"d":"€ -51,900.00"},{"v":61100,"d":"€ 61,100.00"},{"v":3500,"d":"€ 3,500.00"},{"v":-32900,"d":"€ -32,900.00"},null,{"v":-5050,"d":"€ -5,050.00"}]
[{"$nulls":4},"eieren",null,"euro",{"v":961700,"d":"€ 961,700.00"},{"v":1025700,"d":"€ 1,025,700.00"},{"v":936200,"d":"€ 936,200.00"},{"v":1025800,"d":"€ 1,025,800.00"},null,{"v":987350,"d":"€ 987,350.00"}]
[{"$nulls":3},"Overige opbrengsten",null,null,"euro",{"v":81300,"d":"€ 81,300.00"},{"v":61800,"d":"€ 61,800.00"},{"v":77100,"d":"€ 77,100.00"},{"v":55600,"d":"€ 55,600.00"},null,{"v":68950,"d":"€ 68,950.00"}]
[{"$nulls":4},"inkomenstoeslagen en subsidies",null,"euro",{"v":5900,"d":"€ 5,900.00"},{"v":6000,"d":"€ 6,000.00"},{"v":8400,"d":"€ 8,400.00"},{"v":4400,"d":"€ 4,400.00"},null,{"v":6175,"d":"€ 6,175.00"}]
[{"$nulls":4},"energiehandel en -verkoop",null,"euro",{"v":100,"d":"€ 100.00"},0,{"v":100,"d":"€ 100.00"},0,null,{"v":50,"d":"€ 50.00"}]
[{"$nulls":4},"werk voor derden",null,"euro",{"v":3800,"d":"€ 3,800.00"},{"v":6000,"d":"€ 6,000.00"},{"v":12900,"d":"€ 12,900.00"},{"v":3400,"d":"€ 3,400.00"},null,{"v":6525,"d":"€ 6,525.00"}]
[{"$nulls":4},"verhuur van activa",null,"euro",{"v":1300,"d":"€ 1,300.00"},{"v":2200,"d":"€ 2,200.00"},{"v":1600,"d":"€ 1,600.00"},{"v":1000,"d":"€ 1,000.00"},null,{"v":1525,"d":"€ 1,525.00"}]
[null,"<b>Betaalde kosten en afschrijving</b>"]
[null,null,"Totaal betaalde kosten en afschrijving",{"$nulls":3},"euro",{"v":815100,"d":"€ 815,100.00"},{"v":899000,"d":"€ 899,000.00"},{"v":900200,"d":"€ 900,200.00"},{"v":1048100,"d":"€ 1,048,100.00"},null,{"v":915600,"d":"€ 915,600.00"}]
[{"$nulls":3},"Dierlijke en plantaardige activa",null,null,"euro",{"v":556700,"d":"€ 556,700.00"},{"v":605200,"d":"€ 605,200.00"},{"v":609500,"d":"€ 609,500.00"},{"v":752200,"d":"€ 752,200.00"},null,{"v":630900,"d":"€ 630,900.00"}]
[{"$nulls":4},"veevoer",null,"euro",{"v":524500,"d":"€ 524,500.00"},{"v":567800,"d":"€ 567,800.00"},{"v":573900,"d":"€ 573,900.00"},{"v":718800,"d":"€ 718,800.00"},null,{"v":596250,"d":"€ 596,250.00"}]
[{"$nulls":4},"meststoffen",null,"euro",{"v":600,"d":"€ 600.00"},{"v":1200,"d":"€ 1,200.00"},{"v":1400,"d":"€ 1,400.00"},{"v":1100,"d":"€ 1,100.00"},null,{"v":1075,"d":"€ 1,075.00"}]
[{"$nulls":4},"zaaizaad en pootgoed",null,"euro",{"v":400,"d":"€ 400.00"},{"v":400,"d":"€ 400.00"},{"v":800,"d":"€ 800.00"},{"v":700,"d":"€ 700.00"},null,{"v":575,"d":"€ 575.00"}]
[{"$nulls":4},"gewasbeschermingsmiddelen",null,"euro",{"v":400,"d":"€ 400.00"},{"v":600,"d":"€ 600.00"},{"v":600,"d":"€ 600.00"},{"v":600,"d":"€ 600.00"},null,{"v":550,"d":"€ 550.00"}]
[{"$nulls":4},"mestafzetkosten",null,"euro",{"v":8800,"d":"€ 8,800.00"},{"v":11000,"d":"€ 11,000.00"},{"v":10000,"d":"€ 10,000.00"},{"v":8700,"d":"€ 8,700.00"},null,{"v":9625,"d":"€ 9,625.00"}]
[{"$nulls":3},"Energie",null,null,"euro",{"v":13900,"d":"€ 13,900.00"},{"v":17900,"d":"€ 17,900.00"},{"v":18800,"d":"€ 18,800.00"},{"v":19100,"d":"€ 19,100.00"},null,{"v":17425,"d":"€ 17,425.00"}]
[{"$nulls":4},"electriciteit",null,"euro",{"v":13000,"d":"€ 13,000.00"},{"v":16500,"d":"€ 16,500.00"},{"v":17800,"d":"€ 17,800.00"},{"v":17900,"d":"€ 17,900.00"},null,{"v":16300,"d":"€ 16,300.00"}]
[{"$nulls":4},"gas",null,"euro",{"v":800,"d":"€ 800.00"},{"v":1000,"d":"€ 1,000.00"},{"v":700,"d":"€ 700.00"},{"v":700,"d":"€ 700.00"},null,{"v":800,"d":"€ 800.00"}]
[{"$nulls":3},"Immateriele activa",null,null,"euro",{"v":5700,"d":"€ 5,700.00"},{"v":11300,"d":"€ 11,300.00"},{"v":8400,"d":"€ 8,400.00"},{"v":4700,"d":"€ 4,700.00"},null,{"v":7525,"d":"€ 7,525.00"}]
[{"$nulls":3},"Materiele activa",null,null,"euro",{"v":113900,"d":"€ 113,900.00"},{"v":131700,"d":"€ 131,700.00"},{"v":138100,"d":"€ 138,100.00"},{"v":150700,"d":"€ 150,700.00"},null,{"v":133600,"d":"€ 133,600.00"}]
[{"$nulls":4},"betaalde pacht",null,"euro",{"v":600,"d":"€ 600.00"},{"v":1400,"d":"€ 1,400.00"},{"v":1600,"d":"€ 1,600.00"},{"v":1700,"d":"€ 1,700.00"},null,{"v":1325,"d":"€ 1,325.00"}]
[{"$nulls":4},"afschrijving gebouwen en glasopstanden",null,"euro",{"v":60100,"d":"€ 60,100.00"},{"v":68200,"d":"€ 68,200.00"},{"v":76100,"d":"€ 76,100.00"},{"v":81600,"d":"€ 81,600.00"},null,{"v":71500,"d":"€ 71,500.00"}]
[{"$nulls":4},"afschrijving machines en installaties",null,"euro",{"v":19500,"d":"€ 19,500.00"},{"v":22700,"d":"€ 22,700.00"},{"v":22600,"d":"€ 22,600.00"},{"v":25000,"d":"€ 25,000.00"},null,{"v":22450,"d":"€ 22,450.00"}]
[{"$nulls":4},"brandstoffen",null,"euro",{"v":4100,"d":"€ 4,100.00"},{"v":5500,"d":"€ 5,500.00"},{"v":5800,"d":"€ 5,800.00"},{"v":5600,"d":"€ 5,600.00"},null,{"v":5250,"d":"€ 5,250.00"}]
[{"$nulls":4},"onderhoud",null,"euro",{"v":21700,"d":"€ 21,700.00"},{"v":24800,"d":"€ 24,800.00"},{"v":21400,"d":"€ 21,400.00"},{"v":25000,"d":"€ 25,000.00"},null,{"v":23225,"d":"€ 23,225.00"}]
[{"$nulls":3},"Betaalde arbeid",null,null,"euro",{"v":54900,"d":"€ 54,900.00"},{"v":52100,"d":"€ 52,100.00"},{"v":41600,"d":"€ 41,600.00"},{"v":39600,"d":"€ 39,600.00"},null,{"v":47050,"d":"€ 47,050.00"}]
[{"$nulls":3},"Werk door derden",null,null,"euro",{"v":1800,"d":"€ 1,800.00"},{"v":2700,"d":"€ 2,700.00"},{"v":2800,"d":"€ 2,800.00"},{"v":2800,"d":"€ 2,800.00"},null,{"v":2525,"d":"€ 2,525.00"}]
[{"$nulls":3},"Financieringslasten",null,null,"euro",{"v":34900,"d":"€ 34,900.00"},{"v":45100,"d":"€ 45,100.00"},{"v":48300,"d":"€ 48,300.00"},{"v":45600,"d":"€ 45,600.00"},null,{"v":43475,"d":"€ 43,475.00"}]
[{"$nulls":4},"betaalde rente",null,"euro",{"v":33100,"d":"€ 33,100.00"},{"v":43400,"d":"€ 43,400.00"},{"v":45800,"d":"€ 45,800.00"},{"v":43800,"d":"€ 43,800.00"},null,{"v":41525,"d":"€ 41,525.00"}]
[{"$nulls":3},"Algemene kosten",null,null,"euro",{"v":33300,"d":"€ 33,300.00"},{"v":33000,"d":"€ 33,000.00"},{"v":32700,"d":"€ 32,700.00"},{"v":33300,"d":"€ 33,300.00"},null,{"v":33075,"d":"€ 33,075.00"}]
[null,"<b>Resultaat</b>"]
[null,null,"Inkomen uit normale bedrijfsvoering",{"$nulls":3},"euro",{"v":101100,"d":"€ 101,100.00"},{"v":130200,"d":"€ 130,200.00"},{"v":20200,"d":"€ 20,200.00"},{"v":-112600,"d":"€ -112,600.00"},null,{"v":34725,"d":"€ 34,725.00"}]
[null,null,"Buitengewone baten en lasten",{"$nulls":3},"euro",{"v":200,"d":"€ 200.00"},{"v":800,"d":"€ 800.00"},{"v":200,"d":"€ 200.00"},{"v":-200,"d":"€ -200.00"},null,{"v":250,"d":"€ 250.00"}]
[null,null,"Inkomen uit bedrijf",{"$nulls":3},"euro",{"v":101300,"d":"€ 101,300.00"},{"v":131000,"d":"€ 131,000.00"},{"v":20400,"d":"€ 20,400.00"},{"v":-112800,"d":"€ -112,800.00"},null,{"v":34975,"d":"€ 34,975.00"}]
[null,null,"Inkomen uit bedrijf per onbetaalde aje",{"$nulls":3},"euro/onbetaalde aje",{"v":59400,"d":"€ 59,400.00"},{"v":80700,"d":"€ 80,700.00"},{"v":12300,"d":"€ 12,300.00"},{"v":-70800,"d":"€ -70,800.00"},null,{"v":20400,"d":"€ 20,400.00"}]
[null,null,"Inkomen uit bedrijf per oaje, bij werkelijk BTW",{"$nulls":3},"euro",{"v":59400,"d":"€ 59,400.00"},{"v":80700,"d":"€ 80,700.00"},{"v":12300,"d":"€ 12,300.00"},{"v":-70800,"d":"€ -70,800.00"},null,{"v":20400,"d":"€ 20,400.00"}]
[null,null,"Standaardfout van het inkomen uit bedrijf",{"$nulls":3},"euro",{"v":24000,"d":"€ 24,000.00"},{"v":32000,"d":"€ 32,000.00"},{"v":22700,"d":"€ 22,700.00"},{"v":20100,"d":"€ 20,100.00"},null,{"v":24700,"d":"€ 24,700.00"}]

{"sheet":"Partial budget and income stat.","index":1,"n_rows":63,"n_cols":27,"rows_kept":63,"merged":[[1,1,1,5],[1,6,1,8],[1,12,1,16],[1,18,1,21],[2,20,2,21],[3,5,3,8],[20,1,20,3],[21,1,21,3]],"flags":["formulas_cached_only"]}
[]
[null,"Output: partial budget and income statement",{"$nulls":10},"Input values for partial budget calculations",{"$nulls":5},"Calculations made for thepartial budget parts",{"$nulls":5},"Egg price "]
[{"$nulls":13},"Symbol","Value","Unit","Source",{"$nulls":3},"Outcome",{"$nulls":3},"Witte scharreleieren, klasse M"]
[{"$nulls":5},"Income statement over 2017 of a laying hen farm with a flock of 50,000 ",{"$nulls":6},"General information",{"$nulls":5},"Cost or revenue factor","Calculation","Unaffected farm","Affected farm",null,null,"2013-01-01",{"v":8.9,"d":"8.90"}]
[{"$nulls":6},"Normal year","Unaffected farm","Affected farm",{"$nulls":3},"Blocking period","(1)",3,"weeks","Horne et al. (2017)",null,"Depreciation old flock","(3) × [(6) - (7)] / (8) × (9)",{"v":148620.58823529413,"d":"€ 148,621"},{"v":148620.58823529413,"d":"€ 148,621"},null,null,"2013-02-01",9.25]
[null,"Breakdown of costs",{"$nulls":3},"Returns",{"$nulls":6},"Culling and cleaning, unoccupied period","(2)",19,"weeks",null,null,"Extra depreciation old flock","(3) × [(6) - (7)] / (8) × [(8) - (9)]",null,{"v":45729.41176470588,"d":"€ 45,729"},null,null,"2013-03-01",{"v":9,"d":"9.00"}]
[null,"Feed",{"v":596250,"d":"€ 596,250.00"},null,null,"Turnover (selling eggs)",{"v":987350,"d":"€ 987,350"},{"v":1138235.8633333333,"d":"€ 1,138,236"},{"v":527554.2533333333,"d":"€ 527,554"},{"$nulls":9},"Slaughter value hens","(3) × (7)",null,{"v":18150,"d":"€ 18,150"},null,null,"2013-04-01",7.15]
[null,"Manure disposal",{"v":9625,"d":"€ 9,625.00"},null,null,"Other returns",{"v":94600,"d":"€ 94,600"},{"v":94600,"d":"€ 94,600"},{"v":94600,"d":"€ 94,600"},{"$nulls":3},"Flock size","(3)",50000,"hens","Agrimatie",{"$nulls":7},"2013-05-01",6.65]
[null,"Utilities",{"v":17425,"d":"€ 17,425.00"},null,null,"Total returns",{"v":1081950,"d":"€ 1,081,950"},{"v":1232835.8633333333,"d":"€ 1,232,836"},{"v":622154.2533333333,"d":"€ 622,154"},{"$nulls":3},"Eggs production (start flock: 50000 hens)","(4)",38360,"day","KWIN Veehouderij 2017/2018",null,"Feed reduced costs ","(2) × 7 × (3) × (10) × (11) / 1000",null,{"v":200098.5,"d":"€ 200,099"},null,null,"2013-06-01",{"v":6.8,"d":"6.80"}]
[null,"Fuel",{"v":5250,"d":"€ 5,250.00"},{"$nulls":9},"Manure production hen (thick fraction)","(5)",17.5,"kg/hen/year","KWIN Veehouderij 2017/2018",null,"Manure disposal reduced costs","(3) × (5) / 52 × (2) ×  (13) / 1000",null,{"v":4795.673076923078,"d":"€ 4,796"},null,null,"2013-07-01",6.65]
[null,"Maintenance",{"v":23225,"d":"€ 23,225.00"},null,null,"Allocated costs",{"$nulls":12},"Fipronil manure disposal additional costs","(3) × (5) / 52 × [(1) + (2)] ×  [(12) - (13)] / 1000",null,{"v":10180.288461538465,"d":"€ 10,180"},null,null,"2013-08-01",{"v":6.7,"d":"6.70"}]
[null,"Other operating expenses",{"v":33700,"d":"€ 33,700.00"},null,null,"Feed",{"v":596250,"d":"€ 596,250"},{"v":596250,"d":"€ 596,250"},{"v":396151.5,"d":"€ 396,152"},{"$nulls":3},"Cost of depreciation",{"$nulls":11},"2013-09-01",7.15]
[null,"Paid labour ",{"v":49575,"d":"€ 49,575.00"},null,null,"Manure disposal",{"v":9625,"d":"€ 9,625"},{"v":9625,"d":"€ 9,625"},{"v":15009.615384615387,"d":"€ 15,010"},{"$nulls":3},"Purchase value hen","(6)",4.25,"Euro","KWIN Veehouderij 2017/2018",null,"Reduced revenue from selling eggs","[(1) + (2)] × 7 × (4) × (15)",null,{"v":459795.7466666667,"d":"€ 459,796"},null,null,"2013-10-01",7.45]
[null,"Work by contractors",{"v":2525,"d":"€ 2,525.00"},null,null,"Other allocated costs",{"v":79600,"d":"€ 79,600"},{"v":79600,"d":"€ 79,600"},{"v":79600,"d":"€ 79,600"},{"$nulls":3},"Slaughter value hen","(7)",0.363,"Euro","KWIN Veehouderij 2017/2018",null,"Additional revenue from selling eggs","[(1) + (2)] × 7 × (4) × [(15) - (14)",{"v":150885.86333333337,"d":"€ 150,886"},{"$nulls":3},"2013-11-01",7.65,{"v":7.579166666666667,"d":"7.58"}]
[null,"Depreciation",{"v":93950,"d":"€ 93,950.00"},null,null,"Stable cleaning ",null,null,{"v":10000,"d":"€ 10,000"},{"$nulls":3},"Useful life (raise period, 21 days, lay period, 455 days)","(8)",68,"weeks","KWIN Veehouderij 2017/2018",{"$nulls":7},"2013-12-01",{"v":7.6,"d":"7.60"}]
[null,"Interest",{"v":43475,"d":"€ 43,475.00"},null,null,"Disposal contaminated eggs",null,null,{"v":8055.6,"d":"€ 8,056"},{"$nulls":3},"Depreciation period old flock","(9)",52,"weeks",null,null,"Stable cleaning ","(3) × (16)",null,{"v":10000,"d":"€ 10,000"},null,null,"2014-01-01",7.35]
[null,"Purchased production rights",{"v":7525,"d":"€ 7,525.00"},null,null,"Disposal costs old flock",null,null,{"v":40000,"d":"€ 40,000"},{"$nulls":9},"Disposal costs contaminated eggs","(1) × 7 × (4) × (17)",null,{"v":8055.6,"d":"€ 8,056"},null,null,"2014-02-01",7.45]
[null,"General costs",{"v":33075,"d":"€ 33,075.00"},null,null,"Total allocated costs",{"v":685475,"d":"€ 685,475"},{"v":685475,"d":"€ 685,475"},{"v":548816.7153846154,"d":"€ 548,817"},{"$nulls":3},"Feed costs",{"$nulls":5},"Disposal costs old flock","(3) × (18)",null,{"v":40000,"d":"€ 40,000"},null,null,"2014-03-01",{"v":7.7,"d":"7.70"}]
[null,"TOTAL EXPENSES",{"v":915600,"d":"€ 915,600.00"},{"$nulls":9},"Feed intake","(10)",118,"Grams/hen/day","KWIN Veehouderij 2017/2018",{"$nulls":7},"2014-04-01",7.45]
[{"$nulls":5},"Gross margin",{"v":396475,"d":"€ 396,475"},{"v":547360.8633333333,"d":"€ 547,361"},{"v":73337.53794871795,"d":"€ 73,338"},{"$nulls":3},"Feed costs","(11)",0.255,"Euro/kg","KWIN Veehouderij 2017/2018",{"$nulls":7},"2014-05-01",6.95]
[null,"Partial budget over 2017 of the impact of Fipronil ",{"$nulls":22},"2014-06-01",{"v":7.1,"d":"7.10"}]
[null,"on the net operating result",{"$nulls":3},"Fixed costs",{"$nulls":6},"Manure disposal costs",{"$nulls":11},"2014-07-01",{"v":7.2,"d":"7.20"}]
[{"$nulls":5},"Depreciation old flock",{"v":148620.58823529413,"d":"€ 148,621"},{"v":148620.58823529413,"d":"€ 148,621"},{"v":212500,"d":"€ 212,500"},{"$nulls":3},"Price_Fipronil","(12)",42.5,"Euro/ton","Poultry Expertise Centre",{"$nulls":7},"2014-08-01",{"v":7,"d":"7.00"}]
[null,null,"Unaffected farm","Affected farm",null,"Other non-allocated costs",{"v":230125,"d":"€ 230,125"},{"v":230125,"d":"€ 230,125"},{"v":230125,"d":"€ 230,125"},{"$nulls":3},"Price_normal","(13)",15,"Euro/ton","Poultry Expertise Centre",{"$nulls":7},"2014-09-01",{"v":7.4,"d":"7.40"}]
[null,"Additional costs",0,{"v":113965.30022624435,"d":"€ 113,965"},null,"Total fixed costs",{"v":378745.5882352941,"d":"€ 378,746"},{"v":378745.5882352941,"d":"€ 378,746"},{"v":442625,"d":"€ 442,625"},{"$nulls":15},"2014-10-01",{"v":7.7,"d":"7.70"}]
[null,"Fipronil manure disposal",0,{"v":10180.288461538465,"d":"€ 10,180"},{"$nulls":8},"Egg selling revenue",{"$nulls":11},"2014-11-01",{"v":7.9,"d":"7.90"},{"v":7.450000000000002,"d":"7.45"}]
[null,"Stable cleaning",0,{"v":10000,"d":"€ 10,000"},null,"Net operating result",{"v":17729.411764705903,"d":"€ 17,729"},{"v":168615.2750980392,"d":"€ 168,615"},{"v":-369287.46205128205,"d":"€ -369,287"},{"$nulls":3},"Egg price average last 4 months 2017","(14)",{"v":0.10337500000000001,"d":"0.103"},"Euro/egg","Agrimatie",{"$nulls":7},"2014-12-01",{"v":8.2,"d":"8.20"}]
[null,"Contaminated eggs disposal",0,{"v":8055.6,"d":"€ 8,056"},null,"EBITDA (excl. depr. flock)",{"v":155154.4117647059,"d":"€ 155,154"},{"v":306040.2750980392,"d":"€ 306,040"},{"v":-231862.46205128205,"d":"€ -231,862"},{"$nulls":3},"Egg price first half 2017","(15)",{"v":0.07783333333333334,"d":"0.078"},"Euro/egg","Agrimatie",{"$nulls":7},"2015-01-01",7.75]
[null,"Old flock disposal",0,{"v":40000,"d":"€ 40,000"},null,"EBITDA (incl. depr. flock)",{"v":441200,"d":"€ 441,200"},{"v":592085.8633333333,"d":"€ 592,086"},{"v":118062.53794871795,"d":"€ 118,063"},{"$nulls":7},"https://www.agrimatie.nl/Prijzen.aspx?ID=15125",{"$nulls":7},"2015-02-01",{"v":7.7,"d":"7.70"}]
[null,"Old flock extra depreciation (write-off)",0,{"v":45729.41176470588,"d":"€ 45,729"},{"$nulls":8},"Specific Fipronil costs",{"$nulls":11},"2015-03-01",8.55]
[{"$nulls":12},"Stable cleaning","(16)",0.2,"Euro/hen","Horne et al. (2017)",{"$nulls":7},"2015-04-01",8.05]
[null,"Reduced costs",0,{"v":204894.17307692306,"d":"€ 204,894"},{"$nulls":8},"Disposal cost contaminated eggs","(17)",0.01,"Euro/egg","Horne et al. (2017)",{"$nulls":7},"2015-05-01",{"v":7.5,"d":"7.50"}]
[null,"Feed","-",{"v":200098.5,"d":"€ 200,099"},{"$nulls":8},"Disposal cost contaminated hen","(18)",0.8,"Euro/hen","Horne et al. (2017)",{"$nulls":7},"2015-06-01",{"v":8.6,"d":"8.60"}]
[null,"Manure disposal","-",{"v":4795.673076923078,"d":"€ 4,796"},{"$nulls":20},"2015-07-01",9.05]
[{"$nulls":24},"2015-08-01",8.85]
[null,"Additional revenue",{"v":150885.86333333337,"d":"€ 150,886"},0,{"$nulls":20},"2015-09-01",8.95]
[null,"Selling eggs",{"v":150885.86333333337,"d":"€ 150,886"},0,{"$nulls":20},"2015-10-01",{"v":8.6,"d":"8.60"}]
[{"$nulls":24},"2015-11-01",8.45,{"v":8.395833333333334,"d":"8.40"}]
[null,"Reduced revenue",0,{"v":477945.7466666667,"d":"€ 477,946"},{"$nulls":20},"2015-12-01",{"v":8.7,"d":"8.70"}]
[null,"Selling eggs",0,{"v":459795.7466666667,"d":"€ 459,796"},{"$nulls":20},"2016-01-01",8.55]
[null,"Slaugher value hens",null,{"v":18150,"d":"€ 18,150"},{"$nulls":20},"2016-02-01",{"v":8.8,"d":"8.80"}]
[{"$nulls":24},"2016-03-01",9.15]
[null,"Change in net operating result",{"v":150885.86333333337,"d":"€ 150,886"},{"v":-387016.87381598796,"d":"€ -387,017"},{"$nulls":20},"2016-04-01",7.65]
[{"$nulls":24},"2016-05-01",{"v":7,"d":"7.00"}]
[{"$nulls":24},"2016-06-01",6.85]
[{"$nulls":24},"2016-07-01",6.75]
[{"$nulls":24},"2016-08-01",6.65]
[{"$nulls":24},"2016-09-01",6.85]
[{"$nulls":24},"2016-10-01",{"v":6.9,"d":"6.90"}]
[{"$nulls":24},"2016-11-01",{"v":7.3,"d":"7.30"},{"v":7.5249999999999995,"d":"7.53"}]
[{"$nulls":24},"2016-12-01",7.85]
[{"$nulls":24},"2017-01-01",7.55]
[{"$nulls":24},"2017-02-01",7.25]
[{"$nulls":24},"2017-03-01",7.55]
[{"$nulls":24},"2017-04-01",8.25]
[{"$nulls":24},"2017-05-01",{"v":8,"d":"8.00"}]
[{"$nulls":24},"2017-06-01",{"v":8.1,"d":"8.10"}]
[{"$nulls":24},"2017-07-01",{"v":7.3,"d":"7.30"}]
[{"$nulls":24},"2017-08-01",7.45]
[{"$nulls":24},"2017-09-01",8.45]
[{"$nulls":24},"2017-10-01",{"v":9.7,"d":"9.70"}]
[{"$nulls":24},"2017-11-01",11.35,{"v":8.566666666666666,"d":"8.57"}]
[{"$nulls":24},"2017-12-01",11.85]