{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Produktionsanlæg","Distributionsanlæg","Fællesfunktionsanlæg","Genanskaffelsespriser","Variable priser"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":8,"comments":1,"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":"row_number_cap","date_system":"1900"}

{"sheet":"Produktionsanlæg","index":0,"n_rows":646,"n_cols":21,"rows_kept":646,"cut":false,"hidden":false,"merged":[]}
["Produktionsanlæg","Enhed","Standard-levetid","Samlet mængde per 31/12-2023","Samlet mængde per 31/12-2024","Samlet mængde per 31/12-2025","Afvigelse\n2023-2024","Afvigelse\n2024-2025","Bemærkninger","Enhedspris\n2024","Enhedspris\n2025","Netvolumenbidrag\n2024","Netvolumenbidrag\n2025","Ejerandel\n2024 (%)","Ejerandel\n2025 (%)",null,"Postnr.","Selskabsnavn","CAPEX Netvolumenmål\n2024","CAPEX Netvolumenmål\n2025","Gennemsnitligt\nCAPEX Netvolumenmål"]
["Boringer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7400,"Herning Vand",{"$f":"SUMIFS(L:L,L:L,\">0\") + SUMIFS(Distributionsanlæg!L:L,Distributionsanlæg!L:L,\">0\") + SUMIFS(Fællesfunktionsanlæg!L:L,Fællesfunktionsanlæg!L:L,\">0\")","v":23450511.316644706},{"$f":"SUMIFS(M:M,M:M,\">0\") + SUMIFS(Distributionsanlæg!M:M,Distributionsanlæg!M:M,\">0\") + SUMIFS(Fællesfunktionsanlæg!M:M,Fællesfunktionsanlæg!M:M,\">0\")","v":23643116.663311373},{"$f":"AVERAGE(S2:T2)","v":23546813.989978038}]
["Boring (inkl. etablering, forerør, filter og prøvepumpning)","dybdemeter",{"$f":"Genanskaffelsespriser!E5","v":30},3087,3404,3404,{"$f":"IF($D3=\"\",IF($E3>0,\"Ny data\",IF($E3=\"\",\"\",0)),IF($D3=0,IF($E3=0,0,\"Ny data\"),($E3-$D3)/$D3))","v":0.10268869452542922},{"$f":"IF($E3=\"\",IF($F3>0,\"Ny data\",IF($F3=\"\",\"\",0)),IF($E3=0,IF($F3=0,0,\"Ny data\"),($F3-$E3)/$E3))","v":0},"Nu inkl. pejleboringer",{"$f":"Genanskaffelsespriser!$D5","v":2538},{"$f":"J3","v":2538},{"$f":"IF(ISNUMBER(E3),((J3*E3)/C3)*N3,\"\")","v":287978.40000000002},{"$f":"IF(ISNUMBER(F3),((K3*F3)/C3)*O3,\"\")","v":287978.40000000002},1,1]
["Råvandsstationer"]
["Råvandsstation komplet montering og boringshus/tørbrønd","stk.",{"$f":"Genanskaffelsespriser!E7","v":30},23,23,23,{"$f":"IF($D5=\"\",IF($E5>0,\"Ny data\",IF($E5=\"\",\"\",0)),IF($D5=0,IF($E5=0,0,\"Ny data\"),($E5-$D5)/$D5))","v":0},{"$f":"IF($E5=\"\",IF($F5>0,\"Ny data\",IF($F5=\"\",\"\",0)),IF($E5=0,IF($F5=0,0,\"Ny data\"),($F5-$E5)/$E5))","v":0},"GGJ",{"$f":"Genanskaffelsespriser!$D7","v":57810},{"$f":"J5","v":57810},{"$f":"IF(ISNUMBER(E5),((J5*E5)/C5)*N5,\"\")","v":44321},{"$f":"IF(ISNUMBER(F5),((K5*F5)/C5)*O5,\"\")","v":44321},1,1]
["Instrumenter (flowmåler+tryk transducer+alarmer)","stk.",{"$f":"Genanskaffelsespriser!E8","v":10},23,23,23,0,0,null,{"$f":"Genanskaffelsespriser!$D8","v":65241},{"$f":"J6","v":65241},150054.29999999999,150054.29999999999,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 1","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},77,77,77,0,0,"BO01",{"$f":"IF(E7=0,\"Variabel pris\",IFERROR(((HLOOKUP(E7,'Variable priser'!$C$2:$H$4,2)+(E7-HLOOKUP(E7,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E7,'Variable priser'!$C$2:$H$4,3))/E7*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1501.8452498090144},{"$f":"IF(F7=0,\"Variabel pris\",IFERROR(((HLOOKUP(F7,'Variable priser'!$C$2:$H$4,2)+(F7-HLOOKUP(F7,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F7,'Variable priser'!$C$2:$H$4,3))/F7*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1501.8452498090144},{"$f":"IF(ISBLANK(E7),\"\",IF(E7=0,\"\",IF(ISNUMBER(E7),((J7*E7)/C7)*N7,\"\")))","v":7709.472282352941},{"$f":"IF(ISBLANK(F7),\"\",IF(F7=0,\"\",IF(ISNUMBER(F7),((K7*F7)/C7)*N7,\"\")))","v":7709.472282352941},1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 2","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},77,77,77,0,0,"BO04",{"$f":"IF(E8=0,\"Variabel pris\",IFERROR(((HLOOKUP(E8,'Variable priser'!$C$2:$H$4,2)+(E8-HLOOKUP(E8,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E8,'Variable priser'!$C$2:$H$4,3))/E8*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1501.8452498090144},{"$f":"IF(F8=0,\"Variabel pris\",IFERROR(((HLOOKUP(F8,'Variable priser'!$C$2:$H$4,2)+(F8-HLOOKUP(F8,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F8,'Variable priser'!$C$2:$H$4,3))/F8*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1501.8452498090144},{"$f":"IF(ISBLANK(E8),\"\",IF(E8=0,\"\",IF(ISNUMBER(E8),((J8*E8)/C8)*N8,\"\")))","v":7709.472282352941},{"$f":"IF(ISBLANK(F8),\"\",IF(F8=0,\"\",IF(ISNUMBER(F8),((K8*F8)/C8)*N8,\"\")))","v":7709.472282352941},1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 3","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},60,60,60,0,0,"BO12",{"$f":"IF(E9=0,\"Variabel pris\",IFERROR(((HLOOKUP(E9,'Variable priser'!$C$2:$H$4,2)+(E9-HLOOKUP(E9,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E9,'Variable priser'!$C$2:$H$4,3))/E9*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1702.584470588235},{"$f":"IF(F9=0,\"Variabel pris\",IFERROR(((HLOOKUP(F9,'Variable priser'!$C$2:$H$4,2)+(F9-HLOOKUP(F9,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F9,'Variable priser'!$C$2:$H$4,3))/F9*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1702.584470588235},6810.3378823529401,6810.3378823529401,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 4","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},120,120,120,0,0,"BO24",{"$f":"IF(E10=0,\"Variabel pris\",IFERROR(((HLOOKUP(E10,'Variable priser'!$C$2:$H$4,2)+(E10-HLOOKUP(E10,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E10,'Variable priser'!$C$2:$H$4,3))/E10*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1247.9691764705883},{"$f":"IF(F10=0,\"Variabel pris\",IFERROR(((HLOOKUP(F10,'Variable priser'!$C$2:$H$4,2)+(F10-HLOOKUP(F10,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F10,'Variable priser'!$C$2:$H$4,3))/F10*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1247.9691764705883},9983.7534117647065,9983.7534117647065,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 5","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},120,120,120,0,0,"BO25",{"$f":"IF(E11=0,\"Variabel pris\",IFERROR(((HLOOKUP(E11,'Variable priser'!$C$2:$H$4,2)+(E11-HLOOKUP(E11,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E11,'Variable priser'!$C$2:$H$4,3))/E11*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1247.9691764705883},{"$f":"IF(F11=0,\"Variabel pris\",IFERROR(((HLOOKUP(F11,'Variable priser'!$C$2:$H$4,2)+(F11-HLOOKUP(F11,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F11,'Variable priser'!$C$2:$H$4,3))/F11*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1247.9691764705883},9983.7534117647065,9983.7534117647065,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 6","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},77,77,77,0,0,"BO27",{"$f":"IF(E12=0,\"Variabel pris\",IFERROR(((HLOOKUP(E12,'Variable priser'!$C$2:$H$4,2)+(E12-HLOOKUP(E12,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E12,'Variable priser'!$C$2:$H$4,3))/E12*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1501.8452498090144},{"$f":"IF(F12=0,\"Variabel pris\",IFERROR(((HLOOKUP(F12,'Variable priser'!$C$2:$H$4,2)+(F12-HLOOKUP(F12,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F12,'Variable priser'!$C$2:$H$4,3))/F12*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1501.8452498090144},7709.472282352941,7709.472282352941,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 7","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},75,75,75,0,0,"BO54",{"$f":"IF(E13=0,\"Variabel pris\",IFERROR(((HLOOKUP(E13,'Variable priser'!$C$2:$H$4,2)+(E13-HLOOKUP(E13,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E13,'Variable priser'!$C$2:$H$4,3))/E13*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1520.7383529411766},{"$f":"IF(F13=0,\"Variabel pris\",IFERROR(((HLOOKUP(F13,'Variable priser'!$C$2:$H$4,2)+(F13-HLOOKUP(F13,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F13,'Variable priser'!$C$2:$H$4,3))/F13*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1520.7383529411766},7603.6917647058835,7603.6917647058835,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 8","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},70,70,70,0,0,"BO22",{"$f":"IF(E14=0,\"Variabel pris\",IFERROR(((HLOOKUP(E14,'Variable priser'!$C$2:$H$4,2)+(E14-HLOOKUP(E14,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E14,'Variable priser'!$C$2:$H$4,3))/E14*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1572.6943865546216},{"$f":"IF(F14=0,\"Variabel pris\",IFERROR(((HLOOKUP(F14,'Variable priser'!$C$2:$H$4,2)+(F14-HLOOKUP(F14,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F14,'Variable priser'!$C$2:$H$4,3))/F14*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1572.6943865546216},7339.2404705882345,7339.2404705882345,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 9","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},77,77,77,0,0,"BO55",{"$f":"IF(E15=0,\"Variabel pris\",IFERROR(((HLOOKUP(E15,'Variable priser'!$C$2:$H$4,2)+(E15-HLOOKUP(E15,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E15,'Variable priser'!$C$2:$H$4,3))/E15*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1501.8452498090144},{"$f":"IF(F15=0,\"Variabel pris\",IFERROR(((HLOOKUP(F15,'Variable priser'!$C$2:$H$4,2)+(F15-HLOOKUP(F15,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F15,'Variable priser'!$C$2:$H$4,3))/F15*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1501.8452498090144},7709.472282352941,7709.472282352941,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 10","m³/h ",15,75,75,75,0,0,"BO56",{"$f":"IF(E16=0,\"Variabel pris\",IFERROR(((HLOOKUP(E16,'Variable priser'!$C$2:$H$4,2)+(E16-HLOOKUP(E16,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E16,'Variable priser'!$C$2:$H$4,3))/E16*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1520.7383529411766},{"$f":"IF(F16=0,\"Variabel pris\",IFERROR(((HLOOKUP(F16,'Variable priser'!$C$2:$H$4,2)+(F16-HLOOKUP(F16,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F16,'Variable priser'!$C$2:$H$4,3))/F16*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1520.7383529411766},7603.6917647058835,7603.6917647058835,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 11","m³/h ",15,0,0,0,0,0,"Udgået",{"$f":"IF(E17=0,\"Variabel pris\",IFERROR(((HLOOKUP(E17,'Variable priser'!$C$2:$H$4,2)+(E17-HLOOKUP(E17,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E17,'Variable priser'!$C$2:$H$4,3))/E17*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F17=0,\"Variabel pris\",IFERROR(((HLOOKUP(F17,'Variable priser'!$C$2:$H$4,2)+(F17-HLOOKUP(F17,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F17,'Variable priser'!$C$2:$H$4,3))/F17*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E17),\"\",IF(E17=0,\"\",IF(ISNUMBER(E17),((J17*E17)/C17)*N17,\"\")))","v":""},{"$f":"IF(ISBLANK(F17),\"\",IF(F17=0,\"\",IF(ISNUMBER(F17),((K17*F17)/C17)*N17,\"\")))","v":""},1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 12","m³/h ",15,0,0,0,0,0,"(Brune Hilda) BO53 ",{"$f":"IF(E18=0,\"Variabel pris\",IFERROR(((HLOOKUP(E18,'Variable priser'!$C$2:$H$4,2)+(E18-HLOOKUP(E18,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E18,'Variable priser'!$C$2:$H$4,3))/E18*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F18=0,\"Variabel pris\",IFERROR(((HLOOKUP(F18,'Variable priser'!$C$2:$H$4,2)+(F18-HLOOKUP(F18,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F18,'Variable priser'!$C$2:$H$4,3))/F18*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 13","m³/h ",15,60,60,60,0,0,"BO13",{"$f":"IF(E19=0,\"Variabel pris\",IFERROR(((HLOOKUP(E19,'Variable priser'!$C$2:$H$4,2)+(E19-HLOOKUP(E19,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E19,'Variable priser'!$C$2:$H$4,3))/E19*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1702.584470588235},{"$f":"IF(F19=0,\"Variabel pris\",IFERROR(((HLOOKUP(F19,'Variable priser'!$C$2:$H$4,2)+(F19-HLOOKUP(F19,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F19,'Variable priser'!$C$2:$H$4,3))/F19*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1702.584470588235},6810.3378823529401,6810.3378823529401,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 14","m³/h ",15,0,0,0,0,0,"Udgået",{"$f":"IF(E20=0,\"Variabel pris\",IFERROR(((HLOOKUP(E20,'Variable priser'!$C$2:$H$4,2)+(E20-HLOOKUP(E20,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E20,'Variable priser'!$C$2:$H$4,3))/E20*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F20=0,\"Variabel pris\",IFERROR(((HLOOKUP(F20,'Variable priser'!$C$2:$H$4,2)+(F20-HLOOKUP(F20,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F20,'Variable priser'!$C$2:$H$4,3))/F20*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 15","m³/h ",15,0,0,0,0,0,"Udgået",{"$f":"IF(E21=0,\"Variabel pris\",IFERROR(((HLOOKUP(E21,'Variable priser'!$C$2:$H$4,2)+(E21-HLOOKUP(E21,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E21,'Variable priser'!$C$2:$H$4,3))/E21*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F21=0,\"Variabel pris\",IFERROR(((HLOOKUP(F21,'Variable priser'!$C$2:$H$4,2)+(F21-HLOOKUP(F21,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F21,'Variable priser'!$C$2:$H$4,3))/F21*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 16","m³/h ",15,0,0,0,0,0,"Udgået",{"$f":"IF(E22=0,\"Variabel pris\",IFERROR(((HLOOKUP(E22,'Variable priser'!$C$2:$H$4,2)+(E22-HLOOKUP(E22,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E22,'Variable priser'!$C$2:$H$4,3))/E22*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F22=0,\"Variabel pris\",IFERROR(((HLOOKUP(F22,'Variable priser'!$C$2:$H$4,2)+(F22-HLOOKUP(F22,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F22,'Variable priser'!$C$2:$H$4,3))/F22*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 17","m³/h ",15,0,0,0,0,0,"Udgået",{"$f":"IF(E23=0,\"Variabel pris\",IFERROR(((HLOOKUP(E23,'Variable priser'!$C$2:$H$4,2)+(E23-HLOOKUP(E23,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E23,'Variable priser'!$C$2:$H$4,3))/E23*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F23=0,\"Variabel pris\",IFERROR(((HLOOKUP(F23,'Variable priser'!$C$2:$H$4,2)+(F23-HLOOKUP(F23,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F23,'Variable priser'!$C$2:$H$4,3))/F23*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 18","m³/h ",15,70,70,70,0,0,"BO21",{"$f":"IF(E24=0,\"Variabel pris\",IFERROR(((HLOOKUP(E24,'Variable priser'!$C$2:$H$4,2)+(E24-HLOOKUP(E24,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E24,'Variable priser'!$C$2:$H$4,3))/E24*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1572.6943865546216},{"$f":"IF(F24=0,\"Variabel pris\",IFERROR(((HLOOKUP(F24,'Variable priser'!$C$2:$H$4,2)+(F24-HLOOKUP(F24,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F24,'Variable priser'!$C$2:$H$4,3))/F24*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1572.6943865546216},7339.2404705882345,7339.2404705882345,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 19","m³/h ",15,30,30,30,0,0,"BO51",{"$f":"IF(E25=0,\"Variabel pris\",IFERROR(((HLOOKUP(E25,'Variable priser'!$C$2:$H$4,2)+(E25-HLOOKUP(E25,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E25,'Variable priser'!$C$2:$H$4,3))/E25*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F25=0,\"Variabel pris\",IFERROR(((HLOOKUP(F25,'Variable priser'!$C$2:$H$4,2)+(F25-HLOOKUP(F25,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F25,'Variable priser'!$C$2:$H$4,3))/F25*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 20","m³/h ",15,30,30,30,0,0,"BO29",{"$f":"IF(E26=0,\"Variabel pris\",IFERROR(((HLOOKUP(E26,'Variable priser'!$C$2:$H$4,2)+(E26-HLOOKUP(E26,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E26,'Variable priser'!$C$2:$H$4,3))/E26*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F26=0,\"Variabel pris\",IFERROR(((HLOOKUP(F26,'Variable priser'!$C$2:$H$4,2)+(F26-HLOOKUP(F26,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F26,'Variable priser'!$C$2:$H$4,3))/F26*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 21","m³/h ",15,30,30,30,0,0,"BO20",{"$f":"IF(E27=0,\"Variabel pris\",IFERROR(((HLOOKUP(E27,'Variable priser'!$C$2:$H$4,2)+(E27-HLOOKUP(E27,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E27,'Variable priser'!$C$2:$H$4,3))/E27*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F27=0,\"Variabel pris\",IFERROR(((HLOOKUP(F27,'Variable priser'!$C$2:$H$4,2)+(F27-HLOOKUP(F27,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F27,'Variable priser'!$C$2:$H$4,3))/F27*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 22","m³/h ",15,30,30,30,0,0,"BO23",{"$f":"IF(E28=0,\"Variabel pris\",IFERROR(((HLOOKUP(E28,'Variable priser'!$C$2:$H$4,2)+(E28-HLOOKUP(E28,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E28,'Variable priser'!$C$2:$H$4,3))/E28*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F28=0,\"Variabel pris\",IFERROR(((HLOOKUP(F28,'Variable priser'!$C$2:$H$4,2)+(F28-HLOOKUP(F28,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F28,'Variable priser'!$C$2:$H$4,3))/F28*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 23","m³/h ",15,30,30,30,0,0,"BO28",{"$f":"IF(E29=0,\"Variabel pris\",IFERROR(((HLOOKUP(E29,'Variable priser'!$C$2:$H$4,2)+(E29-HLOOKUP(E29,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E29,'Variable priser'!$C$2:$H$4,3))/E29*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F29=0,\"Variabel pris\",IFERROR(((HLOOKUP(F29,'Variable priser'!$C$2:$H$4,2)+(F29-HLOOKUP(F29,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F29,'Variable priser'!$C$2:$H$4,3))/F29*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 24","m³/h ",15,75,75,75,0,0,"BO52",{"$f":"IF(E30=0,\"Variabel pris\",IFERROR(((HLOOKUP(E30,'Variable priser'!$C$2:$H$4,2)+(E30-HLOOKUP(E30,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E30,'Variable priser'!$C$2:$H$4,3))/E30*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1520.7383529411766},{"$f":"IF(F30=0,\"Variabel pris\",IFERROR(((HLOOKUP(F30,'Variable priser'!$C$2:$H$4,2)+(F30-HLOOKUP(F30,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F30,'Variable priser'!$C$2:$H$4,3))/F30*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1520.7383529411766},7603.6917647058835,7603.6917647058835,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 25","m³/h ",15,0,0,0,0,0,"Udgået",{"$f":"IF(E31=0,\"Variabel pris\",IFERROR(((HLOOKUP(E31,'Variable priser'!$C$2:$H$4,2)+(E31-HLOOKUP(E31,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E31,'Variable priser'!$C$2:$H$4,3))/E31*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F31=0,\"Variabel pris\",IFERROR(((HLOOKUP(F31,'Variable priser'!$C$2:$H$4,2)+(F31-HLOOKUP(F31,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F31,'Variable priser'!$C$2:$H$4,3))/F31*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 26","m³/h ",15,0,0,0,0,0,"Udgået",{"$f":"IF(E32=0,\"Variabel pris\",IFERROR(((HLOOKUP(E32,'Variable priser'!$C$2:$H$4,2)+(E32-HLOOKUP(E32,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E32,'Variable priser'!$C$2:$H$4,3))/E32*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F32=0,\"Variabel pris\",IFERROR(((HLOOKUP(F32,'Variable priser'!$C$2:$H$4,2)+(F32-HLOOKUP(F32,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F32,'Variable priser'!$C$2:$H$4,3))/F32*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 27","m³/h ",15,60,60,60,0,0,"BO14",{"$f":"IF(E33=0,\"Variabel pris\",IFERROR(((HLOOKUP(E33,'Variable priser'!$C$2:$H$4,2)+(E33-HLOOKUP(E33,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E33,'Variable priser'!$C$2:$H$4,3))/E33*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1702.584470588235},{"$f":"IF(F33=0,\"Variabel pris\",IFERROR(((HLOOKUP(F33,'Variable priser'!$C$2:$H$4,2)+(F33-HLOOKUP(F33,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F33,'Variable priser'!$C$2:$H$4,3))/F33*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1702.584470588235},6810.3378823529401,6810.3378823529401,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 28","m³/h ",15,60,60,60,0,0,"BO15",{"$f":"IF(E34=0,\"Variabel pris\",IFERROR(((HLOOKUP(E34,'Variable priser'!$C$2:$H$4,2)+(E34-HLOOKUP(E34,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E34,'Variable priser'!$C$2:$H$4,3))/E34*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1702.584470588235},{"$f":"IF(F34=0,\"Variabel pris\",IFERROR(((HLOOKUP(F34,'Variable priser'!$C$2:$H$4,2)+(F34-HLOOKUP(F34,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F34,'Variable priser'!$C$2:$H$4,3))/F34*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1702.584470588235},6810.3378823529401,6810.3378823529401,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 29","m³/h ",15,60,60,60,0,0,"BO16",{"$f":"IF(E35=0,\"Variabel pris\",IFERROR(((HLOOKUP(E35,'Variable priser'!$C$2:$H$4,2)+(E35-HLOOKUP(E35,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E35,'Variable priser'!$C$2:$H$4,3))/E35*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1702.584470588235},{"$f":"IF(F35=0,\"Variabel pris\",IFERROR(((HLOOKUP(F35,'Variable priser'!$C$2:$H$4,2)+(F35-HLOOKUP(F35,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F35,'Variable priser'!$C$2:$H$4,3))/F35*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1702.584470588235},6810.3378823529401,6810.3378823529401,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 30","m³/h ",15,60,60,60,0,0,"BO17",{"$f":"IF(E36=0,\"Variabel pris\",IFERROR(((HLOOKUP(E36,'Variable priser'!$C$2:$H$4,2)+(E36-HLOOKUP(E36,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E36,'Variable priser'!$C$2:$H$4,3))/E36*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1702.584470588235},{"$f":"IF(F36=0,\"Variabel pris\",IFERROR(((HLOOKUP(F36,'Variable priser'!$C$2:$H$4,2)+(F36-HLOOKUP(F36,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F36,'Variable priser'!$C$2:$H$4,3))/F36*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1702.584470588235},6810.3378823529401,6810.3378823529401,1,1]
["Hegn","stk.",{"$f":"Genanskaffelsespriser!E11","v":15},1,1,1,0,0,"På Østre",{"$f":"Genanskaffelsespriser!$D11","v":85428},{"$f":"J37","v":85428},5695.2,5695.2,1,1]
["Elanlæg","boring",{"$f":"Genanskaffelsespriser!E12","v":20},23,22,22,-4.3478260869565216E-2,0,"Ingen El på BO53",{"$f":"Genanskaffelsespriser!$D12","v":108657},{"$f":"J38","v":108657},119522.7,119522.7,1,1]
["SRO anlæg","boring",{"$f":"Genanskaffelsespriser!E13","v":10},23,22,22,-4.3478260869565216E-2,0,"Ingen El på BO53",{"$f":"Genanskaffelsespriser!$D13","v":29256},29256,64363.199999999997,64363.199999999997,1,1]
["Råvandsledninger - Land"]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E15","v":75},0,0,0,0,0,"Mette",{"$f":"Genanskaffelsespriser!$D15","v":354},{"$f":"J41","v":354},0,0,1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E16","v":75},676,770,798,0.13905325443786981,3.6363636363636362E-2,null,{"$f":"Genanskaffelsespriser!$D16","v":1018},{"$f":"J42","v":1018},10451.466666666667,10831.52,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E17","v":75},1955,2075,2439,6.1381074168797956E-2,0.17542168674698796,null,{"$f":"Genanskaffelsespriser!$D17","v":2335},2335,64601.666666666664,75934.2,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E18","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D18","v":5029},5029,0,0,1,1]
["Råvandsledninger - By"]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E20","v":75},22,22,22,0,0,"Mette",{"$f":"Genanskaffelsespriser!$D20","v":958},{"$f":"J46","v":958},281.01333333333332,281.01333333333332,1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E21","v":75},761,761,761,0,0,null,{"$f":"Genanskaffelsespriser!$D21","v":1684},{"$f":"J47","v":1684},17086.986666666668,17086.986666666668,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E22","v":75},4059,4059,4059,0,0,null,{"$f":"Genanskaffelsespriser!$D22","v":3153},3153,170640.36,170640.36,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E23","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D23","v":5998},5998,0,0,1,1]
["Råvandsledninger - City"]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E25","v":75},45,45,45,0,0,"Mette",{"$f":"Genanskaffelsespriser!$D25","v":1495},{"$f":"J51","v":1495},897,897,1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E26","v":75},79,79,79,0,0,null,{"$f":"Genanskaffelsespriser!$D26","v":2192},{"$f":"J52","v":2192},2308.9066666666668,2308.9066666666668,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E27","v":75},133,133,133,0,0,null,{"$f":"Genanskaffelsespriser!$D27","v":3773},3773,6690.7866666666669,6690.7866666666669,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E28","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D28","v":6732},6732,0,0,1,1]
["Vandværk 1"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},900,900,900,0,0,"Østre",{"$f":"IF(E56=0,\"Variabel pris\",IFERROR((HLOOKUP(E56,'Variable priser'!$C$6:$H$16,2)+(E56-HLOOKUP(E56,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E56,'Variable priser'!$C$6:$H$16,3))/E56*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1908.9648355555555},{"$f":"IF(F56=0,\"Variabel pris\",IFERROR((HLOOKUP(F56,'Variable priser'!$C$6:$H$16,2)+(F56-HLOOKUP(F56,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F56,'Variable priser'!$C$6:$H$16,3))/F56*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1908.9648355555555},{"$f":"IF(ISBLANK(E56),\"\",IF(E56=0,\"\",IF(ISNUMBER(E56),((J56*E56)/C56)*N56,\"\")))","v":34361.367039999997},{"$f":"IF(ISBLANK(F56),\"\",IF(F56=0,\"\",IF(ISNUMBER(F56),((K56*F56)/C56)*N56,\"\")))","v":34361.367039999997},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},900,900,900,0,0,"GGJ",{"$f":"IF(E57=0,\"Variabel pris\",IFERROR((HLOOKUP(E57,'Variable priser'!$C$6:$H$16,2)+(E57-HLOOKUP(E57,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E57,'Variable priser'!$C$6:$H$16,3))/E57*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":477.24120888888888},{"$f":"IF(F57=0,\"Variabel pris\",IFERROR((HLOOKUP(F57,'Variable priser'!$C$6:$H$16,2)+(F57-HLOOKUP(F57,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F57,'Variable priser'!$C$6:$H$16,3))/F57*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":477.24120888888888},{"$f":"IF(ISBLANK(E57),\"\",IF(E57=0,\"\",IF(ISNUMBER(E57),((J57*E57)/C57)*N57,\"\")))","v":17180.683519999999},{"$f":"IF(ISBLANK(F57),\"\",IF(F57=0,\"\",IF(ISNUMBER(F57),((K57*F57)/C57)*N57,\"\")))","v":17180.683519999999},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,0,0,0,0,null,{"$f":"IF(E58=0,\"Variabel pris\",IFERROR((HLOOKUP(E58,'Variable priser'!$C$6:$H$16,4)+(E58-HLOOKUP(E58,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E58,'Variable priser'!$C$6:$H$16,5))/E58*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F58=0,\"Variabel pris\",IFERROR((HLOOKUP(F58,'Variable priser'!$C$6:$H$16,4)+(F58-HLOOKUP(F58,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F58,'Variable priser'!$C$6:$H$16,5))/F58*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,0,0,0,0,null,{"$f":"IF(E59=0,\"Variabel pris\",IFERROR((HLOOKUP(E59,'Variable priser'!$C$6:$H$16,4)+(E59-HLOOKUP(E59,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E59,'Variable priser'!$C$6:$H$16,5))/E59*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F59=0,\"Variabel pris\",IFERROR((HLOOKUP(F59,'Variable priser'!$C$6:$H$16,4)+(F59-HLOOKUP(F59,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F59,'Variable priser'!$C$6:$H$16,5))/F59*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},900,900,900,0,0,null,{"$f":"IF(E60=0,\"Variabel pris\",IFERROR((HLOOKUP(E60,'Variable priser'!$C$6:$H$16,6)+(E60-HLOOKUP(E60,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E60,'Variable priser'!$C$6:$H$16,7))/E60*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1503.3098079999997},{"$f":"IF(F60=0,\"Variabel pris\",IFERROR((HLOOKUP(F60,'Variable priser'!$C$6:$H$16,6)+(F60-HLOOKUP(F60,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F60,'Variable priser'!$C$6:$H$16,7))/F60*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1503.3098079999997},27059.576543999996,27059.576543999996,1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},900,900,900,0,0,null,{"$f":"IF(E61=0,\"Variabel pris\",IFERROR((HLOOKUP(E61,'Variable priser'!$C$6:$H$16,6)+(E61-HLOOKUP(E61,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E61,'Variable priser'!$C$6:$H$16,7))/E61*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":644.27563199999997},{"$f":"IF(F61=0,\"Variabel pris\",IFERROR((HLOOKUP(F61,'Variable priser'!$C$6:$H$16,6)+(F61-HLOOKUP(F61,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F61,'Variable priser'!$C$6:$H$16,7))/F61*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":644.27563199999997},23193.922751999999,23193.922751999999,1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,0,0,0,0,null,{"$f":"IF(E62=0,\"Variabel pris\",IFERROR((HLOOKUP(E62,'Variable priser'!$C$6:$H$18,12)+(E62-HLOOKUP(E62,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E62,'Variable priser'!$C$6:$H$18,13))/E62*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F62=0,\"Variabel pris\",IFERROR((HLOOKUP(F62,'Variable priser'!$C$6:$H$18,12)+(F62-HLOOKUP(F62,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F62,'Variable priser'!$C$6:$H$18,13))/F62*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,0,0,0,0,null,{"$f":"IF(E63=0,\"Variabel pris\",IFERROR((HLOOKUP(E63,'Variable priser'!$C$6:$H$18,12)+(E63-HLOOKUP(E63,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E63,'Variable priser'!$C$6:$H$18,13))/E63*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F63=0,\"Variabel pris\",IFERROR((HLOOKUP(F63,'Variable priser'!$C$6:$H$18,12)+(F63-HLOOKUP(F63,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F63,'Variable priser'!$C$6:$H$18,13))/F63*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,0,0,0,0,null,{"$f":"IF(E64=0,\"Variabel pris\",IFERROR((HLOOKUP(E64,'Variable priser'!$C$6:$H$16,8)+(E64-HLOOKUP(E64,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E64,'Variable priser'!$C$6:$H$16,9))/E64*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F64=0,\"Variabel pris\",IFERROR((HLOOKUP(F64,'Variable priser'!$C$6:$H$16,8)+(F64-HLOOKUP(F64,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F64,'Variable priser'!$C$6:$H$16,9))/F64*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,0,0,0,0,null,{"$f":"IF(E65=0,\"Variabel pris\",IFERROR((HLOOKUP(E65,'Variable priser'!$C$6:$H$16,10)+(E65-HLOOKUP(E65,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E65,'Variable priser'!$C$6:$H$16,11))/E65*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F65=0,\"Variabel pris\",IFERROR((HLOOKUP(F65,'Variable priser'!$C$6:$H$16,10)+(F65-HLOOKUP(F65,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F65,'Variable priser'!$C$6:$H$16,11))/F65*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},900,900,900,0,0,null,{"$f":"IF(E66=0,\"Variabel pris\",IFERROR((HLOOKUP(E66,'Variable priser'!$C$20:$G$24,3)+(E66-HLOOKUP(E66,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E66,'Variable priser'!$C$20:$G$24,4))/E66*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2374.0268800000003},{"$f":"IF(F66=0,\"Variabel pris\",IFERROR((HLOOKUP(F66,'Variable priser'!$C$20:$G$24,3)+(F66-HLOOKUP(F66,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F66,'Variable priser'!$C$20:$G$24,4))/F66*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2374.0268800000003},85464.967680000016,85464.967680000016,1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,0,0,0,0,null,{"$f":"IF(E67=0,\"Variabel pris\",IFERROR((HLOOKUP(E67,'Variable priser'!$C$20:$G$25,5)+(E67-HLOOKUP(E67,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E67,'Variable priser'!$C$20:$G$25,6))/E67*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F67=0,\"Variabel pris\",IFERROR((HLOOKUP(F67,'Variable priser'!$C$20:$G$25,5)+(F67-HLOOKUP(F67,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F67,'Variable priser'!$C$20:$G$25,6))/F67*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,0,0,0,0,null,{"$f":"IF(E68=0,\"Variabel pris\",IFERROR((HLOOKUP(E68,'Variable priser'!$C$28:$G$38,9)+(E68-HLOOKUP(E68,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E68,'Variable priser'!$C$28:$G$38,10))/E68*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F68=0,\"Variabel pris\",IFERROR((HLOOKUP(F68,'Variable priser'!$C$28:$G$38,9)+(F68-HLOOKUP(F68,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F68,'Variable priser'!$C$28:$G$38,10))/F68*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,0,0,0,0,null,{"$f":"IF(E69=0,\"Variabel pris\",IFERROR((HLOOKUP(E69,'Variable priser'!$C$28:$G$38,9)+(E69-HLOOKUP(E69,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E69,'Variable priser'!$C$28:$G$38,10))/E69*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F69=0,\"Variabel pris\",IFERROR((HLOOKUP(F69,'Variable priser'!$C$28:$G$38,9)+(F69-HLOOKUP(F69,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F69,'Variable priser'!$C$28:$G$38,10))/F69*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},900,900,900,0,0,null,{"$f":"IF(E70=0,\"Variabel pris\",IFERROR((HLOOKUP(E70,'Variable priser'!$C$28:$G$38,6)+(E70-HLOOKUP(E70,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E70,'Variable priser'!$C$28:$G$38,7))/E70*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6251.162026666666},{"$f":"IF(F70=0,\"Variabel pris\",IFERROR((HLOOKUP(F70,'Variable priser'!$C$28:$G$38,6)+(F70-HLOOKUP(F70,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F70,'Variable priser'!$C$28:$G$38,7))/F70*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6251.162026666666},112520.91647999999,112520.91647999999,1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},900,900,900,0,0,null,{"$f":"IF(E71=0,\"Variabel pris\",IFERROR((HLOOKUP(E71,'Variable priser'!$C$28:$G$38,6)+(E71-HLOOKUP(E71,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E71,'Variable priser'!$C$28:$G$38,7))/E71*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":9376.7430399999976},{"$f":"IF(F71=0,\"Variabel pris\",IFERROR((HLOOKUP(F71,'Variable priser'!$C$28:$G$38,6)+(F71-HLOOKUP(F71,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F71,'Variable priser'!$C$28:$G$38,7))/F71*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":9376.7430399999976},337562.74943999993,337562.74943999993,1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,0,0,0,0,null,{"$f":"IF(E72=0,\"Variabel pris\",IFERROR((HLOOKUP(E72,'Variable priser'!$C$40:$H$42,2)+(E72-HLOOKUP(E72,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E72,'Variable priser'!$C$40:$H$42,3))/E72*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F72=0,\"Variabel pris\",IFERROR((HLOOKUP(F72,'Variable priser'!$C$40:$H$42,2)+(F72-HLOOKUP(F72,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F72,'Variable priser'!$C$40:$H$42,3))/F72*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,0,0,0,0,null,{"$f":"IF(E73=0,\"Variabel pris\",IFERROR((HLOOKUP(E73,'Variable priser'!$C$44:$H$46,2)+(E73-HLOOKUP(E73,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E73,'Variable priser'!$C$44:$H$46,3))/E73*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F73=0,\"Variabel pris\",IFERROR((HLOOKUP(F73,'Variable priser'!$C$44:$H$46,2)+(F73-HLOOKUP(F73,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F73,'Variable priser'!$C$44:$H$46,3))/F73*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},4700,4700,4700,{"$f":"IF($D74=\"\",IF($E74>0,\"Ny data\",IF($E74=\"\",\"\",0)),IF($D74=0,IF($E74=0,0,\"Ny data\"),($E74-$D74)/$D74))","v":0},0,null,{"$f":"IF(E74=0,\"Variabel pris\",IFERROR((HLOOKUP(E74,'Variable priser'!$C$48:$H$50,2)+(E74-HLOOKUP(E74,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E74,'Variable priser'!$C$48:$H$50,3))/E74*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2189.2743472340426},{"$f":"IF(F74=0,\"Variabel pris\",IFERROR((HLOOKUP(F74,'Variable priser'!$C$48:$H$50,2)+(F74-HLOOKUP(F74,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F74,'Variable priser'!$C$48:$H$50,3))/F74*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2189.2743472340426},205791.78864000001,205791.78864000001,1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,0,0,0,0,null,{"$f":"IF(E75=0,\"Variabel pris\",IFERROR((HLOOKUP(E75,'Variable priser'!$C$52:$H$54,2)+(E75-HLOOKUP(E75,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E75,'Variable priser'!$C$52:$H$54,3))/E75*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F75=0,\"Variabel pris\",IFERROR((HLOOKUP(F75,'Variable priser'!$C$52:$H$54,2)+(F75-HLOOKUP(F75,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F75,'Variable priser'!$C$52:$H$54,3))/F75*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},970,970,970,0,0,null,{"$f":"IF(E76=0,\"Variabel pris\",IFERROR((HLOOKUP(E76,'Variable priser'!$C$71:$H$73,2)+(E76-HLOOKUP(E76,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E76,'Variable priser'!$C$71:$H$73,3))/E76*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":901.68298969072168},{"$f":"IF(F76=0,\"Variabel pris\",IFERROR((HLOOKUP(F76,'Variable priser'!$C$71:$H$73,2)+(F76-HLOOKUP(F76,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F76,'Variable priser'!$C$71:$H$73,3))/F76*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":901.68298969072168},34985.300000000003,34985.300000000003,1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},0,0,0,0,0,null,{"$f":"IF(E77=0,\"Variabel pris\",IFERROR((HLOOKUP(E77,'Variable priser'!$C$76:$J$78,2)+(E77-HLOOKUP(E77,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E77,'Variable priser'!$C$76:$J$78,3))/E77*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F77=0,\"Variabel pris\",IFERROR((HLOOKUP(F77,'Variable priser'!$C$76:$J$78,2)+(F77-HLOOKUP(F77,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F77,'Variable priser'!$C$76:$J$78,3))/F77*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,0,0,0,0,null,{"$f":"IF(E78=0,\"Variabel pris\",IFERROR((HLOOKUP(E78,'Variable priser'!$C$81:$J$83,2)+(E78-HLOOKUP(E78,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E78,'Variable priser'!$C$81:$J$83,3))/E78*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F78=0,\"Variabel pris\",IFERROR((HLOOKUP(F78,'Variable priser'!$C$81:$J$83,2)+(F78-HLOOKUP(F78,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F78,'Variable priser'!$C$81:$J$83,3))/F78*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,0,0,0,0,null,{"$f":"IF(E79=0,\"Variabel pris\",IFERROR((HLOOKUP(E79,'Variable priser'!$C$59:$H$61,2)+(E79-HLOOKUP(E79,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E79,'Variable priser'!$C$59:$H$61,3))/E79*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F79=0,\"Variabel pris\",IFERROR((HLOOKUP(F79,'Variable priser'!$C$59:$H$61,2)+(F79-HLOOKUP(F79,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F79,'Variable priser'!$C$59:$H$61,3))/F79*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},2090,2090,2090,0,0,null,{"$f":"IF(E80=0,\"Variabel pris\",IFERROR((HLOOKUP(E80,'Variable priser'!$C$59:$H$64,5)+(E80-HLOOKUP(E80,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E80,'Variable priser'!$C$59:$H$64,6))/E80*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1501.770223831579},{"$f":"IF(F80=0,\"Variabel pris\",IFERROR((HLOOKUP(F80,'Variable priser'!$C$59:$H$64,5)+(F80-HLOOKUP(F80,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F80,'Variable priser'!$C$59:$H$64,6))/F80*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1501.770223831579},62773.995356160005,62773.995356160005,1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,0,0,0,0,null,{"$f":"IF(E81=0,\"Variabel pris\",IFERROR((HLOOKUP(E81,'Variable priser'!$C$59:$H$67,8)+(E81-HLOOKUP(E81,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E81,'Variable priser'!$C$59:$H$67,9))/E81*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F81=0,\"Variabel pris\",IFERROR((HLOOKUP(F81,'Variable priser'!$C$59:$H$67,8)+(F81-HLOOKUP(F81,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F81,'Variable priser'!$C$59:$H$67,9))/F81*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,0,0,0,0,null,{"$f":"IF(E82=0,\"Variabel pris\",IFERROR((HLOOKUP(E82,'Variable priser'!$C$108:$E$110,2)+(E82-HLOOKUP(E82,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E82,'Variable priser'!$C$108:$E$110,3))/E82*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F82=0,\"Variabel pris\",IFERROR((HLOOKUP(F82,'Variable priser'!$C$108:$E$110,2)+(F82-HLOOKUP(F82,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F82,'Variable priser'!$C$108:$E$110,3))/F82*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,0,0,0,0,null,{"$f":"IF(E83=0,\"Variabel pris\",IFERROR((HLOOKUP(E83,'Variable priser'!$C$108:$E$110,2)+(E83-HLOOKUP(E83,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E83,'Variable priser'!$C$108:$E$110,3))/E83*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F83=0,\"Variabel pris\",IFERROR((HLOOKUP(F83,'Variable priser'!$C$108:$E$110,2)+(F83-HLOOKUP(F83,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F83,'Variable priser'!$C$108:$E$110,3))/F83*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,0,0,0,0,null,{"$f":"IF(E84=0,\"Variabel pris\",IFERROR((HLOOKUP(E84,'Variable priser'!$C$86:$H$88,2)+(E84-HLOOKUP(E84,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E84,'Variable priser'!$C$86:$H$88,3))/E84*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F84=0,\"Variabel pris\",IFERROR((HLOOKUP(F84,'Variable priser'!$C$86:$H$88,2)+(F84-HLOOKUP(F84,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F84,'Variable priser'!$C$86:$H$88,3))/F84*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},970,970,970,0,0,null,{"$f":"IF(E85=0,\"Variabel pris\",IFERROR((HLOOKUP(E85,'Variable priser'!$C$91:$J$95,4)+(E85-HLOOKUP(E85,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E85,'Variable priser'!$C$91:$J$95,5))/E85*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1676.8004768041237},{"$f":"IF(F85=0,\"Variabel pris\",IFERROR((HLOOKUP(F85,'Variable priser'!$C$91:$J$95,4)+(F85-HLOOKUP(F85,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F85,'Variable priser'!$C$91:$J$95,5))/F85*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1676.8004768041237},65059.858499999995,65059.858499999995,1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},970,970,970,0,0,null,{"$f":"IF(E86=0,\"Variabel pris\",IFERROR((HLOOKUP(E86,'Variable priser'!$C$91:$J$98,7)+(E86-HLOOKUP(E86,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E86,'Variable priser'!$C$91:$J$98,8))/E86*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":605.7801649484536},{"$f":"IF(F86=0,\"Variabel pris\",IFERROR((HLOOKUP(F86,'Variable priser'!$C$91:$J$98,7)+(F86-HLOOKUP(F86,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F86,'Variable priser'!$C$91:$J$98,8))/F86*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":605.7801649484536},58760.675999999999,58760.675999999999,1,1]
["Vandværk 2"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},0,null,null,0,{"$f":"IF($E88=\"\",IF($F88>0,\"Ny data\",IF($F88=\"\",\"\",0)),IF($E88=0,IF($F88=0,0,\"Ny data\"),($F88-$E88)/$E88))","v":""},null,{"$f":"IF(E88=0,\"Variabel pris\",IFERROR((HLOOKUP(E88,'Variable priser'!$C$6:$H$16,2)+(E88-HLOOKUP(E88,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E88,'Variable priser'!$C$6:$H$16,3))/E88*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F88=0,\"Variabel pris\",IFERROR((HLOOKUP(F88,'Variable priser'!$C$6:$H$16,2)+(F88-HLOOKUP(F88,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F88,'Variable priser'!$C$6:$H$16,3))/F88*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E88),\"\",IF(E88=0,\"\",IF(ISNUMBER(E88),((J88*E88)/C88)*N88,\"\")))","v":""},{"$f":"IF(ISBLANK(F88),\"\",IF(F88=0,\"\",IF(ISNUMBER(F88),((K88*F88)/C88)*N88,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},0,null,null,0,"",null,{"$f":"IF(E89=0,\"Variabel pris\",IFERROR((HLOOKUP(E89,'Variable priser'!$C$6:$H$16,2)+(E89-HLOOKUP(E89,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E89,'Variable priser'!$C$6:$H$16,3))/E89*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F89=0,\"Variabel pris\",IFERROR((HLOOKUP(F89,'Variable priser'!$C$6:$H$16,2)+(F89-HLOOKUP(F89,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F89,'Variable priser'!$C$6:$H$16,3))/F89*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E89),\"\",IF(E89=0,\"\",IF(ISNUMBER(E89),((J89*E89)/C89)*N89,\"\")))","v":""},{"$f":"IF(ISBLANK(F89),\"\",IF(F89=0,\"\",IF(ISNUMBER(F89),((K89*F89)/C89)*N89,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,null,null,0,"",null,{"$f":"IF(E90=0,\"Variabel pris\",IFERROR((HLOOKUP(E90,'Variable priser'!$C$6:$H$16,4)+(E90-HLOOKUP(E90,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E90,'Variable priser'!$C$6:$H$16,5))/E90*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F90=0,\"Variabel pris\",IFERROR((HLOOKUP(F90,'Variable priser'!$C$6:$H$16,4)+(F90-HLOOKUP(F90,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F90,'Variable priser'!$C$6:$H$16,5))/F90*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,null,null,0,"",null,{"$f":"IF(E91=0,\"Variabel pris\",IFERROR((HLOOKUP(E91,'Variable priser'!$C$6:$H$16,4)+(E91-HLOOKUP(E91,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E91,'Variable priser'!$C$6:$H$16,5))/E91*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F91=0,\"Variabel pris\",IFERROR((HLOOKUP(F91,'Variable priser'!$C$6:$H$16,4)+(F91-HLOOKUP(F91,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F91,'Variable priser'!$C$6:$H$16,5))/F91*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,null,null,0,"",null,{"$f":"IF(E92=0,\"Variabel pris\",IFERROR((HLOOKUP(E92,'Variable priser'!$C$6:$H$16,6)+(E92-HLOOKUP(E92,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E92,'Variable priser'!$C$6:$H$16,7))/E92*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F92=0,\"Variabel pris\",IFERROR((HLOOKUP(F92,'Variable priser'!$C$6:$H$16,6)+(F92-HLOOKUP(F92,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F92,'Variable priser'!$C$6:$H$16,7))/F92*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,null,null,0,"",null,{"$f":"IF(E93=0,\"Variabel pris\",IFERROR((HLOOKUP(E93,'Variable priser'!$C$6:$H$16,6)+(E93-HLOOKUP(E93,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E93,'Variable priser'!$C$6:$H$16,7))/E93*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F93=0,\"Variabel pris\",IFERROR((HLOOKUP(F93,'Variable priser'!$C$6:$H$16,6)+(F93-HLOOKUP(F93,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F93,'Variable priser'!$C$6:$H$16,7))/F93*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,null,null,0,"",null,{"$f":"IF(E94=0,\"Variabel pris\",IFERROR((HLOOKUP(E94,'Variable priser'!$C$6:$H$18,12)+(E94-HLOOKUP(E94,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E94,'Variable priser'!$C$6:$H$18,13))/E94*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F94=0,\"Variabel pris\",IFERROR((HLOOKUP(F94,'Variable priser'!$C$6:$H$18,12)+(F94-HLOOKUP(F94,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F94,'Variable priser'!$C$6:$H$18,13))/F94*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,null,null,0,"",null,{"$f":"IF(E95=0,\"Variabel pris\",IFERROR((HLOOKUP(E95,'Variable priser'!$C$6:$H$18,12)+(E95-HLOOKUP(E95,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E95,'Variable priser'!$C$6:$H$18,13))/E95*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F95=0,\"Variabel pris\",IFERROR((HLOOKUP(F95,'Variable priser'!$C$6:$H$18,12)+(F95-HLOOKUP(F95,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F95,'Variable priser'!$C$6:$H$18,13))/F95*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,null,null,0,"",null,{"$f":"IF(E96=0,\"Variabel pris\",IFERROR((HLOOKUP(E96,'Variable priser'!$C$6:$H$16,8)+(E96-HLOOKUP(E96,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E96,'Variable priser'!$C$6:$H$16,9))/E96*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F96=0,\"Variabel pris\",IFERROR((HLOOKUP(F96,'Variable priser'!$C$6:$H$16,8)+(F96-HLOOKUP(F96,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F96,'Variable priser'!$C$6:$H$16,9))/F96*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,null,null,0,"",null,{"$f":"IF(E97=0,\"Variabel pris\",IFERROR((HLOOKUP(E97,'Variable priser'!$C$6:$H$16,10)+(E97-HLOOKUP(E97,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E97,'Variable priser'!$C$6:$H$16,11))/E97*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F97=0,\"Variabel pris\",IFERROR((HLOOKUP(F97,'Variable priser'!$C$6:$H$16,10)+(F97-HLOOKUP(F97,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F97,'Variable priser'!$C$6:$H$16,11))/F97*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,null,null,0,"",null,{"$f":"IF(E98=0,\"Variabel pris\",IFERROR((HLOOKUP(E98,'Variable priser'!$C$20:$G$24,3)+(E98-HLOOKUP(E98,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E98,'Variable priser'!$C$20:$G$24,4))/E98*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F98=0,\"Variabel pris\",IFERROR((HLOOKUP(F98,'Variable priser'!$C$20:$G$24,3)+(F98-HLOOKUP(F98,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F98,'Variable priser'!$C$20:$G$24,4))/F98*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,null,null,0,"",null,{"$f":"IF(E99=0,\"Variabel pris\",IFERROR((HLOOKUP(E99,'Variable priser'!$C$20:$G$25,5)+(E99-HLOOKUP(E99,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E99,'Variable priser'!$C$20:$G$25,6))/E99*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F99=0,\"Variabel pris\",IFERROR((HLOOKUP(F99,'Variable priser'!$C$20:$G$25,5)+(F99-HLOOKUP(F99,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F99,'Variable priser'!$C$20:$G$25,6))/F99*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,null,null,0,"",null,{"$f":"IF(E100=0,\"Variabel pris\",IFERROR((HLOOKUP(E100,'Variable priser'!$C$28:$G$38,9)+(E100-HLOOKUP(E100,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E100,'Variable priser'!$C$28:$G$38,10))/E100*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F100=0,\"Variabel pris\",IFERROR((HLOOKUP(F100,'Variable priser'!$C$28:$G$38,9)+(F100-HLOOKUP(F100,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F100,'Variable priser'!$C$28:$G$38,10))/F100*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,null,null,0,"",null,{"$f":"IF(E101=0,\"Variabel pris\",IFERROR((HLOOKUP(E101,'Variable priser'!$C$28:$G$38,9)+(E101-HLOOKUP(E101,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E101,'Variable priser'!$C$28:$G$38,10))/E101*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F101=0,\"Variabel pris\",IFERROR((HLOOKUP(F101,'Variable priser'!$C$28:$G$38,9)+(F101-HLOOKUP(F101,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F101,'Variable priser'!$C$28:$G$38,10))/F101*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},0,null,null,0,"",null,{"$f":"IF(E102=0,\"Variabel pris\",IFERROR((HLOOKUP(E102,'Variable priser'!$C$28:$G$38,6)+(E102-HLOOKUP(E102,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E102,'Variable priser'!$C$28:$G$38,7))/E102*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F102=0,\"Variabel pris\",IFERROR((HLOOKUP(F102,'Variable priser'!$C$28:$G$38,6)+(F102-HLOOKUP(F102,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F102,'Variable priser'!$C$28:$G$38,7))/F102*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},0,null,null,0,"",null,{"$f":"IF(E103=0,\"Variabel pris\",IFERROR((HLOOKUP(E103,'Variable priser'!$C$28:$G$38,6)+(E103-HLOOKUP(E103,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E103,'Variable priser'!$C$28:$G$38,7))/E103*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F103=0,\"Variabel pris\",IFERROR((HLOOKUP(F103,'Variable priser'!$C$28:$G$38,6)+(F103-HLOOKUP(F103,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F103,'Variable priser'!$C$28:$G$38,7))/F103*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,null,null,0,"",null,{"$f":"IF(E104=0,\"Variabel pris\",IFERROR((HLOOKUP(E104,'Variable priser'!$C$40:$H$42,2)+(E104-HLOOKUP(E104,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E104,'Variable priser'!$C$40:$H$42,3))/E104*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F104=0,\"Variabel pris\",IFERROR((HLOOKUP(F104,'Variable priser'!$C$40:$H$42,2)+(F104-HLOOKUP(F104,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F104,'Variable priser'!$C$40:$H$42,3))/F104*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,null,null,0,"",null,{"$f":"IF(E105=0,\"Variabel pris\",IFERROR((HLOOKUP(E105,'Variable priser'!$C$44:$H$46,2)+(E105-HLOOKUP(E105,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E105,'Variable priser'!$C$44:$H$46,3))/E105*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F105=0,\"Variabel pris\",IFERROR((HLOOKUP(F105,'Variable priser'!$C$44:$H$46,2)+(F105-HLOOKUP(F105,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F105,'Variable priser'!$C$44:$H$46,3))/F105*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},0,null,null,0,"",null,{"$f":"IF(E106=0,\"Variabel pris\",IFERROR((HLOOKUP(E106,'Variable priser'!$C$48:$H$50,2)+(E106-HLOOKUP(E106,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E106,'Variable priser'!$C$48:$H$50,3))/E106*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F106=0,\"Variabel pris\",IFERROR((HLOOKUP(F106,'Variable priser'!$C$48:$H$50,2)+(F106-HLOOKUP(F106,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F106,'Variable priser'!$C$48:$H$50,3))/F106*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,null,null,0,"",null,{"$f":"IF(E107=0,\"Variabel pris\",IFERROR((HLOOKUP(E107,'Variable priser'!$C$52:$H$54,2)+(E107-HLOOKUP(E107,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E107,'Variable priser'!$C$52:$H$54,3))/E107*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F107=0,\"Variabel pris\",IFERROR((HLOOKUP(F107,'Variable priser'!$C$52:$H$54,2)+(F107-HLOOKUP(F107,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F107,'Variable priser'!$C$52:$H$54,3))/F107*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},0,null,null,0,"",null,{"$f":"IF(E108=0,\"Variabel pris\",IFERROR((HLOOKUP(E108,'Variable priser'!$C$71:$H$73,2)+(E108-HLOOKUP(E108,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E108,'Variable priser'!$C$71:$H$73,3))/E108*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F108=0,\"Variabel pris\",IFERROR((HLOOKUP(F108,'Variable priser'!$C$71:$H$73,2)+(F108-HLOOKUP(F108,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F108,'Variable priser'!$C$71:$H$73,3))/F108*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},0,null,null,0,"",null,{"$f":"IF(E109=0,\"Variabel pris\",IFERROR((HLOOKUP(E109,'Variable priser'!$C$76:$J$78,2)+(E109-HLOOKUP(E109,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E109,'Variable priser'!$C$76:$J$78,3))/E109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F109=0,\"Variabel pris\",IFERROR((HLOOKUP(F109,'Variable priser'!$C$76:$J$78,2)+(F109-HLOOKUP(F109,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F109,'Variable priser'!$C$76:$J$78,3))/F109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,null,null,0,"",null,{"$f":"IF(E110=0,\"Variabel pris\",IFERROR((HLOOKUP(E110,'Variable priser'!$C$81:$J$83,2)+(E110-HLOOKUP(E110,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E110,'Variable priser'!$C$81:$J$83,3))/E110*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F110=0,\"Variabel pris\",IFERROR((HLOOKUP(F110,'Variable priser'!$C$81:$J$83,2)+(F110-HLOOKUP(F110,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F110,'Variable priser'!$C$81:$J$83,3))/F110*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,null,null,0,"",null,{"$f":"IF(E111=0,\"Variabel pris\",IFERROR((HLOOKUP(E111,'Variable priser'!$C$59:$H$61,2)+(E111-HLOOKUP(E111,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E111,'Variable priser'!$C$59:$H$61,3))/E111*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F111=0,\"Variabel pris\",IFERROR((HLOOKUP(F111,'Variable priser'!$C$59:$H$61,2)+(F111-HLOOKUP(F111,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F111,'Variable priser'!$C$59:$H$61,3))/F111*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,null,null,0,"",null,{"$f":"IF(E112=0,\"Variabel pris\",IFERROR((HLOOKUP(E112,'Variable priser'!$C$59:$H$64,5)+(E112-HLOOKUP(E112,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E112,'Variable priser'!$C$59:$H$64,6))/E112*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F112=0,\"Variabel pris\",IFERROR((HLOOKUP(F112,'Variable priser'!$C$59:$H$64,5)+(F112-HLOOKUP(F112,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F112,'Variable priser'!$C$59:$H$64,6))/F112*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,null,null,0,"",null,{"$f":"IF(E113=0,\"Variabel pris\",IFERROR((HLOOKUP(E113,'Variable priser'!$C$59:$H$67,8)+(E113-HLOOKUP(E113,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E113,'Variable priser'!$C$59:$H$67,9))/E113*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F113=0,\"Variabel pris\",IFERROR((HLOOKUP(F113,'Variable priser'!$C$59:$H$67,8)+(F113-HLOOKUP(F113,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F113,'Variable priser'!$C$59:$H$67,9))/F113*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,null,null,0,"",null,{"$f":"IF(E114=0,\"Variabel pris\",IFERROR((HLOOKUP(E114,'Variable priser'!$C$108:$E$110,2)+(E114-HLOOKUP(E114,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E114,'Variable priser'!$C$108:$E$110,3))/E114*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F114=0,\"Variabel pris\",IFERROR((HLOOKUP(F114,'Variable priser'!$C$108:$E$110,2)+(F114-HLOOKUP(F114,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F114,'Variable priser'!$C$108:$E$110,3))/F114*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,null,null,0,"",null,{"$f":"IF(E115=0,\"Variabel pris\",IFERROR((HLOOKUP(E115,'Variable priser'!$C$108:$E$110,2)+(E115-HLOOKUP(E115,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E115,'Variable priser'!$C$108:$E$110,3))/E115*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F115=0,\"Variabel pris\",IFERROR((HLOOKUP(F115,'Variable priser'!$C$108:$E$110,2)+(F115-HLOOKUP(F115,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F115,'Variable priser'!$C$108:$E$110,3))/F115*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,null,null,0,"",null,{"$f":"IF(E116=0,\"Variabel pris\",IFERROR((HLOOKUP(E116,'Variable priser'!$C$86:$H$88,2)+(E116-HLOOKUP(E116,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E116,'Variable priser'!$C$86:$H$88,3))/E116*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F116=0,\"Variabel pris\",IFERROR((HLOOKUP(F116,'Variable priser'!$C$86:$H$88,2)+(F116-HLOOKUP(F116,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F116,'Variable priser'!$C$86:$H$88,3))/F116*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},0,null,null,0,"",null,{"$f":"IF(E117=0,\"Variabel pris\",IFERROR((HLOOKUP(E117,'Variable priser'!$C$91:$J$95,4)+(E117-HLOOKUP(E117,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E117,'Variable priser'!$C$91:$J$95,5))/E117*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F117=0,\"Variabel pris\",IFERROR((HLOOKUP(F117,'Variable priser'!$C$91:$J$95,4)+(F117-HLOOKUP(F117,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F117,'Variable priser'!$C$91:$J$95,5))/F117*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},0,null,null,0,"",null,{"$f":"IF(E118=0,\"Variabel pris\",IFERROR((HLOOKUP(E118,'Variable priser'!$C$91:$J$98,7)+(E118-HLOOKUP(E118,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E118,'Variable priser'!$C$91:$J$98,8))/E118*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F118=0,\"Variabel pris\",IFERROR((HLOOKUP(F118,'Variable priser'!$C$91:$J$98,7)+(F118-HLOOKUP(F118,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F118,'Variable priser'!$C$91:$J$98,8))/F118*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Vandværk 3"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},0,null,null,0,"",null,{"$f":"IF(E120=0,\"Variabel pris\",IFERROR((HLOOKUP(E120,'Variable priser'!$C$6:$H$16,2)+(E120-HLOOKUP(E120,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E120,'Variable priser'!$C$6:$H$16,3))/E120*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F120=0,\"Variabel pris\",IFERROR((HLOOKUP(F120,'Variable priser'!$C$6:$H$16,2)+(F120-HLOOKUP(F120,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F120,'Variable priser'!$C$6:$H$16,3))/F120*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E120),\"\",IF(E120=0,\"\",IF(ISNUMBER(E120),((J120*E120)/C120)*N120,\"\")))","v":""},{"$f":"IF(ISBLANK(F120),\"\",IF(F120=0,\"\",IF(ISNUMBER(F120),((K120*F120)/C120)*N120,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},0,null,null,0,"",null,{"$f":"IF(E121=0,\"Variabel pris\",IFERROR((HLOOKUP(E121,'Variable priser'!$C$6:$H$16,2)+(E121-HLOOKUP(E121,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E121,'Variable priser'!$C$6:$H$16,3))/E121*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F121=0,\"Variabel pris\",IFERROR((HLOOKUP(F121,'Variable priser'!$C$6:$H$16,2)+(F121-HLOOKUP(F121,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F121,'Variable priser'!$C$6:$H$16,3))/F121*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E121),\"\",IF(E121=0,\"\",IF(ISNUMBER(E121),((J121*E121)/C121)*N121,\"\")))","v":""},{"$f":"IF(ISBLANK(F121),\"\",IF(F121=0,\"\",IF(ISNUMBER(F121),((K121*F121)/C121)*N121,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,null,null,0,"",null,{"$f":"IF(E122=0,\"Variabel pris\",IFERROR((HLOOKUP(E122,'Variable priser'!$C$6:$H$16,4)+(E122-HLOOKUP(E122,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E122,'Variable priser'!$C$6:$H$16,5))/E122*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F122=0,\"Variabel pris\",IFERROR((HLOOKUP(F122,'Variable priser'!$C$6:$H$16,4)+(F122-HLOOKUP(F122,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F122,'Variable priser'!$C$6:$H$16,5))/F122*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,null,null,0,"",null,{"$f":"IF(E123=0,\"Variabel pris\",IFERROR((HLOOKUP(E123,'Variable priser'!$C$6:$H$16,4)+(E123-HLOOKUP(E123,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E123,'Variable priser'!$C$6:$H$16,5))/E123*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F123=0,\"Variabel pris\",IFERROR((HLOOKUP(F123,'Variable priser'!$C$6:$H$16,4)+(F123-HLOOKUP(F123,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F123,'Variable priser'!$C$6:$H$16,5))/F123*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,null,null,0,"",null,{"$f":"IF(E124=0,\"Variabel pris\",IFERROR((HLOOKUP(E124,'Variable priser'!$C$6:$H$16,6)+(E124-HLOOKUP(E124,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E124,'Variable priser'!$C$6:$H$16,7))/E124*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F124=0,\"Variabel pris\",IFERROR((HLOOKUP(F124,'Variable priser'!$C$6:$H$16,6)+(F124-HLOOKUP(F124,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F124,'Variable priser'!$C$6:$H$16,7))/F124*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,null,null,0,"",null,{"$f":"IF(E125=0,\"Variabel pris\",IFERROR((HLOOKUP(E125,'Variable priser'!$C$6:$H$16,6)+(E125-HLOOKUP(E125,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E125,'Variable priser'!$C$6:$H$16,7))/E125*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F125=0,\"Variabel pris\",IFERROR((HLOOKUP(F125,'Variable priser'!$C$6:$H$16,6)+(F125-HLOOKUP(F125,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F125,'Variable priser'!$C$6:$H$16,7))/F125*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,null,null,0,"",null,{"$f":"IF(E126=0,\"Variabel pris\",IFERROR((HLOOKUP(E126,'Variable priser'!$C$6:$H$18,12)+(E126-HLOOKUP(E126,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E126,'Variable priser'!$C$6:$H$18,13))/E126*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F126=0,\"Variabel pris\",IFERROR((HLOOKUP(F126,'Variable priser'!$C$6:$H$18,12)+(F126-HLOOKUP(F126,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F126,'Variable priser'!$C$6:$H$18,13))/F126*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,null,null,0,"",null,{"$f":"IF(E127=0,\"Variabel pris\",IFERROR((HLOOKUP(E127,'Variable priser'!$C$6:$H$18,12)+(E127-HLOOKUP(E127,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E127,'Variable priser'!$C$6:$H$18,13))/E127*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F127=0,\"Variabel pris\",IFERROR((HLOOKUP(F127,'Variable priser'!$C$6:$H$18,12)+(F127-HLOOKUP(F127,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F127,'Variable priser'!$C$6:$H$18,13))/F127*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,null,null,0,"",null,{"$f":"IF(E128=0,\"Variabel pris\",IFERROR((HLOOKUP(E128,'Variable priser'!$C$6:$H$16,8)+(E128-HLOOKUP(E128,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E128,'Variable priser'!$C$6:$H$16,9))/E128*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F128=0,\"Variabel pris\",IFERROR((HLOOKUP(F128,'Variable priser'!$C$6:$H$16,8)+(F128-HLOOKUP(F128,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F128,'Variable priser'!$C$6:$H$16,9))/F128*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,null,null,0,"",null,{"$f":"IF(E129=0,\"Variabel pris\",IFERROR((HLOOKUP(E129,'Variable priser'!$C$6:$H$16,10)+(E129-HLOOKUP(E129,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E129,'Variable priser'!$C$6:$H$16,11))/E129*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F129=0,\"Variabel pris\",IFERROR((HLOOKUP(F129,'Variable priser'!$C$6:$H$16,10)+(F129-HLOOKUP(F129,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F129,'Variable priser'!$C$6:$H$16,11))/F129*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,null,null,0,"",null,{"$f":"IF(E130=0,\"Variabel pris\",IFERROR((HLOOKUP(E130,'Variable priser'!$C$20:$G$24,3)+(E130-HLOOKUP(E130,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E130,'Variable priser'!$C$20:$G$24,4))/E130*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F130=0,\"Variabel pris\",IFERROR((HLOOKUP(F130,'Variable priser'!$C$20:$G$24,3)+(F130-HLOOKUP(F130,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F130,'Variable priser'!$C$20:$G$24,4))/F130*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,null,null,0,"",null,{"$f":"IF(E131=0,\"Variabel pris\",IFERROR((HLOOKUP(E131,'Variable priser'!$C$20:$G$25,5)+(E131-HLOOKUP(E131,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E131,'Variable priser'!$C$20:$G$25,6))/E131*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F131=0,\"Variabel pris\",IFERROR((HLOOKUP(F131,'Variable priser'!$C$20:$G$25,5)+(F131-HLOOKUP(F131,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F131,'Variable priser'!$C$20:$G$25,6))/F131*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,null,null,0,"",null,{"$f":"IF(E132=0,\"Variabel pris\",IFERROR((HLOOKUP(E132,'Variable priser'!$C$28:$G$38,9)+(E132-HLOOKUP(E132,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E132,'Variable priser'!$C$28:$G$38,10))/E132*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F132=0,\"Variabel pris\",IFERROR((HLOOKUP(F132,'Variable priser'!$C$28:$G$38,9)+(F132-HLOOKUP(F132,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F132,'Variable priser'!$C$28:$G$38,10))/F132*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,null,null,0,"",null,{"$f":"IF(E133=0,\"Variabel pris\",IFERROR((HLOOKUP(E133,'Variable priser'!$C$28:$G$38,9)+(E133-HLOOKUP(E133,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E133,'Variable priser'!$C$28:$G$38,10))/E133*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F133=0,\"Variabel pris\",IFERROR((HLOOKUP(F133,'Variable priser'!$C$28:$G$38,9)+(F133-HLOOKUP(F133,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F133,'Variable priser'!$C$28:$G$38,10))/F133*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},0,null,null,0,"",null,{"$f":"IF(E134=0,\"Variabel pris\",IFERROR((HLOOKUP(E134,'Variable priser'!$C$28:$G$38,6)+(E134-HLOOKUP(E134,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E134,'Variable priser'!$C$28:$G$38,7))/E134*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F134=0,\"Variabel pris\",IFERROR((HLOOKUP(F134,'Variable priser'!$C$28:$G$38,6)+(F134-HLOOKUP(F134,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F134,'Variable priser'!$C$28:$G$38,7))/F134*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},0,null,null,0,"",null,{"$f":"IF(E135=0,\"Variabel pris\",IFERROR((HLOOKUP(E135,'Variable priser'!$C$28:$G$38,6)+(E135-HLOOKUP(E135,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E135,'Variable priser'!$C$28:$G$38,7))/E135*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F135=0,\"Variabel pris\",IFERROR((HLOOKUP(F135,'Variable priser'!$C$28:$G$38,6)+(F135-HLOOKUP(F135,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F135,'Variable priser'!$C$28:$G$38,7))/F135*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,null,null,0,"",null,{"$f":"IF(E136=0,\"Variabel pris\",IFERROR((HLOOKUP(E136,'Variable priser'!$C$40:$H$42,2)+(E136-HLOOKUP(E136,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E136,'Variable priser'!$C$40:$H$42,3))/E136*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F136=0,\"Variabel pris\",IFERROR((HLOOKUP(F136,'Variable priser'!$C$40:$H$42,2)+(F136-HLOOKUP(F136,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F136,'Variable priser'!$C$40:$H$42,3))/F136*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,null,null,0,"",null,{"$f":"IF(E137=0,\"Variabel pris\",IFERROR((HLOOKUP(E137,'Variable priser'!$C$44:$H$46,2)+(E137-HLOOKUP(E137,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E137,'Variable priser'!$C$44:$H$46,3))/E137*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F137=0,\"Variabel pris\",IFERROR((HLOOKUP(F137,'Variable priser'!$C$44:$H$46,2)+(F137-HLOOKUP(F137,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F137,'Variable priser'!$C$44:$H$46,3))/F137*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},0,null,null,{"$f":"IF($D138=\"\",IF($E138>0,\"Ny data\",IF($E138=\"\",\"\",0)),IF($D138=0,IF($E138=0,0,\"Ny data\"),($E138-$D138)/$D138))","v":0},"",null,{"$f":"IF(E138=0,\"Variabel pris\",IFERROR((HLOOKUP(E138,'Variable priser'!$C$48:$H$50,2)+(E138-HLOOKUP(E138,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E138,'Variable priser'!$C$48:$H$50,3))/E138*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F138=0,\"Variabel pris\",IFERROR((HLOOKUP(F138,'Variable priser'!$C$48:$H$50,2)+(F138-HLOOKUP(F138,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F138,'Variable priser'!$C$48:$H$50,3))/F138*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,null,null,0,"",null,{"$f":"IF(E139=0,\"Variabel pris\",IFERROR((HLOOKUP(E139,'Variable priser'!$C$52:$H$54,2)+(E139-HLOOKUP(E139,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E139,'Variable priser'!$C$52:$H$54,3))/E139*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F139=0,\"Variabel pris\",IFERROR((HLOOKUP(F139,'Variable priser'!$C$52:$H$54,2)+(F139-HLOOKUP(F139,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F139,'Variable priser'!$C$52:$H$54,3))/F139*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},0,null,null,0,"",null,{"$f":"IF(E140=0,\"Variabel pris\",IFERROR((HLOOKUP(E140,'Variable priser'!$C$71:$H$73,2)+(E140-HLOOKUP(E140,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E140,'Variable priser'!$C$71:$H$73,3))/E140*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F140=0,\"Variabel pris\",IFERROR((HLOOKUP(F140,'Variable priser'!$C$71:$H$73,2)+(F140-HLOOKUP(F140,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F140,'Variable priser'!$C$71:$H$73,3))/F140*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},0,null,null,0,"",null,{"$f":"IF(E141=0,\"Variabel pris\",IFERROR((HLOOKUP(E141,'Variable priser'!$C$76:$J$78,2)+(E141-HLOOKUP(E141,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E141,'Variable priser'!$C$76:$J$78,3))/E141*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F141=0,\"Variabel pris\",IFERROR((HLOOKUP(F141,'Variable priser'!$C$76:$J$78,2)+(F141-HLOOKUP(F141,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F141,'Variable priser'!$C$76:$J$78,3))/F141*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,null,null,0,"",null,{"$f":"IF(E142=0,\"Variabel pris\",IFERROR((HLOOKUP(E142,'Variable priser'!$C$81:$J$83,2)+(E142-HLOOKUP(E142,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E142,'Variable priser'!$C$81:$J$83,3))/E142*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F142=0,\"Variabel pris\",IFERROR((HLOOKUP(F142,'Variable priser'!$C$81:$J$83,2)+(F142-HLOOKUP(F142,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F142,'Variable priser'!$C$81:$J$83,3))/F142*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,null,null,0,"",null,{"$f":"IF(E143=0,\"Variabel pris\",IFERROR((HLOOKUP(E143,'Variable priser'!$C$59:$H$61,2)+(E143-HLOOKUP(E143,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E143,'Variable priser'!$C$59:$H$61,3))/E143*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F143=0,\"Variabel pris\",IFERROR((HLOOKUP(F143,'Variable priser'!$C$59:$H$61,2)+(F143-HLOOKUP(F143,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F143,'Variable priser'!$C$59:$H$61,3))/F143*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,null,null,0,"",null,{"$f":"IF(E144=0,\"Variabel pris\",IFERROR((HLOOKUP(E144,'Variable priser'!$C$59:$H$64,5)+(E144-HLOOKUP(E144,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E144,'Variable priser'!$C$59:$H$64,6))/E144*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F144=0,\"Variabel pris\",IFERROR((HLOOKUP(F144,'Variable priser'!$C$59:$H$64,5)+(F144-HLOOKUP(F144,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F144,'Variable priser'!$C$59:$H$64,6))/F144*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,null,null,0,"",null,{"$f":"IF(E145=0,\"Variabel pris\",IFERROR((HLOOKUP(E145,'Variable priser'!$C$59:$H$67,8)+(E145-HLOOKUP(E145,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E145,'Variable priser'!$C$59:$H$67,9))/E145*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F145=0,\"Variabel pris\",IFERROR((HLOOKUP(F145,'Variable priser'!$C$59:$H$67,8)+(F145-HLOOKUP(F145,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F145,'Variable priser'!$C$59:$H$67,9))/F145*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,null,null,0,"",null,{"$f":"IF(E146=0,\"Variabel pris\",IFERROR((HLOOKUP(E146,'Variable priser'!$C$108:$E$110,2)+(E146-HLOOKUP(E146,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E146,'Variable priser'!$C$108:$E$110,3))/E146*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F146=0,\"Variabel pris\",IFERROR((HLOOKUP(F146,'Variable priser'!$C$108:$E$110,2)+(F146-HLOOKUP(F146,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F146,'Variable priser'!$C$108:$E$110,3))/F146*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,null,null,0,"",null,{"$f":"IF(E147=0,\"Variabel pris\",IFERROR((HLOOKUP(E147,'Variable priser'!$C$108:$E$110,2)+(E147-HLOOKUP(E147,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E147,'Variable priser'!$C$108:$E$110,3))/E147*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F147=0,\"Variabel pris\",IFERROR((HLOOKUP(F147,'Variable priser'!$C$108:$E$110,2)+(F147-HLOOKUP(F147,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F147,'Variable priser'!$C$108:$E$110,3))/F147*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,null,null,0,"",null,{"$f":"IF(E148=0,\"Variabel pris\",IFERROR((HLOOKUP(E148,'Variable priser'!$C$86:$H$88,2)+(E148-HLOOKUP(E148,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E148,'Variable priser'!$C$86:$H$88,3))/E148*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F148=0,\"Variabel pris\",IFERROR((HLOOKUP(F148,'Variable priser'!$C$86:$H$88,2)+(F148-HLOOKUP(F148,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F148,'Variable priser'!$C$86:$H$88,3))/F148*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},0,null,null,0,"",null,{"$f":"IF(E149=0,\"Variabel pris\",IFERROR((HLOOKUP(E149,'Variable priser'!$C$91:$J$95,4)+(E149-HLOOKUP(E149,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E149,'Variable priser'!$C$91:$J$95,5))/E149*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F149=0,\"Variabel pris\",IFERROR((HLOOKUP(F149,'Variable priser'!$C$91:$J$95,4)+(F149-HLOOKUP(F149,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F149,'Variable priser'!$C$91:$J$95,5))/F149*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},0,null,null,0,"",null,{"$f":"IF(E150=0,\"Variabel pris\",IFERROR((HLOOKUP(E150,'Variable priser'!$C$91:$J$98,7)+(E150-HLOOKUP(E150,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E150,'Variable priser'!$C$91:$J$98,8))/E150*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F150=0,\"Variabel pris\",IFERROR((HLOOKUP(F150,'Variable priser'!$C$91:$J$98,7)+(F150-HLOOKUP(F150,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F150,'Variable priser'!$C$91:$J$98,8))/F150*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Vandværk 4"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},0,null,null,{"$f":"IF($D152=\"\",IF($E152>0,\"Ny data\",IF($E152=\"\",\"\",0)),IF($D152=0,IF($E152=0,0,\"Ny data\"),($E152-$D152)/$D152))","v":0},"",null,{"$f":"IF(E152=0,\"Variabel pris\",IFERROR((HLOOKUP(E152,'Variable priser'!$C$6:$H$16,2)+(E152-HLOOKUP(E152,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E152,'Variable priser'!$C$6:$H$16,3))/E152*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F152=0,\"Variabel pris\",IFERROR((HLOOKUP(F152,'Variable priser'!$C$6:$H$16,2)+(F152-HLOOKUP(F152,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F152,'Variable priser'!$C$6:$H$16,3))/F152*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E152),\"\",IF(E152=0,\"\",IF(ISNUMBER(E152),((J152*E152)/C152)*N152,\"\")))","v":""},{"$f":"IF(ISBLANK(F152),\"\",IF(F152=0,\"\",IF(ISNUMBER(F152),((K152*F152)/C152)*N152,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},0,null,null,0,{"$f":"IF($E153=\"\",IF($F153>0,\"Ny data\",IF($F153=\"\",\"\",0)),IF($E153=0,IF($F153=0,0,\"Ny data\"),($F153-$E153)/$E153))","v":""},null,{"$f":"IF(E153=0,\"Variabel pris\",IFERROR((HLOOKUP(E153,'Variable priser'!$C$6:$H$16,2)+(E153-HLOOKUP(E153,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E153,'Variable priser'!$C$6:$H$16,3))/E153*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F153=0,\"Variabel pris\",IFERROR((HLOOKUP(F153,'Variable priser'!$C$6:$H$16,2)+(F153-HLOOKUP(F153,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F153,'Variable priser'!$C$6:$H$16,3))/F153*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E153),\"\",IF(E153=0,\"\",IF(ISNUMBER(E153),((J153*E153)/C153)*N153,\"\")))","v":""},{"$f":"IF(ISBLANK(F153),\"\",IF(F153=0,\"\",IF(ISNUMBER(F153),((K153*F153)/C153)*N153,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,null,null,0,"",null,{"$f":"IF(E154=0,\"Variabel pris\",IFERROR((HLOOKUP(E154,'Variable priser'!$C$6:$H$16,4)+(E154-HLOOKUP(E154,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E154,'Variable priser'!$C$6:$H$16,5))/E154*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F154=0,\"Variabel pris\",IFERROR((HLOOKUP(F154,'Variable priser'!$C$6:$H$16,4)+(F154-HLOOKUP(F154,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F154,'Variable priser'!$C$6:$H$16,5))/F154*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,null,null,0,"",null,{"$f":"IF(E155=0,\"Variabel pris\",IFERROR((HLOOKUP(E155,'Variable priser'!$C$6:$H$16,4)+(E155-HLOOKUP(E155,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E155,'Variable priser'!$C$6:$H$16,5))/E155*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F155=0,\"Variabel pris\",IFERROR((HLOOKUP(F155,'Variable priser'!$C$6:$H$16,4)+(F155-HLOOKUP(F155,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F155,'Variable priser'!$C$6:$H$16,5))/F155*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,null,null,0,"",null,{"$f":"IF(E156=0,\"Variabel pris\",IFERROR((HLOOKUP(E156,'Variable priser'!$C$6:$H$16,6)+(E156-HLOOKUP(E156,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E156,'Variable priser'!$C$6:$H$16,7))/E156*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F156=0,\"Variabel pris\",IFERROR((HLOOKUP(F156,'Variable priser'!$C$6:$H$16,6)+(F156-HLOOKUP(F156,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F156,'Variable priser'!$C$6:$H$16,7))/F156*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,null,null,0,"",null,{"$f":"IF(E157=0,\"Variabel pris\",IFERROR((HLOOKUP(E157,'Variable priser'!$C$6:$H$16,6)+(E157-HLOOKUP(E157,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E157,'Variable priser'!$C$6:$H$16,7))/E157*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F157=0,\"Variabel pris\",IFERROR((HLOOKUP(F157,'Variable priser'!$C$6:$H$16,6)+(F157-HLOOKUP(F157,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F157,'Variable priser'!$C$6:$H$16,7))/F157*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,null,null,0,"",null,{"$f":"IF(E158=0,\"Variabel pris\",IFERROR((HLOOKUP(E158,'Variable priser'!$C$6:$H$18,12)+(E158-HLOOKUP(E158,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E158,'Variable priser'!$C$6:$H$18,13))/E158*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F158=0,\"Variabel pris\",IFERROR((HLOOKUP(F158,'Variable priser'!$C$6:$H$18,12)+(F158-HLOOKUP(F158,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F158,'Variable priser'!$C$6:$H$18,13))/F158*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,null,null,0,"",null,{"$f":"IF(E159=0,\"Variabel pris\",IFERROR((HLOOKUP(E159,'Variable priser'!$C$6:$H$18,12)+(E159-HLOOKUP(E159,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E159,'Variable priser'!$C$6:$H$18,13))/E159*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F159=0,\"Variabel pris\",IFERROR((HLOOKUP(F159,'Variable priser'!$C$6:$H$18,12)+(F159-HLOOKUP(F159,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F159,'Variable priser'!$C$6:$H$18,13))/F159*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,null,null,0,"",null,{"$f":"IF(E160=0,\"Variabel pris\",IFERROR((HLOOKUP(E160,'Variable priser'!$C$6:$H$16,8)+(E160-HLOOKUP(E160,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E160,'Variable priser'!$C$6:$H$16,9))/E160*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F160=0,\"Variabel pris\",IFERROR((HLOOKUP(F160,'Variable priser'!$C$6:$H$16,8)+(F160-HLOOKUP(F160,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F160,'Variable priser'!$C$6:$H$16,9))/F160*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,null,null,0,"",null,{"$f":"IF(E161=0,\"Variabel pris\",IFERROR((HLOOKUP(E161,'Variable priser'!$C$6:$H$16,10)+(E161-HLOOKUP(E161,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E161,'Variable priser'!$C$6:$H$16,11))/E161*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F161=0,\"Variabel pris\",IFERROR((HLOOKUP(F161,'Variable priser'!$C$6:$H$16,10)+(F161-HLOOKUP(F161,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F161,'Variable priser'!$C$6:$H$16,11))/F161*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,null,null,0,"",null,{"$f":"IF(E162=0,\"Variabel pris\",IFERROR((HLOOKUP(E162,'Variable priser'!$C$20:$G$24,3)+(E162-HLOOKUP(E162,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E162,'Variable priser'!$C$20:$G$24,4))/E162*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F162=0,\"Variabel pris\",IFERROR((HLOOKUP(F162,'Variable priser'!$C$20:$G$24,3)+(F162-HLOOKUP(F162,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F162,'Variable priser'!$C$20:$G$24,4))/F162*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,null,null,0,"",null,{"$f":"IF(E163=0,\"Variabel pris\",IFERROR((HLOOKUP(E163,'Variable priser'!$C$20:$G$25,5)+(E163-HLOOKUP(E163,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E163,'Variable priser'!$C$20:$G$25,6))/E163*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F163=0,\"Variabel pris\",IFERROR((HLOOKUP(F163,'Variable priser'!$C$20:$G$25,5)+(F163-HLOOKUP(F163,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F163,'Variable priser'!$C$20:$G$25,6))/F163*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,null,null,0,"",null,{"$f":"IF(E164=0,\"Variabel pris\",IFERROR((HLOOKUP(E164,'Variable priser'!$C$28:$G$38,9)+(E164-HLOOKUP(E164,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E164,'Variable priser'!$C$28:$G$38,10))/E164*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F164=0,\"Variabel pris\",IFERROR((HLOOKUP(F164,'Variable priser'!$C$28:$G$38,9)+(F164-HLOOKUP(F164,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F164,'Variable priser'!$C$28:$G$38,10))/F164*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,null,null,0,"",null,{"$f":"IF(E165=0,\"Variabel pris\",IFERROR((HLOOKUP(E165,'Variable priser'!$C$28:$G$38,9)+(E165-HLOOKUP(E165,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E165,'Variable priser'!$C$28:$G$38,10))/E165*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F165=0,\"Variabel pris\",IFERROR((HLOOKUP(F165,'Variable priser'!$C$28:$G$38,9)+(F165-HLOOKUP(F165,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F165,'Variable priser'!$C$28:$G$38,10))/F165*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},0,null,null,0,"",null,{"$f":"IF(E166=0,\"Variabel pris\",IFERROR((HLOOKUP(E166,'Variable priser'!$C$28:$G$38,6)+(E166-HLOOKUP(E166,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E166,'Variable priser'!$C$28:$G$38,7))/E166*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F166=0,\"Variabel pris\",IFERROR((HLOOKUP(F166,'Variable priser'!$C$28:$G$38,6)+(F166-HLOOKUP(F166,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F166,'Variable priser'!$C$28:$G$38,7))/F166*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},0,null,null,0,"",null,{"$f":"IF(E167=0,\"Variabel pris\",IFERROR((HLOOKUP(E167,'Variable priser'!$C$28:$G$38,6)+(E167-HLOOKUP(E167,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E167,'Variable priser'!$C$28:$G$38,7))/E167*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F167=0,\"Variabel pris\",IFERROR((HLOOKUP(F167,'Variable priser'!$C$28:$G$38,6)+(F167-HLOOKUP(F167,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F167,'Variable priser'!$C$28:$G$38,7))/F167*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,null,null,0,"",null,{"$f":"IF(E168=0,\"Variabel pris\",IFERROR((HLOOKUP(E168,'Variable priser'!$C$40:$H$42,2)+(E168-HLOOKUP(E168,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E168,'Variable priser'!$C$40:$H$42,3))/E168*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F168=0,\"Variabel pris\",IFERROR((HLOOKUP(F168,'Variable priser'!$C$40:$H$42,2)+(F168-HLOOKUP(F168,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F168,'Variable priser'!$C$40:$H$42,3))/F168*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,null,null,0,"",null,{"$f":"IF(E169=0,\"Variabel pris\",IFERROR((HLOOKUP(E169,'Variable priser'!$C$44:$H$46,2)+(E169-HLOOKUP(E169,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E169,'Variable priser'!$C$44:$H$46,3))/E169*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F169=0,\"Variabel pris\",IFERROR((HLOOKUP(F169,'Variable priser'!$C$44:$H$46,2)+(F169-HLOOKUP(F169,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F169,'Variable priser'!$C$44:$H$46,3))/F169*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},0,null,null,0,"",null,{"$f":"IF(E170=0,\"Variabel pris\",IFERROR((HLOOKUP(E170,'Variable priser'!$C$48:$H$50,2)+(E170-HLOOKUP(E170,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E170,'Variable priser'!$C$48:$H$50,3))/E170*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F170=0,\"Variabel pris\",IFERROR((HLOOKUP(F170,'Variable priser'!$C$48:$H$50,2)+(F170-HLOOKUP(F170,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F170,'Variable priser'!$C$48:$H$50,3))/F170*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,null,null,0,"",null,{"$f":"IF(E171=0,\"Variabel pris\",IFERROR((HLOOKUP(E171,'Variable priser'!$C$52:$H$54,2)+(E171-HLOOKUP(E171,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E171,'Variable priser'!$C$52:$H$54,3))/E171*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F171=0,\"Variabel pris\",IFERROR((HLOOKUP(F171,'Variable priser'!$C$52:$H$54,2)+(F171-HLOOKUP(F171,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F171,'Variable priser'!$C$52:$H$54,3))/F171*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},0,null,null,0,"",null,{"$f":"IF(E172=0,\"Variabel pris\",IFERROR((HLOOKUP(E172,'Variable priser'!$C$71:$H$73,2)+(E172-HLOOKUP(E172,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E172,'Variable priser'!$C$71:$H$73,3))/E172*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F172=0,\"Variabel pris\",IFERROR((HLOOKUP(F172,'Variable priser'!$C$71:$H$73,2)+(F172-HLOOKUP(F172,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F172,'Variable priser'!$C$71:$H$73,3))/F172*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},0,null,null,0,"",null,{"$f":"IF(E173=0,\"Variabel pris\",IFERROR((HLOOKUP(E173,'Variable priser'!$C$76:$J$78,2)+(E173-HLOOKUP(E173,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E173,'Variable priser'!$C$76:$J$78,3))/E173*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F173=0,\"Variabel pris\",IFERROR((HLOOKUP(F173,'Variable priser'!$C$76:$J$78,2)+(F173-HLOOKUP(F173,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F173,'Variable priser'!$C$76:$J$78,3))/F173*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,null,null,0,"",null,{"$f":"IF(E174=0,\"Variabel pris\",IFERROR((HLOOKUP(E174,'Variable priser'!$C$81:$J$83,2)+(E174-HLOOKUP(E174,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E174,'Variable priser'!$C$81:$J$83,3))/E174*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F174=0,\"Variabel pris\",IFERROR((HLOOKUP(F174,'Variable priser'!$C$81:$J$83,2)+(F174-HLOOKUP(F174,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F174,'Variable priser'!$C$81:$J$83,3))/F174*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,null,null,0,"",null,{"$f":"IF(E175=0,\"Variabel pris\",IFERROR((HLOOKUP(E175,'Variable priser'!$C$59:$H$61,2)+(E175-HLOOKUP(E175,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E175,'Variable priser'!$C$59:$H$61,3))/E175*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F175=0,\"Variabel pris\",IFERROR((HLOOKUP(F175,'Variable priser'!$C$59:$H$61,2)+(F175-HLOOKUP(F175,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F175,'Variable priser'!$C$59:$H$61,3))/F175*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,null,null,0,"",null,{"$f":"IF(E176=0,\"Variabel pris\",IFERROR((HLOOKUP(E176,'Variable priser'!$C$59:$H$64,5)+(E176-HLOOKUP(E176,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E176,'Variable priser'!$C$59:$H$64,6))/E176*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F176=0,\"Variabel pris\",IFERROR((HLOOKUP(F176,'Variable priser'!$C$59:$H$64,5)+(F176-HLOOKUP(F176,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F176,'Variable priser'!$C$59:$H$64,6))/F176*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,null,null,0,"",null,{"$f":"IF(E177=0,\"Variabel pris\",IFERROR((HLOOKUP(E177,'Variable priser'!$C$59:$H$67,8)+(E177-HLOOKUP(E177,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E177,'Variable priser'!$C$59:$H$67,9))/E177*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F177=0,\"Variabel pris\",IFERROR((HLOOKUP(F177,'Variable priser'!$C$59:$H$67,8)+(F177-HLOOKUP(F177,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F177,'Variable priser'!$C$59:$H$67,9))/F177*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,null,null,0,"",null,{"$f":"IF(E178=0,\"Variabel pris\",IFERROR((HLOOKUP(E178,'Variable priser'!$C$108:$E$110,2)+(E178-HLOOKUP(E178,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E178,'Variable priser'!$C$108:$E$110,3))/E178*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F178=0,\"Variabel pris\",IFERROR((HLOOKUP(F178,'Variable priser'!$C$108:$E$110,2)+(F178-HLOOKUP(F178,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F178,'Variable priser'!$C$108:$E$110,3))/F178*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,null,null,0,"",null,{"$f":"IF(E179=0,\"Variabel pris\",IFERROR((HLOOKUP(E179,'Variable priser'!$C$108:$E$110,2)+(E179-HLOOKUP(E179,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E179,'Variable priser'!$C$108:$E$110,3))/E179*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F179=0,\"Variabel pris\",IFERROR((HLOOKUP(F179,'Variable priser'!$C$108:$E$110,2)+(F179-HLOOKUP(F179,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F179,'Variable priser'!$C$108:$E$110,3))/F179*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,null,null,0,"",null,{"$f":"IF(E180=0,\"Variabel pris\",IFERROR((HLOOKUP(E180,'Variable priser'!$C$86:$H$88,2)+(E180-HLOOKUP(E180,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E180,'Variable priser'!$C$86:$H$88,3))/E180*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F180=0,\"Variabel pris\",IFERROR((HLOOKUP(F180,'Variable priser'!$C$86:$H$88,2)+(F180-HLOOKUP(F180,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F180,'Variable priser'!$C$86:$H$88,3))/F180*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},0,null,null,0,"",null,{"$f":"IF(E181=0,\"Variabel pris\",IFERROR((HLOOKUP(E181,'Variable priser'!$C$91:$J$95,4)+(E181-HLOOKUP(E181,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E181,'Variable priser'!$C$91:$J$95,5))/E181*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F181=0,\"Variabel pris\",IFERROR((HLOOKUP(F181,'Variable priser'!$C$91:$J$95,4)+(F181-HLOOKUP(F181,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F181,'Variable priser'!$C$91:$J$95,5))/F181*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},0,null,null,0,"",null,{"$f":"IF(E182=0,\"Variabel pris\",IFERROR((HLOOKUP(E182,'Variable priser'!$C$91:$J$98,7)+(E182-HLOOKUP(E182,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E182,'Variable priser'!$C$91:$J$98,8))/E182*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F182=0,\"Variabel pris\",IFERROR((HLOOKUP(F182,'Variable priser'!$C$91:$J$98,7)+(F182-HLOOKUP(F182,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F182,'Variable priser'!$C$91:$J$98,8))/F182*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Vandværk 5"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},0,null,null,{"$f":"IF($D184=\"\",IF($E184>0,\"Ny data\",IF($E184=\"\",\"\",0)),IF($D184=0,IF($E184=0,0,\"Ny data\"),($E184-$D184)/$D184))","v":0},{"$f":"IF($E184=\"\",IF($F184>0,\"Ny data\",IF($F184=\"\",\"\",0)),IF($E184=0,IF($F184=0,0,\"Ny data\"),($F184-$E184)/$E184))","v":""},null,{"$f":"IF(E184=0,\"Variabel pris\",IFERROR((HLOOKUP(E184,'Variable priser'!$C$6:$H$16,2)+(E184-HLOOKUP(E184,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E184,'Variable priser'!$C$6:$H$16,3))/E184*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F184=0,\"Variabel pris\",IFERROR((HLOOKUP(F184,'Variable priser'!$C$6:$H$16,2)+(F184-HLOOKUP(F184,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F184,'Variable priser'!$C$6:$H$16,3))/F184*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E184),\"\",IF(E184=0,\"\",IF(ISNUMBER(E184),((J184*E184)/C184)*N184,\"\")))","v":""},{"$f":"IF(ISBLANK(F184),\"\",IF(F184=0,\"\",IF(ISNUMBER(F184),((K184*F184)/C184)*N184,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},0,null,null,0,"",null,{"$f":"IF(E185=0,\"Variabel pris\",IFERROR((HLOOKUP(E185,'Variable priser'!$C$6:$H$16,2)+(E185-HLOOKUP(E185,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E185,'Variable priser'!$C$6:$H$16,3))/E185*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F185=0,\"Variabel pris\",IFERROR((HLOOKUP(F185,'Variable priser'!$C$6:$H$16,2)+(F185-HLOOKUP(F185,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F185,'Variable priser'!$C$6:$H$16,3))/F185*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E185),\"\",IF(E185=0,\"\",IF(ISNUMBER(E185),((J185*E185)/C185)*N185,\"\")))","v":""},{"$f":"IF(ISBLANK(F185),\"\",IF(F185=0,\"\",IF(ISNUMBER(F185),((K185*F185)/C185)*N185,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,null,null,0,"",null,{"$f":"IF(E186=0,\"Variabel pris\",IFERROR((HLOOKUP(E186,'Variable priser'!$C$6:$H$16,4)+(E186-HLOOKUP(E186,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E186,'Variable priser'!$C$6:$H$16,5))/E186*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F186=0,\"Variabel pris\",IFERROR((HLOOKUP(F186,'Variable priser'!$C$6:$H$16,4)+(F186-HLOOKUP(F186,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F186,'Variable priser'!$C$6:$H$16,5))/F186*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,null,null,0,"",null,{"$f":"IF(E187=0,\"Variabel pris\",IFERROR((HLOOKUP(E187,'Variable priser'!$C$6:$H$16,4)+(E187-HLOOKUP(E187,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E187,'Variable priser'!$C$6:$H$16,5))/E187*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F187=0,\"Variabel pris\",IFERROR((HLOOKUP(F187,'Variable priser'!$C$6:$H$16,4)+(F187-HLOOKUP(F187,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F187,'Variable priser'!$C$6:$H$16,5))/F187*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,null,null,0,"",null,{"$f":"IF(E188=0,\"Variabel pris\",IFERROR((HLOOKUP(E188,'Variable priser'!$C$6:$H$16,6)+(E188-HLOOKUP(E188,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E188,'Variable priser'!$C$6:$H$16,7))/E188*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F188=0,\"Variabel pris\",IFERROR((HLOOKUP(F188,'Variable priser'!$C$6:$H$16,6)+(F188-HLOOKUP(F188,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F188,'Variable priser'!$C$6:$H$16,7))/F188*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,null,null,0,"",null,{"$f":"IF(E189=0,\"Variabel pris\",IFERROR((HLOOKUP(E189,'Variable priser'!$C$6:$H$16,6)+(E189-HLOOKUP(E189,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E189,'Variable priser'!$C$6:$H$16,7))/E189*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F189=0,\"Variabel pris\",IFERROR((HLOOKUP(F189,'Variable priser'!$C$6:$H$16,6)+(F189-HLOOKUP(F189,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F189,'Variable priser'!$C$6:$H$16,7))/F189*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,null,null,0,"",null,{"$f":"IF(E190=0,\"Variabel pris\",IFERROR((HLOOKUP(E190,'Variable priser'!$C$6:$H$18,12)+(E190-HLOOKUP(E190,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E190,'Variable priser'!$C$6:$H$18,13))/E190*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F190=0,\"Variabel pris\",IFERROR((HLOOKUP(F190,'Variable priser'!$C$6:$H$18,12)+(F190-HLOOKUP(F190,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F190,'Variable priser'!$C$6:$H$18,13))/F190*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,null,null,0,"",null,{"$f":"IF(E191=0,\"Variabel pris\",IFERROR((HLOOKUP(E191,'Variable priser'!$C$6:$H$18,12)+(E191-HLOOKUP(E191,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E191,'Variable priser'!$C$6:$H$18,13))/E191*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F191=0,\"Variabel pris\",IFERROR((HLOOKUP(F191,'Variable priser'!$C$6:$H$18,12)+(F191-HLOOKUP(F191,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F191,'Variable priser'!$C$6:$H$18,13))/F191*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,null,null,0,"",null,{"$f":"IF(E192=0,\"Variabel pris\",IFERROR((HLOOKUP(E192,'Variable priser'!$C$6:$H$16,8)+(E192-HLOOKUP(E192,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E192,'Variable priser'!$C$6:$H$16,9))/E192*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F192=0,\"Variabel pris\",IFERROR((HLOOKUP(F192,'Variable priser'!$C$6:$H$16,8)+(F192-HLOOKUP(F192,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F192,'Variable priser'!$C$6:$H$16,9))/F192*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,null,null,0,"",null,{"$f":"IF(E193=0,\"Variabel pris\",IFERROR((HLOOKUP(E193,'Variable priser'!$C$6:$H$16,10)+(E193-HLOOKUP(E193,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E193,'Variable priser'!$C$6:$H$16,11))/E193*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F193=0,\"Variabel pris\",IFERROR((HLOOKUP(F193,'Variable priser'!$C$6:$H$16,10)+(F193-HLOOKUP(F193,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F193,'Variable priser'!$C$6:$H$16,11))/F193*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,null,null,0,"",null,{"$f":"IF(E194=0,\"Variabel pris\",IFERROR((HLOOKUP(E194,'Variable priser'!$C$20:$G$24,3)+(E194-HLOOKUP(E194,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E194,'Variable priser'!$C$20:$G$24,4))/E194*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F194=0,\"Variabel pris\",IFERROR((HLOOKUP(F194,'Variable priser'!$C$20:$G$24,3)+(F194-HLOOKUP(F194,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F194,'Variable priser'!$C$20:$G$24,4))/F194*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,null,null,0,"",null,{"$f":"IF(E195=0,\"Variabel pris\",IFERROR((HLOOKUP(E195,'Variable priser'!$C$20:$G$25,5)+(E195-HLOOKUP(E195,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E195,'Variable priser'!$C$20:$G$25,6))/E195*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F195=0,\"Variabel pris\",IFERROR((HLOOKUP(F195,'Variable priser'!$C$20:$G$25,5)+(F195-HLOOKUP(F195,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F195,'Variable priser'!$C$20:$G$25,6))/F195*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,null,null,0,"",null,{"$f":"IF(E196=0,\"Variabel pris\",IFERROR((HLOOKUP(E196,'Variable priser'!$C$28:$G$38,9)+(E196-HLOOKUP(E196,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E196,'Variable priser'!$C$28:$G$38,10))/E196*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F196=0,\"Variabel pris\",IFERROR((HLOOKUP(F196,'Variable priser'!$C$28:$G$38,9)+(F196-HLOOKUP(F196,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F196,'Variable priser'!$C$28:$G$38,10))/F196*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,null,null,0,"",null,{"$f":"IF(E197=0,\"Variabel pris\",IFERROR((HLOOKUP(E197,'Variable priser'!$C$28:$G$38,9)+(E197-HLOOKUP(E197,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E197,'Variable priser'!$C$28:$G$38,10))/E197*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F197=0,\"Variabel pris\",IFERROR((HLOOKUP(F197,'Variable priser'!$C$28:$G$38,9)+(F197-HLOOKUP(F197,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F197,'Variable priser'!$C$28:$G$38,10))/F197*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},0,null,null,0,"",null,{"$f":"IF(E198=0,\"Variabel pris\",IFERROR((HLOOKUP(E198,'Variable priser'!$C$28:$G$38,6)+(E198-HLOOKUP(E198,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E198,'Variable priser'!$C$28:$G$38,7))/E198*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F198=0,\"Variabel pris\",IFERROR((HLOOKUP(F198,'Variable priser'!$C$28:$G$38,6)+(F198-HLOOKUP(F198,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F198,'Variable priser'!$C$28:$G$38,7))/F198*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},0,null,null,0,"",null,{"$f":"IF(E199=0,\"Variabel pris\",IFERROR((HLOOKUP(E199,'Variable priser'!$C$28:$G$38,6)+(E199-HLOOKUP(E199,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E199,'Variable priser'!$C$28:$G$38,7))/E199*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F199=0,\"Variabel pris\",IFERROR((HLOOKUP(F199,'Variable priser'!$C$28:$G$38,6)+(F199-HLOOKUP(F199,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F199,'Variable priser'!$C$28:$G$38,7))/F199*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,null,null,0,"",null,{"$f":"IF(E200=0,\"Variabel pris\",IFERROR((HLOOKUP(E200,'Variable priser'!$C$40:$H$42,2)+(E200-HLOOKUP(E200,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E200,'Variable priser'!$C$40:$H$42,3))/E200*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F200=0,\"Variabel pris\",IFERROR((HLOOKUP(F200,'Variable priser'!$C$40:$H$42,2)+(F200-HLOOKUP(F200,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F200,'Variable priser'!$C$40:$H$42,3))/F200*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,null,null,0,"",null,{"$f":"IF(E201=0,\"Variabel pris\",IFERROR((HLOOKUP(E201,'Variable priser'!$C$44:$H$46,2)+(E201-HLOOKUP(E201,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E201,'Variable priser'!$C$44:$H$46,3))/E201*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F201=0,\"Variabel pris\",IFERROR((HLOOKUP(F201,'Variable priser'!$C$44:$H$46,2)+(F201-HLOOKUP(F201,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F201,'Variable priser'!$C$44:$H$46,3))/F201*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},0,null,null,0,"",null,{"$f":"IF(E202=0,\"Variabel pris\",IFERROR((HLOOKUP(E202,'Variable priser'!$C$48:$H$50,2)+(E202-HLOOKUP(E202,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E202,'Variable priser'!$C$48:$H$50,3))/E202*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F202=0,\"Variabel pris\",IFERROR((HLOOKUP(F202,'Variable priser'!$C$48:$H$50,2)+(F202-HLOOKUP(F202,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F202,'Variable priser'!$C$48:$H$50,3))/F202*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,null,null,0,"",null,{"$f":"IF(E203=0,\"Variabel pris\",IFERROR((HLOOKUP(E203,'Variable priser'!$C$52:$H$54,2)+(E203-HLOOKUP(E203,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E203,'Variable priser'!$C$52:$H$54,3))/E203*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F203=0,\"Variabel pris\",IFERROR((HLOOKUP(F203,'Variable priser'!$C$52:$H$54,2)+(F203-HLOOKUP(F203,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F203,'Variable priser'!$C$52:$H$54,3))/F203*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},0,null,null,0,"",null,{"$f":"IF(E204=0,\"Variabel pris\",IFERROR((HLOOKUP(E204,'Variable priser'!$C$71:$H$73,2)+(E204-HLOOKUP(E204,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E204,'Variable priser'!$C$71:$H$73,3))/E204*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F204=0,\"Variabel pris\",IFERROR((HLOOKUP(F204,'Variable priser'!$C$71:$H$73,2)+(F204-HLOOKUP(F204,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F204,'Variable priser'!$C$71:$H$73,3))/F204*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},0,null,null,0,"",null,{"$f":"IF(E205=0,\"Variabel pris\",IFERROR((HLOOKUP(E205,'Variable priser'!$C$76:$J$78,2)+(E205-HLOOKUP(E205,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E205,'Variable priser'!$C$76:$J$78,3))/E205*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F205=0,\"Variabel pris\",IFERROR((HLOOKUP(F205,'Variable priser'!$C$76:$J$78,2)+(F205-HLOOKUP(F205,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F205,'Variable priser'!$C$76:$J$78,3))/F205*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,null,null,0,"",null,{"$f":"IF(E206=0,\"Variabel pris\",IFERROR((HLOOKUP(E206,'Variable priser'!$C$81:$J$83,2)+(E206-HLOOKUP(E206,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E206,'Variable priser'!$C$81:$J$83,3))/E206*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F206=0,\"Variabel pris\",IFERROR((HLOOKUP(F206,'Variable priser'!$C$81:$J$83,2)+(F206-HLOOKUP(F206,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F206,'Variable priser'!$C$81:$J$83,3))/F206*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,null,null,0,"",null,{"$f":"IF(E207=0,\"Variabel pris\",IFERROR((HLOOKUP(E207,'Variable priser'!$C$59:$H$61,2)+(E207-HLOOKUP(E207,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E207,'Variable priser'!$C$59:$H$61,3))/E207*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F207=0,\"Variabel pris\",IFERROR((HLOOKUP(F207,'Variable priser'!$C$59:$H$61,2)+(F207-HLOOKUP(F207,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F207,'Variable priser'!$C$59:$H$61,3))/F207*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,null,null,0,"",null,{"$f":"IF(E208=0,\"Variabel pris\",IFERROR((HLOOKUP(E208,'Variable priser'!$C$59:$H$64,5)+(E208-HLOOKUP(E208,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E208,'Variable priser'!$C$59:$H$64,6))/E208*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F208=0,\"Variabel pris\",IFERROR((HLOOKUP(F208,'Variable priser'!$C$59:$H$64,5)+(F208-HLOOKUP(F208,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F208,'Variable priser'!$C$59:$H$64,6))/F208*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,null,null,0,"",null,{"$f":"IF(E209=0,\"Variabel pris\",IFERROR((HLOOKUP(E209,'Variable priser'!$C$59:$H$67,8)+(E209-HLOOKUP(E209,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E209,'Variable priser'!$C$59:$H$67,9))/E209*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F209=0,\"Variabel pris\",IFERROR((HLOOKUP(F209,'Variable priser'!$C$59:$H$67,8)+(F209-HLOOKUP(F209,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F209,'Variable priser'!$C$59:$H$67,9))/F209*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,null,null,0,"",null,{"$f":"IF(E210=0,\"Variabel pris\",IFERROR((HLOOKUP(E210,'Variable priser'!$C$108:$E$110,2)+(E210-HLOOKUP(E210,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E210,'Variable priser'!$C$108:$E$110,3))/E210*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F210=0,\"Variabel pris\",IFERROR((HLOOKUP(F210,'Variable priser'!$C$108:$E$110,2)+(F210-HLOOKUP(F210,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F210,'Variable priser'!$C$108:$E$110,3))/F210*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,null,null,0,"",null,{"$f":"IF(E211=0,\"Variabel pris\",IFERROR((HLOOKUP(E211,'Variable priser'!$C$108:$E$110,2)+(E211-HLOOKUP(E211,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E211,'Variable priser'!$C$108:$E$110,3))/E211*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F211=0,\"Variabel pris\",IFERROR((HLOOKUP(F211,'Variable priser'!$C$108:$E$110,2)+(F211-HLOOKUP(F211,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F211,'Variable priser'!$C$108:$E$110,3))/F211*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,null,null,0,"",null,{"$f":"IF(E212=0,\"Variabel pris\",IFERROR((HLOOKUP(E212,'Variable priser'!$C$86:$H$88,2)+(E212-HLOOKUP(E212,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E212,'Variable priser'!$C$86:$H$88,3))/E212*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F212=0,\"Variabel pris\",IFERROR((HLOOKUP(F212,'Variable priser'!$C$86:$H$88,2)+(F212-HLOOKUP(F212,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F212,'Variable priser'!$C$86:$H$88,3))/F212*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},0,null,null,0,"",null,{"$f":"IF(E213=0,\"Variabel pris\",IFERROR((HLOOKUP(E213,'Variable priser'!$C$91:$J$95,4)+(E213-HLOOKUP(E213,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E213,'Variable priser'!$C$91:$J$95,5))/E213*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F213=0,\"Variabel pris\",IFERROR((HLOOKUP(F213,'Variable priser'!$C$91:$J$95,4)+(F213-HLOOKUP(F213,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F213,'Variable priser'!$C$91:$J$95,5))/F213*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},0,null,null,0,"",null,{"$f":"IF(E214=0,\"Variabel pris\",IFERROR((HLOOKUP(E214,'Variable priser'!$C$91:$J$98,7)+(E214-HLOOKUP(E214,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E214,'Variable priser'!$C$91:$J$98,8))/E214*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F214=0,\"Variabel pris\",IFERROR((HLOOKUP(F214,'Variable priser'!$C$91:$J$98,7)+(F214-HLOOKUP(F214,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F214,'Variable priser'!$C$91:$J$98,8))/F214*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Vandværk 6"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},0,null,null,{"$f":"IF($D216=\"\",IF($E216>0,\"Ny data\",IF($E216=\"\",\"\",0)),IF($D216=0,IF($E216=0,0,\"Ny data\"),($E216-$D216)/$D216))","v":0},{"$f":"IF($E216=\"\",IF($F216>0,\"Ny data\",IF($F216=\"\",\"\",0)),IF($E216=0,IF($F216=0,0,\"Ny data\"),($F216-$E216)/$E216))","v":""},null,{"$f":"IF(E216=0,\"Variabel pris\",IFERROR((HLOOKUP(E216,'Variable priser'!$C$6:$H$16,2)+(E216-HLOOKUP(E216,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E216,'Variable priser'!$C$6:$H$16,3))/E216*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F216=0,\"Variabel pris\",IFERROR((HLOOKUP(F216,'Variable priser'!$C$6:$H$16,2)+(F216-HLOOKUP(F216,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F216,'Variable priser'!$C$6:$H$16,3))/F216*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E216),\"\",IF(E216=0,\"\",IF(ISNUMBER(E216),((J216*E216)/C216)*N216,\"\")))","v":""},{"$f":"IF(ISBLANK(F216),\"\",IF(F216=0,\"\",IF(ISNUMBER(F216),((K216*F216)/C216)*N216,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},0,null,null,0,"",null,{"$f":"IF(E217=0,\"Variabel pris\",IFERROR((HLOOKUP(E217,'Variable priser'!$C$6:$H$16,2)+(E217-HLOOKUP(E217,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E217,'Variable priser'!$C$6:$H$16,3))/E217*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F217=0,\"Variabel pris\",IFERROR((HLOOKUP(F217,'Variable priser'!$C$6:$H$16,2)+(F217-HLOOKUP(F217,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F217,'Variable priser'!$C$6:$H$16,3))/F217*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E217),\"\",IF(E217=0,\"\",IF(ISNUMBER(E217),((J217*E217)/C217)*N217,\"\")))","v":""},{"$f":"IF(ISBLANK(F217),\"\",IF(F217=0,\"\",IF(ISNUMBER(F217),((K217*F217)/C217)*N217,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,null,null,0,"",null,{"$f":"IF(E218=0,\"Variabel pris\",IFERROR((HLOOKUP(E218,'Variable priser'!$C$6:$H$16,4)+(E218-HLOOKUP(E218,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E218,'Variable priser'!$C$6:$H$16,5))/E218*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F218=0,\"Variabel pris\",IFERROR((HLOOKUP(F218,'Variable priser'!$C$6:$H$16,4)+(F218-HLOOKUP(F218,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F218,'Variable priser'!$C$6:$H$16,5))/F218*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,null,null,0,"",null,{"$f":"IF(E219=0,\"Variabel pris\",IFERROR((HLOOKUP(E219,'Variable priser'!$C$6:$H$16,4)+(E219-HLOOKUP(E219,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E219,'Variable priser'!$C$6:$H$16,5))/E219*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F219=0,\"Variabel pris\",IFERROR((HLOOKUP(F219,'Variable priser'!$C$6:$H$16,4)+(F219-HLOOKUP(F219,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F219,'Variable priser'!$C$6:$H$16,5))/F219*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,null,null,0,"",null,{"$f":"IF(E220=0,\"Variabel pris\",IFERROR((HLOOKUP(E220,'Variable priser'!$C$6:$H$16,6)+(E220-HLOOKUP(E220,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E220,'Variable priser'!$C$6:$H$16,7))/E220*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F220=0,\"Variabel pris\",IFERROR((HLOOKUP(F220,'Variable priser'!$C$6:$H$16,6)+(F220-HLOOKUP(F220,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F220,'Variable priser'!$C$6:$H$16,7))/F220*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,null,null,0,"",null,{"$f":"IF(E221=0,\"Variabel pris\",IFERROR((HLOOKUP(E221,'Variable priser'!$C$6:$H$16,6)+(E221-HLOOKUP(E221,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E221,'Variable priser'!$C$6:$H$16,7))/E221*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F221=0,\"Variabel pris\",IFERROR((HLOOKUP(F221,'Variable priser'!$C$6:$H$16,6)+(F221-HLOOKUP(F221,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F221,'Variable priser'!$C$6:$H$16,7))/F221*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,null,null,0,"",null,{"$f":"IF(E222=0,\"Variabel pris\",IFERROR((HLOOKUP(E222,'Variable priser'!$C$6:$H$18,12)+(E222-HLOOKUP(E222,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E222,'Variable priser'!$C$6:$H$18,13))/E222*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F222=0,\"Variabel pris\",IFERROR((HLOOKUP(F222,'Variable priser'!$C$6:$H$18,12)+(F222-HLOOKUP(F222,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F222,'Variable priser'!$C$6:$H$18,13))/F222*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,null,null,0,"",null,{"$f":"IF(E223=0,\"Variabel pris\",IFERROR((HLOOKUP(E223,'Variable priser'!$C$6:$H$18,12)+(E223-HLOOKUP(E223,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E223,'Variable priser'!$C$6:$H$18,13))/E223*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F223=0,\"Variabel pris\",IFERROR((HLOOKUP(F223,'Variable priser'!$C$6:$H$18,12)+(F223-HLOOKUP(F223,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F223,'Variable priser'!$C$6:$H$18,13))/F223*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,null,null,0,"",null,{"$f":"IF(E224=0,\"Variabel pris\",IFERROR((HLOOKUP(E224,'Variable priser'!$C$6:$H$16,8)+(E224-HLOOKUP(E224,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E224,'Variable priser'!$C$6:$H$16,9))/E224*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F224=0,\"Variabel pris\",IFERROR((HLOOKUP(F224,'Variable priser'!$C$6:$H$16,8)+(F224-HLOOKUP(F224,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F224,'Variable priser'!$C$6:$H$16,9))/F224*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,null,null,0,"",null,{"$f":"IF(E225=0,\"Variabel pris\",IFERROR((HLOOKUP(E225,'Variable priser'!$C$6:$H$16,10)+(E225-HLOOKUP(E225,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E225,'Variable priser'!$C$6:$H$16,11))/E225*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F225=0,\"Variabel pris\",IFERROR((HLOOKUP(F225,'Variable priser'!$C$6:$H$16,10)+(F225-HLOOKUP(F225,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F225,'Variable priser'!$C$6:$H$16,11))/F225*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,null,null,0,"",null,{"$f":"IF(E226=0,\"Variabel pris\",IFERROR((HLOOKUP(E226,'Variable priser'!$C$20:$G$24,3)+(E226-HLOOKUP(E226,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E226,'Variable priser'!$C$20:$G$24,4))/E226*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F226=0,\"Variabel pris\",IFERROR((HLOOKUP(F226,'Variable priser'!$C$20:$G$24,3)+(F226-HLOOKUP(F226,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F226,'Variable priser'!$C$20:$G$24,4))/F226*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,null,null,0,"",null,{"$f":"IF(E227=0,\"Variabel pris\",IFERROR((HLOOKUP(E227,'Variable priser'!$C$20:$G$25,5)+(E227-HLOOKUP(E227,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E227,'Variable priser'!$C$20:$G$25,6))/E227*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F227=0,\"Variabel pris\",IFERROR((HLOOKUP(F227,'Variable priser'!$C$20:$G$25,5)+(F227-HLOOKUP(F227,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F227,'Variable priser'!$C$20:$G$25,6))/F227*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,null,null,0,"",null,{"$f":"IF(E228=0,\"Variabel pris\",IFERROR((HLOOKUP(E228,'Variable priser'!$C$28:$G$38,9)+(E228-HLOOKUP(E228,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E228,'Variable priser'!$C$28:$G$38,10))/E228*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F228=0,\"Variabel pris\",IFERROR((HLOOKUP(F228,'Variable priser'!$C$28:$G$38,9)+(F228-HLOOKUP(F228,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F228,'Variable priser'!$C$28:$G$38,10))/F228*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,null,null,0,"",null,{"$f":"IF(E229=0,\"Variabel pris\",IFERROR((HLOOKUP(E229,'Variable priser'!$C$28:$G$38,9)+(E229-HLOOKUP(E229,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E229,'Variable priser'!$C$28:$G$38,10))/E229*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F229=0,\"Variabel pris\",IFERROR((HLOOKUP(F229,'Variable priser'!$C$28:$G$38,9)+(F229-HLOOKUP(F229,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F229,'Variable priser'!$C$28:$G$38,10))/F229*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},0,null,null,0,"",null,{"$f":"IF(E230=0,\"Variabel pris\",IFERROR((HLOOKUP(E230,'Variable priser'!$C$28:$G$38,6)+(E230-HLOOKUP(E230,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E230,'Variable priser'!$C$28:$G$38,7))/E230*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F230=0,\"Variabel pris\",IFERROR((HLOOKUP(F230,'Variable priser'!$C$28:$G$38,6)+(F230-HLOOKUP(F230,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F230,'Variable priser'!$C$28:$G$38,7))/F230*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},0,null,null,0,"",null,{"$f":"IF(E231=0,\"Variabel pris\",IFERROR((HLOOKUP(E231,'Variable priser'!$C$28:$G$38,6)+(E231-HLOOKUP(E231,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E231,'Variable priser'!$C$28:$G$38,7))/E231*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F231=0,\"Variabel pris\",IFERROR((HLOOKUP(F231,'Variable priser'!$C$28:$G$38,6)+(F231-HLOOKUP(F231,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F231,'Variable priser'!$C$28:$G$38,7))/F231*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,null,null,0,"",null,{"$f":"IF(E232=0,\"Variabel pris\",IFERROR((HLOOKUP(E232,'Variable priser'!$C$40:$H$42,2)+(E232-HLOOKUP(E232,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E232,'Variable priser'!$C$40:$H$42,3))/E232*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F232=0,\"Variabel pris\",IFERROR((HLOOKUP(F232,'Variable priser'!$C$40:$H$42,2)+(F232-HLOOKUP(F232,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F232,'Variable priser'!$C$40:$H$42,3))/F232*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,null,null,0,"",null,{"$f":"IF(E233=0,\"Variabel pris\",IFERROR((HLOOKUP(E233,'Variable priser'!$C$44:$H$46,2)+(E233-HLOOKUP(E233,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E233,'Variable priser'!$C$44:$H$46,3))/E233*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F233=0,\"Variabel pris\",IFERROR((HLOOKUP(F233,'Variable priser'!$C$44:$H$46,2)+(F233-HLOOKUP(F233,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F233,'Variable priser'!$C$44:$H$46,3))/F233*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},0,null,null,0,"",null,{"$f":"IF(E234=0,\"Variabel pris\",IFERROR((HLOOKUP(E234,'Variable priser'!$C$48:$H$50,2)+(E234-HLOOKUP(E234,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E234,'Variable priser'!$C$48:$H$50,3))/E234*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F234=0,\"Variabel pris\",IFERROR((HLOOKUP(F234,'Variable priser'!$C$48:$H$50,2)+(F234-HLOOKUP(F234,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F234,'Variable priser'!$C$48:$H$50,3))/F234*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,null,null,0,"",null,{"$f":"IF(E235=0,\"Variabel pris\",IFERROR((HLOOKUP(E235,'Variable priser'!$C$52:$H$54,2)+(E235-HLOOKUP(E235,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E235,'Variable priser'!$C$52:$H$54,3))/E235*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F235=0,\"Variabel pris\",IFERROR((HLOOKUP(F235,'Variable priser'!$C$52:$H$54,2)+(F235-HLOOKUP(F235,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F235,'Variable priser'!$C$52:$H$54,3))/F235*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},0,null,null,0,"",null,{"$f":"IF(E236=0,\"Variabel pris\",IFERROR((HLOOKUP(E236,'Variable priser'!$C$71:$H$73,2)+(E236-HLOOKUP(E236,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E236,'Variable priser'!$C$71:$H$73,3))/E236*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F236=0,\"Variabel pris\",IFERROR((HLOOKUP(F236,'Variable priser'!$C$71:$H$73,2)+(F236-HLOOKUP(F236,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F236,'Variable priser'!$C$71:$H$73,3))/F236*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},0,null,null,0,"",null,{"$f":"IF(E237=0,\"Variabel pris\",IFERROR((HLOOKUP(E237,'Variable priser'!$C$76:$J$78,2)+(E237-HLOOKUP(E237,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E237,'Variable priser'!$C$76:$J$78,3))/E237*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F237=0,\"Variabel pris\",IFERROR((HLOOKUP(F237,'Variable priser'!$C$76:$J$78,2)+(F237-HLOOKUP(F237,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F237,'Variable priser'!$C$76:$J$78,3))/F237*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,null,null,0,"",null,{"$f":"IF(E238=0,\"Variabel pris\",IFERROR((HLOOKUP(E238,'Variable priser'!$C$81:$J$83,2)+(E238-HLOOKUP(E238,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E238,'Variable priser'!$C$81:$J$83,3))/E238*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F238=0,\"Variabel pris\",IFERROR((HLOOKUP(F238,'Variable priser'!$C$81:$J$83,2)+(F238-HLOOKUP(F238,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F238,'Variable priser'!$C$81:$J$83,3))/F238*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,null,null,0,"",null,{"$f":"IF(E239=0,\"Variabel pris\",IFERROR((HLOOKUP(E239,'Variable priser'!$C$59:$H$61,2)+(E239-HLOOKUP(E239,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E239,'Variable priser'!$C$59:$H$61,3))/E239*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F239=0,\"Variabel pris\",IFERROR((HLOOKUP(F239,'Variable priser'!$C$59:$H$61,2)+(F239-HLOOKUP(F239,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F239,'Variable priser'!$C$59:$H$61,3))/F239*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,null,null,0,"",null,{"$f":"IF(E240=0,\"Variabel pris\",IFERROR((HLOOKUP(E240,'Variable priser'!$C$59:$H$64,5)+(E240-HLOOKUP(E240,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E240,'Variable priser'!$C$59:$H$64,6))/E240*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F240=0,\"Variabel pris\",IFERROR((HLOOKUP(F240,'Variable priser'!$C$59:$H$64,5)+(F240-HLOOKUP(F240,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F240,'Variable priser'!$C$59:$H$64,6))/F240*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,null,null,0,"",null,{"$f":"IF(E241=0,\"Variabel pris\",IFERROR((HLOOKUP(E241,'Variable priser'!$C$59:$H$67,8)+(E241-HLOOKUP(E241,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E241,'Variable priser'!$C$59:$H$67,9))/E241*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F241=0,\"Variabel pris\",IFERROR((HLOOKUP(F241,'Variable priser'!$C$59:$H$67,8)+(F241-HLOOKUP(F241,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F241,'Variable priser'!$C$59:$H$67,9))/F241*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,null,null,0,"",null,{"$f":"IF(E242=0,\"Variabel pris\",IFERROR((HLOOKUP(E242,'Variable priser'!$C$108:$E$110,2)+(E242-HLOOKUP(E242,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E242,'Variable priser'!$C$108:$E$110,3))/E242*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F242=0,\"Variabel pris\",IFERROR((HLOOKUP(F242,'Variable priser'!$C$108:$E$110,2)+(F242-HLOOKUP(F242,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F242,'Variable priser'!$C$108:$E$110,3))/F242*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,null,null,0,"",null,{"$f":"IF(E243=0,\"Variabel pris\",IFERROR((HLOOKUP(E243,'Variable priser'!$C$108:$E$110,2)+(E243-HLOOKUP(E243,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E243,'Variable priser'!$C$108:$E$110,3))/E243*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F243=0,\"Variabel pris\",IFERROR((HLOOKUP(F243,'Variable priser'!$C$108:$E$110,2)+(F243-HLOOKUP(F243,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F243,'Variable priser'!$C$108:$E$110,3))/F243*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,null,null,0,"",null,{"$f":"IF(E244=0,\"Variabel pris\",IFERROR((HLOOKUP(E244,'Variable priser'!$C$86:$H$88,2)+(E244-HLOOKUP(E244,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E244,'Variable priser'!$C$86:$H$88,3))/E244*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F244=0,\"Variabel pris\",IFERROR((HLOOKUP(F244,'Variable priser'!$C$86:$H$88,2)+(F244-HLOOKUP(F244,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F244,'Variable priser'!$C$86:$H$88,3))/F244*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},0,null,null,0,"",null,{"$f":"IF(E245=0,\"Variabel pris\",IFERROR((HLOOKUP(E245,'Variable priser'!$C$91:$J$95,4)+(E245-HLOOKUP(E245,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E245,'Variable priser'!$C$91:$J$95,5))/E245*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F245=0,\"Variabel pris\",IFERROR((HLOOKUP(F245,'Variable priser'!$C$91:$J$95,4)+(F245-HLOOKUP(F245,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F245,'Variable priser'!$C$91:$J$95,5))/F245*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},0,null,null,0,"",null,{"$f":"IF(E246=0,\"Variabel pris\",IFERROR((HLOOKUP(E246,'Variable priser'!$C$91:$J$98,7)+(E246-HLOOKUP(E246,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E246,'Variable priser'!$C$91:$J$98,8))/E246*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F246=0,\"Variabel pris\",IFERROR((HLOOKUP(F246,'Variable priser'!$C$91:$J$98,7)+(F246-HLOOKUP(F246,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F246,'Variable priser'!$C$91:$J$98,8))/F246*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Vandværk 7"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},0,null,null,{"$f":"IF($D248=\"\",IF($E248>0,\"Ny data\",IF($E248=\"\",\"\",0)),IF($D248=0,IF($E248=0,0,\"Ny data\"),($E248-$D248)/$D248))","v":0},{"$f":"IF($E248=\"\",IF($F248>0,\"Ny data\",IF($F248=\"\",\"\",0)),IF($E248=0,IF($F248=0,0,\"Ny data\"),($F248-$E248)/$E248))","v":""},null,{"$f":"IF(E248=0,\"Variabel pris\",IFERROR((HLOOKUP(E248,'Variable priser'!$C$6:$H$16,2)+(E248-HLOOKUP(E248,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E248,'Variable priser'!$C$6:$H$16,3))/E248*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F248=0,\"Variabel pris\",IFERROR((HLOOKUP(F248,'Variable priser'!$C$6:$H$16,2)+(F248-HLOOKUP(F248,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F248,'Variable priser'!$C$6:$H$16,3))/F248*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E248),\"\",IF(E248=0,\"\",IF(ISNUMBER(E248),((J248*E248)/C248)*N248,\"\")))","v":""},{"$f":"IF(ISBLANK(F248),\"\",IF(F248=0,\"\",IF(ISNUMBER(F248),((K248*F248)/C248)*N248,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},0,null,null,0,"",null,{"$f":"IF(E249=0,\"Variabel pris\",IFERROR((HLOOKUP(E249,'Variable priser'!$C$6:$H$16,2)+(E249-HLOOKUP(E249,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E249,'Variable priser'!$C$6:$H$16,3))/E249*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F249=0,\"Variabel pris\",IFERROR((HLOOKUP(F249,'Variable priser'!$C$6:$H$16,2)+(F249-HLOOKUP(F249,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F249,'Variable priser'!$C$6:$H$16,3))/F249*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E249),\"\",IF(E249=0,\"\",IF(ISNUMBER(E249),((J249*E249)/C249)*N249,\"\")))","v":""},{"$f":"IF(ISBLANK(F249),\"\",IF(F249=0,\"\",IF(ISNUMBER(F249),((K249*F249)/C249)*N249,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,null,null,0,"",null,{"$f":"IF(E250=0,\"Variabel pris\",IFERROR((HLOOKUP(E250,'Variable priser'!$C$6:$H$16,4)+(E250-HLOOKUP(E250,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E250,'Variable priser'!$C$6:$H$16,5))/E250*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F250=0,\"Variabel pris\",IFERROR((HLOOKUP(F250,'Variable priser'!$C$6:$H$16,4)+(F250-HLOOKUP(F250,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F250,'Variable priser'!$C$6:$H$16,5))/F250*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,null,null,0,"",null,{"$f":"IF(E251=0,\"Variabel pris\",IFERROR((HLOOKUP(E251,'Variable priser'!$C$6:$H$16,4)+(E251-HLOOKUP(E251,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E251,'Variable priser'!$C$6:$H$16,5))/E251*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F251=0,\"Variabel pris\",IFERROR((HLOOKUP(F251,'Variable priser'!$C$6:$H$16,4)+(F251-HLOOKUP(F251,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F251,'Variable priser'!$C$6:$H$16,5))/F251*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,null,null,0,"",null,{"$f":"IF(E252=0,\"Variabel pris\",IFERROR((HLOOKUP(E252,'Variable priser'!$C$6:$H$16,6)+(E252-HLOOKUP(E252,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E252,'Variable priser'!$C$6:$H$16,7))/E252*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F252=0,\"Variabel pris\",IFERROR((HLOOKUP(F252,'Variable priser'!$C$6:$H$16,6)+(F252-HLOOKUP(F252,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F252,'Variable priser'!$C$6:$H$16,7))/F252*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,null,null,0,"",null,{"$f":"IF(E253=0,\"Variabel pris\",IFERROR((HLOOKUP(E253,'Variable priser'!$C$6:$H$16,6)+(E253-HLOOKUP(E253,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E253,'Variable priser'!$C$6:$H$16,7))/E253*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F253=0,\"Variabel pris\",IFERROR((HLOOKUP(F253,'Variable priser'!$C$6:$H$16,6)+(F253-HLOOKUP(F253,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F253,'Variable priser'!$C$6:$H$16,7))/F253*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,null,null,0,"",null,{"$f":"IF(E254=0,\"Variabel pris\",IFERROR((HLOOKUP(E254,'Variable priser'!$C$6:$H$18,12)+(E254-HLOOKUP(E254,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E254,'Variable priser'!$C$6:$H$18,13))/E254*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F254=0,\"Variabel pris\",IFERROR((HLOOKUP(F254,'Variable priser'!$C$6:$H$18,12)+(F254-HLOOKUP(F254,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F254,'Variable priser'!$C$6:$H$18,13))/F254*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,null,null,0,"",null,{"$f":"IF(E255=0,\"Variabel pris\",IFERROR((HLOOKUP(E255,'Variable priser'!$C$6:$H$18,12)+(E255-HLOOKUP(E255,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E255,'Variable priser'!$C$6:$H$18,13))/E255*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F255=0,\"Variabel pris\",IFERROR((HLOOKUP(F255,'Variable priser'!$C$6:$H$18,12)+(F255-HLOOKUP(F255,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F255,'Variable priser'!$C$6:$H$18,13))/F255*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,null,null,0,"",null,{"$f":"IF(E256=0,\"Variabel pris\",IFERROR((HLOOKUP(E256,'Variable priser'!$C$6:$H$16,8)+(E256-HLOOKUP(E256,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E256,'Variable priser'!$C$6:$H$16,9))/E256*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F256=0,\"Variabel pris\",IFERROR((HLOOKUP(F256,'Variable priser'!$C$6:$H$16,8)+(F256-HLOOKUP(F256,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F256,'Variable priser'!$C$6:$H$16,9))/F256*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,null,null,0,"",null,{"$f":"IF(E257=0,\"Variabel pris\",IFERROR((HLOOKUP(E257,'Variable priser'!$C$6:$H$16,10)+(E257-HLOOKUP(E257,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E257,'Variable priser'!$C$6:$H$16,11))/E257*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F257=0,\"Variabel pris\",IFERROR((HLOOKUP(F257,'Variable priser'!$C$6:$H$16,10)+(F257-HLOOKUP(F257,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F257,'Variable priser'!$C$6:$H$16,11))/F257*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,null,null,0,"",null,{"$f":"IF(E258=0,\"Variabel pris\",IFERROR((HLOOKUP(E258,'Variable priser'!$C$20:$G$24,3)+(E258-HLOOKUP(E258,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E258,'Variable priser'!$C$20:$G$24,4))/E258*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F258=0,\"Variabel pris\",IFERROR((HLOOKUP(F258,'Variable priser'!$C$20:$G$24,3)+(F258-HLOOKUP(F258,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F258,'Variable priser'!$C$20:$G$24,4))/F258*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,null,null,0,"",null,{"$f":"IF(E259=0,\"Variabel pris\",IFERROR((HLOOKUP(E259,'Variable priser'!$C$20:$G$25,5)+(E259-HLOOKUP(E259,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E259,'Variable priser'!$C$20:$G$25,6))/E259*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F259=0,\"Variabel pris\",IFERROR((HLOOKUP(F259,'Variable priser'!$C$20:$G$25,5)+(F259-HLOOKUP(F259,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F259,'Variable priser'!$C$20:$G$25,6))/F259*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,null,null,0,"",null,{"$f":"IF(E260=0,\"Variabel pris\",IFERROR((HLOOKUP(E260,'Variable priser'!$C$28:$G$38,9)+(E260-HLOOKUP(E260,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E260,'Variable priser'!$C$28:$G$38,10))/E260*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F260=0,\"Variabel pris\",IFERROR((HLOOKUP(F260,'Variable priser'!$C$28:$G$38,9)+(F260-HLOOKUP(F260,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F260,'Variable priser'!$C$28:$G$38,10))/F260*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,null,null,0,"",null,{"$f":"IF(E261=0,\"Variabel pris\",IFERROR((HLOOKUP(E261,'Variable priser'!$C$28:$G$38,9)+(E261-HLOOKUP(E261,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E261,'Variable priser'!$C$28:$G$38,10))/E261*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F261=0,\"Variabel pris\",IFERROR((HLOOKUP(F261,'Variable priser'!$C$28:$G$38,9)+(F261-HLOOKUP(F261,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F261,'Variable priser'!$C$28:$G$38,10))/F261*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},0,null,null,0,"",null,{"$f":"IF(E262=0,\"Variabel pris\",IFERROR((HLOOKUP(E262,'Variable priser'!$C$28:$G$38,6)+(E262-HLOOKUP(E262,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E262,'Variable priser'!$C$28:$G$38,7))/E262*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F262=0,\"Variabel pris\",IFERROR((HLOOKUP(F262,'Variable priser'!$C$28:$G$38,6)+(F262-HLOOKUP(F262,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F262,'Variable priser'!$C$28:$G$38,7))/F262*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},0,null,null,0,"",null,{"$f":"IF(E263=0,\"Variabel pris\",IFERROR((HLOOKUP(E263,'Variable priser'!$C$28:$G$38,6)+(E263-HLOOKUP(E263,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E263,'Variable priser'!$C$28:$G$38,7))/E263*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F263=0,\"Variabel pris\",IFERROR((HLOOKUP(F263,'Variable priser'!$C$28:$G$38,6)+(F263-HLOOKUP(F263,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F263,'Variable priser'!$C$28:$G$38,7))/F263*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,null,null,0,"",null,{"$f":"IF(E264=0,\"Variabel pris\",IFERROR((HLOOKUP(E264,'Variable priser'!$C$40:$H$42,2)+(E264-HLOOKUP(E264,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E264,'Variable priser'!$C$40:$H$42,3))/E264*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F264=0,\"Variabel pris\",IFERROR((HLOOKUP(F264,'Variable priser'!$C$40:$H$42,2)+(F264-HLOOKUP(F264,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F264,'Variable priser'!$C$40:$H$42,3))/F264*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,null,null,0,"",null,{"$f":"IF(E265=0,\"Variabel pris\",IFERROR((HLOOKUP(E265,'Variable priser'!$C$44:$H$46,2)+(E265-HLOOKUP(E265,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E265,'Variable priser'!$C$44:$H$46,3))/E265*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F265=0,\"Variabel pris\",IFERROR((HLOOKUP(F265,'Variable priser'!$C$44:$H$46,2)+(F265-HLOOKUP(F265,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F265,'Variable priser'!$C$44:$H$46,3))/F265*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},0,null,null,0,"",null,{"$f":"IF(E266=0,\"Variabel pris\",IFERROR((HLOOKUP(E266,'Variable priser'!$C$48:$H$50,2)+(E266-HLOOKUP(E266,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E266,'Variable priser'!$C$48:$H$50,3))/E266*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F266=0,\"Variabel pris\",IFERROR((HLOOKUP(F266,'Variable priser'!$C$48:$H$50,2)+(F266-HLOOKUP(F266,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F266,'Variable priser'!$C$48:$H$50,3))/F266*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,null,null,0,"",null,{"$f":"IF(E267=0,\"Variabel pris\",IFERROR((HLOOKUP(E267,'Variable priser'!$C$52:$H$54,2)+(E267-HLOOKUP(E267,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E267,'Variable priser'!$C$52:$H$54,3))/E267*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F267=0,\"Variabel pris\",IFERROR((HLOOKUP(F267,'Variable priser'!$C$52:$H$54,2)+(F267-HLOOKUP(F267,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F267,'Variable priser'!$C$52:$H$54,3))/F267*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},0,null,null,0,"",null,{"$f":"IF(E268=0,\"Variabel pris\",IFERROR((HLOOKUP(E268,'Variable priser'!$C$71:$H$73,2)+(E268-HLOOKUP(E268,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E268,'Variable priser'!$C$71:$H$73,3))/E268*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F268=0,\"Variabel pris\",IFERROR((HLOOKUP(F268,'Variable priser'!$C$71:$H$73,2)+(F268-HLOOKUP(F268,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F268,'Variable priser'!$C$71:$H$73,3))/F268*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},0,null,null,0,"",null,{"$f":"IF(E269=0,\"Variabel pris\",IFERROR((HLOOKUP(E269,'Variable priser'!$C$76:$J$78,2)+(E269-HLOOKUP(E269,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E269,'Variable priser'!$C$76:$J$78,3))/E269*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F269=0,\"Variabel pris\",IFERROR((HLOOKUP(F269,'Variable priser'!$C$76:$J$78,2)+(F269-HLOOKUP(F269,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F269,'Variable priser'!$C$76:$J$78,3))/F269*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,null,null,0,"",null,{"$f":"IF(E270=0,\"Variabel pris\",IFERROR((HLOOKUP(E270,'Variable priser'!$C$81:$J$83,2)+(E270-HLOOKUP(E270,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E270,'Variable priser'!$C$81:$J$83,3))/E270*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F270=0,\"Variabel pris\",IFERROR((HLOOKUP(F270,'Variable priser'!$C$81:$J$83,2)+(F270-HLOOKUP(F270,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F270,'Variable priser'!$C$81:$J$83,3))/F270*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,null,null,0,"",null,{"$f":"IF(E271=0,\"Variabel pris\",IFERROR((HLOOKUP(E271,'Variable priser'!$C$59:$H$61,2)+(E271-HLOOKUP(E271,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E271,'Variable priser'!$C$59:$H$61,3))/E271*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F271=0,\"Variabel pris\",IFERROR((HLOOKUP(F271,'Variable priser'!$C$59:$H$61,2)+(F271-HLOOKUP(F271,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F271,'Variable priser'!$C$59:$H$61,3))/F271*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,null,null,0,"",null,{"$f":"IF(E272=0,\"Variabel pris\",IFERROR((HLOOKUP(E272,'Variable priser'!$C$59:$H$64,5)+(E272-HLOOKUP(E272,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E272,'Variable priser'!$C$59:$H$64,6))/E272*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F272=0,\"Variabel pris\",IFERROR((HLOOKUP(F272,'Variable priser'!$C$59:$H$64,5)+(F272-HLOOKUP(F272,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F272,'Variable priser'!$C$59:$H$64,6))/F272*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,null,null,0,"",null,{"$f":"IF(E273=0,\"Variabel pris\",IFERROR((HLOOKUP(E273,'Variable priser'!$C$59:$H$67,8)+(E273-HLOOKUP(E273,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E273,'Variable priser'!$C$59:$H$67,9))/E273*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F273=0,\"Variabel pris\",IFERROR((HLOOKUP(F273,'Variable priser'!$C$59:$H$67,8)+(F273-HLOOKUP(F273,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F273,'Variable priser'!$C$59:$H$67,9))/F273*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,null,null,0,"",null,{"$f":"IF(E274=0,\"Variabel pris\",IFERROR((HLOOKUP(E274,'Variable priser'!$C$108:$E$110,2)+(E274-HLOOKUP(E274,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E274,'Variable priser'!$C$108:$E$110,3))/E274*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F274=0,\"Variabel pris\",IFERROR((HLOOKUP(F274,'Variable priser'!$C$108:$E$110,2)+(F274-HLOOKUP(F274,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F274,'Variable priser'!$C$108:$E$110,3))/F274*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,null,null,0,"",null,{"$f":"IF(E275=0,\"Variabel pris\",IFERROR((HLOOKUP(E275,'Variable priser'!$C$108:$E$110,2)+(E275-HLOOKUP(E275,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E275,'Variable priser'!$C$108:$E$110,3))/E275*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F275=0,\"Variabel pris\",IFERROR((HLOOKUP(F275,'Variable priser'!$C$108:$E$110,2)+(F275-HLOOKUP(F275,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F275,'Variable priser'!$C$108:$E$110,3))/F275*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,null,null,0,"",null,{"$f":"IF(E276=0,\"Variabel pris\",IFERROR((HLOOKUP(E276,'Variable priser'!$C$86:$H$88,2)+(E276-HLOOKUP(E276,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E276,'Variable priser'!$C$86:$H$88,3))/E276*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F276=0,\"Variabel pris\",IFERROR((HLOOKUP(F276,'Variable priser'!$C$86:$H$88,2)+(F276-HLOOKUP(F276,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F276,'Variable priser'!$C$86:$H$88,3))/F276*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},0,null,null,0,"",null,{"$f":"IF(E277=0,\"Variabel pris\",IFERROR((HLOOKUP(E277,'Variable priser'!$C$91:$J$95,4)+(E277-HLOOKUP(E277,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E277,'Variable priser'!$C$91:$J$95,5))/E277*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F277=0,\"Variabel pris\",IFERROR((HLOOKUP(F277,'Variable priser'!$C$91:$J$95,4)+(F277-HLOOKUP(F277,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F277,'Variable priser'!$C$91:$J$95,5))/F277*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},0,null,null,0,"",null,{"$f":"IF(E278=0,\"Variabel pris\",IFERROR((HLOOKUP(E278,'Variable priser'!$C$91:$J$98,7)+(E278-HLOOKUP(E278,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E278,'Variable priser'!$C$91:$J$98,8))/E278*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F278=0,\"Variabel pris\",IFERROR((HLOOKUP(F278,'Variable priser'!$C$91:$J$98,7)+(F278-HLOOKUP(F278,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F278,'Variable priser'!$C$91:$J$98,8))/F278*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Vandværk 8"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},0,null,null,{"$f":"IF($D280=\"\",IF($E280>0,\"Ny data\",IF($E280=\"\",\"\",0)),IF($D280=0,IF($E280=0,0,\"Ny data\"),($E280-$D280)/$D280))","v":0},{"$f":"IF($E280=\"\",IF($F280>0,\"Ny data\",IF($F280=\"\",\"\",0)),IF($E280=0,IF($F280=0,0,\"Ny data\"),($F280-$E280)/$E280))","v":""},null,{"$f":"IF(E280=0,\"Variabel pris\",IFERROR((HLOOKUP(E280,'Variable priser'!$C$6:$H$16,2)+(E280-HLOOKUP(E280,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E280,'Variable priser'!$C$6:$H$16,3))/E280*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F280=0,\"Variabel pris\",IFERROR((HLOOKUP(F280,'Variable priser'!$C$6:$H$16,2)+(F280-HLOOKUP(F280,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F280,'Variable priser'!$C$6:$H$16,3))/F280*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E280),\"\",IF(E280=0,\"\",IF(ISNUMBER(E280),((J280*E280)/C280)*N280,\"\")))","v":""},{"$f":"IF(ISBLANK(F280),\"\",IF(F280=0,\"\",IF(ISNUMBER(F280),((K280*F280)/C280)*N280,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},0,null,null,0,"",null,{"$f":"IF(E281=0,\"Variabel pris\",IFERROR((HLOOKUP(E281,'Variable priser'!$C$6:$H$16,2)+(E281-HLOOKUP(E281,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E281,'Variable priser'!$C$6:$H$16,3))/E281*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F281=0,\"Variabel pris\",IFERROR((HLOOKUP(F281,'Variable priser'!$C$6:$H$16,2)+(F281-HLOOKUP(F281,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F281,'Variable priser'!$C$6:$H$16,3))/F281*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E281),\"\",IF(E281=0,\"\",IF(ISNUMBER(E281),((J281*E281)/C281)*N281,\"\")))","v":""},{"$f":"IF(ISBLANK(F281),\"\",IF(F281=0,\"\",IF(ISNUMBER(F281),((K281*F281)/C281)*N281,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,null,null,0,"",null,{"$f":"IF(E282=0,\"Variabel pris\",IFERROR((HLOOKUP(E282,'Variable priser'!$C$6:$H$16,4)+(E282-HLOOKUP(E282,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E282,'Variable priser'!$C$6:$H$16,5))/E282*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F282=0,\"Variabel pris\",IFERROR((HLOOKUP(F282,'Variable priser'!$C$6:$H$16,4)+(F282-HLOOKUP(F282,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F282,'Variable priser'!$C$6:$H$16,5))/F282*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,null,null,0,"",null,{"$f":"IF(E283=0,\"Variabel pris\",IFERROR((HLOOKUP(E283,'Variable priser'!$C$6:$H$16,4)+(E283-HLOOKUP(E283,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E283,'Variable priser'!$C$6:$H$16,5))/E283*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F283=0,\"Variabel pris\",IFERROR((HLOOKUP(F283,'Variable priser'!$C$6:$H$16,4)+(F283-HLOOKUP(F283,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F283,'Variable priser'!$C$6:$H$16,5))/F283*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,null,null,0,"",null,{"$f":"IF(E284=0,\"Variabel pris\",IFERROR((HLOOKUP(E284,'Variable priser'!$C$6:$H$16,6)+(E284-HLOOKUP(E284,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E284,'Variable priser'!$C$6:$H$16,7))/E284*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F284=0,\"Variabel pris\",IFERROR((HLOOKUP(F284,'Variable priser'!$C$6:$H$16,6)+(F284-HLOOKUP(F284,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F284,'Variable priser'!$C$6:$H$16,7))/F284*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,null,null,0,"",null,{"$f":"IF(E285=0,\"Variabel pris\",IFERROR((HLOOKUP(E285,'Variable priser'!$C$6:$H$16,6)+(E285-HLOOKUP(E285,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E285,'Variable priser'!$C$6:$H$16,7))/E285*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F285=0,\"Variabel pris\",IFERROR((HLOOKUP(F285,'Variable priser'!$C$6:$H$16,6)+(F285-HLOOKUP(F285,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F285,'Variable priser'!$C$6:$H$16,7))/F285*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,null,null,0,"",null,{"$f":"IF(E286=0,\"Variabel pris\",IFERROR((HLOOKUP(E286,'Variable priser'!$C$6:$H$18,12)+(E286-HLOOKUP(E286,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E286,'Variable priser'!$C$6:$H$18,13))/E286*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F286=0,\"Variabel pris\",IFERROR((HLOOKUP(F286,'Variable priser'!$C$6:$H$18,12)+(F286-HLOOKUP(F286,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F286,'Variable priser'!$C$6:$H$18,13))/F286*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,null,null,0,"",null,{"$f":"IF(E287=0,\"Variabel pris\",IFERROR((HLOOKUP(E287,'Variable priser'!$C$6:$H$18,12)+(E287-HLOOKUP(E287,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E287,'Variable priser'!$C$6:$H$18,13))/E287*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F287=0,\"Variabel pris\",IFERROR((HLOOKUP(F287,'Variable priser'!$C$6:$H$18,12)+(F287-HLOOKUP(F287,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F287,'Variable priser'!$C$6:$H$18,13))/F287*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,null,null,0,"",null,{"$f":"IF(E288=0,\"Variabel pris\",IFERROR((HLOOKUP(E288,'Variable priser'!$C$6:$H$16,8)+(E288-HLOOKUP(E288,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E288,'Variable priser'!$C$6:$H$16,9))/E288*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F288=0,\"Variabel pris\",IFERROR((HLOOKUP(F288,'Variable priser'!$C$6:$H$16,8)+(F288-HLOOKUP(F288,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F288,'Variable priser'!$C$6:$H$16,9))/F288*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,null,null,0,"",null,{"$f":"IF(E289=0,\"Variabel pris\",IFERROR((HLOOKUP(E289,'Variable priser'!$C$6:$H$16,10)+(E289-HLOOKUP(E289,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E289,'Variable priser'!$C$6:$H$16,11))/E289*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F289=0,\"Variabel pris\",IFERROR((HLOOKUP(F289,'Variable priser'!$C$6:$H$16,10)+(F289-HLOOKUP(F289,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F289,'Variable priser'!$C$6:$H$16,11))/F289*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,null,null,0,"",null,{"$f":"IF(E290=0,\"Variabel pris\",IFERROR((HLOOKUP(E290,'Variable priser'!$C$20:$G$24,3)+(E290-HLOOKUP(E290,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E290,'Variable priser'!$C$20:$G$24,4))/E290*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F290=0,\"Variabel pris\",IFERROR((HLOOKUP(F290,'Variable priser'!$C$20:$G$24,3)+(F290-HLOOKUP(F290,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F290,'Variable priser'!$C$20:$G$24,4))/F290*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,null,null,0,"",null,{"$f":"IF(E291=0,\"Variabel pris\",IFERROR((HLOOKUP(E291,'Variable priser'!$C$20:$G$25,5)+(E291-HLOOKUP(E291,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E291,'Variable priser'!$C$20:$G$25,6))/E291*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F291=0,\"Variabel pris\",IFERROR((HLOOKUP(F291,'Variable priser'!$C$20:$G$25,5)+(F291-HLOOKUP(F291,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F291,'Variable priser'!$C$20:$G$25,6))/F291*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,null,null,0,"",null,{"$f":"IF(E292=0,\"Variabel pris\",IFERROR((HLOOKUP(E292,'Variable priser'!$C$28:$G$38,9)+(E292-HLOOKUP(E292,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E292,'Variable priser'!$C$28:$G$38,10))/E292*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F292=0,\"Variabel pris\",IFERROR((HLOOKUP(F292,'Variable priser'!$C$28:$G$38,9)+(F292-HLOOKUP(F292,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F292,'Variable priser'!$C$28:$G$38,10))/F292*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,null,null,0,"",null,{"$f":"IF(E293=0,\"Variabel pris\",IFERROR((HLOOKUP(E293,'Variable priser'!$C$28:$G$38,9)+(E293-HLOOKUP(E293,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E293,'Variable priser'!$C$28:$G$38,10))/E293*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F293=0,\"Variabel pris\",IFERROR((HLOOKUP(F293,'Variable priser'!$C$28:$G$38,9)+(F293-HLOOKUP(F293,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F293,'Variable priser'!$C$28:$G$38,10))/F293*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},0,null,null,0,"",null,{"$f":"IF(E294=0,\"Variabel pris\",IFERROR((HLOOKUP(E294,'Variable priser'!$C$28:$G$38,6)+(E294-HLOOKUP(E294,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E294,'Variable priser'!$C$28:$G$38,7))/E294*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F294=0,\"Variabel pris\",IFERROR((HLOOKUP(F294,'Variable priser'!$C$28:$G$38,6)+(F294-HLOOKUP(F294,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F294,'Variable priser'!$C$28:$G$38,7))/F294*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},0,null,null,0,"",null,{"$f":"IF(E295=0,\"Variabel pris\",IFERROR((HLOOKUP(E295,'Variable priser'!$C$28:$G$38,6)+(E295-HLOOKUP(E295,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E295,'Variable priser'!$C$28:$G$38,7))/E295*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F295=0,\"Variabel pris\",IFERROR((HLOOKUP(F295,'Variable priser'!$C$28:$G$38,6)+(F295-HLOOKUP(F295,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F295,'Variable priser'!$C$28:$G$38,7))/F295*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,null,null,0,"",null,{"$f":"IF(E296=0,\"Variabel pris\",IFERROR((HLOOKUP(E296,'Variable priser'!$C$40:$H$42,2)+(E296-HLOOKUP(E296,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E296,'Variable priser'!$C$40:$H$42,3))/E296*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F296=0,\"Variabel pris\",IFERROR((HLOOKUP(F296,'Variable priser'!$C$40:$H$42,2)+(F296-HLOOKUP(F296,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F296,'Variable priser'!$C$40:$H$42,3))/F296*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,null,null,0,"",null,{"$f":"IF(E297=0,\"Variabel pris\",IFERROR((HLOOKUP(E297,'Variable priser'!$C$44:$H$46,2)+(E297-HLOOKUP(E297,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E297,'Variable priser'!$C$44:$H$46,3))/E297*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F297=0,\"Variabel pris\",IFERROR((HLOOKUP(F297,'Variable priser'!$C$44:$H$46,2)+(F297-HLOOKUP(F297,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F297,'Variable priser'!$C$44:$H$46,3))/F297*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},0,null,null,0,"",null,{"$f":"IF(E298=0,\"Variabel pris\",IFERROR((HLOOKUP(E298,'Variable priser'!$C$48:$H$50,2)+(E298-HLOOKUP(E298,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E298,'Variable priser'!$C$48:$H$50,3))/E298*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F298=0,\"Variabel pris\",IFERROR((HLOOKUP(F298,'Variable priser'!$C$48:$H$50,2)+(F298-HLOOKUP(F298,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F298,'Variable priser'!$C$48:$H$50,3))/F298*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,null,null,0,"",null,{"$f":"IF(E299=0,\"Variabel pris\",IFERROR((HLOOKUP(E299,'Variable priser'!$C$52:$H$54,2)+(E299-HLOOKUP(E299,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E299,'Variable priser'!$C$52:$H$54,3))/E299*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F299=0,\"Variabel pris\",IFERROR((HLOOKUP(F299,'Variable priser'!$C$52:$H$54,2)+(F299-HLOOKUP(F299,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F299,'Variable priser'!$C$52:$H$54,3))/F299*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},0,null,null,0,"",null,{"$f":"IF(E300=0,\"Variabel pris\",IFERROR((HLOOKUP(E300,'Variable priser'!$C$71:$H$73,2)+(E300-HLOOKUP(E300,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E300,'Variable priser'!$C$71:$H$73,3))/E300*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F300=0,\"Variabel pris\",IFERROR((HLOOKUP(F300,'Variable priser'!$C$71:$H$73,2)+(F300-HLOOKUP(F300,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F300,'Variable priser'!$C$71:$H$73,3))/F300*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},0,null,null,0,"",null,{"$f":"IF(E301=0,\"Variabel pris\",IFERROR((HLOOKUP(E301,'Variable priser'!$C$76:$J$78,2)+(E301-HLOOKUP(E301,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E301,'Variable priser'!$C$76:$J$78,3))/E301*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F301=0,\"Variabel pris\",IFERROR((HLOOKUP(F301,'Variable priser'!$C$76:$J$78,2)+(F301-HLOOKUP(F301,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F301,'Variable priser'!$C$76:$J$78,3))/F301*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,null,null,0,"",null,{"$f":"IF(E302=0,\"Variabel pris\",IFERROR((HLOOKUP(E302,'Variable priser'!$C$81:$J$83,2)+(E302-HLOOKUP(E302,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E302,'Variable priser'!$C$81:$J$83,3))/E302*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F302=0,\"Variabel pris\",IFERROR((HLOOKUP(F302,'Variable priser'!$C$81:$J$83,2)+(F302-HLOOKUP(F302,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F302,'Variable priser'!$C$81:$J$83,3))/F302*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,null,null,0,"",null,{"$f":"IF(E303=0,\"Variabel pris\",IFERROR((HLOOKUP(E303,'Variable priser'!$C$59:$H$61,2)+(E303-HLOOKUP(E303,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E303,'Variable priser'!$C$59:$H$61,3))/E303*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F303=0,\"Variabel pris\",IFERROR((HLOOKUP(F303,'Variable priser'!$C$59:$H$61,2)+(F303-HLOOKUP(F303,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F303,'Variable priser'!$C$59:$H$61,3))/F303*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,null,null,0,"",null,{"$f":"IF(E304=0,\"Variabel pris\",IFERROR((HLOOKUP(E304,'Variable priser'!$C$59:$H$64,5)+(E304-HLOOKUP(E304,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E304,'Variable priser'!$C$59:$H$64,6))/E304*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F304=0,\"Variabel pris\",IFERROR((HLOOKUP(F304,'Variable priser'!$C$59:$H$64,5)+(F304-HLOOKUP(F304,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F304,'Variable priser'!$C$59:$H$64,6))/F304*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,null,null,0,"",null,{"$f":"IF(E305=0,\"Variabel pris\",IFERROR((HLOOKUP(E305,'Variable priser'!$C$59:$H$67,8)+(E305-HLOOKUP(E305,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E305,'Variable priser'!$C$59:$H$67,9))/E305*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F305=0,\"Variabel pris\",IFERROR((HLOOKUP(F305,'Variable priser'!$C$59:$H$67,8)+(F305-HLOOKUP(F305,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F305,'Variable priser'!$C$59:$H$67,9))/F305*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,null,null,0,"",null,{"$f":"IF(E306=0,\"Variabel pris\",IFERROR((HLOOKUP(E306,'Variable priser'!$C$108:$E$110,2)+(E306-HLOOKUP(E306,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E306,'Variable priser'!$C$108:$E$110,3))/E306*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F306=0,\"Variabel pris\",IFERROR((HLOOKUP(F306,'Variable priser'!$C$108:$E$110,2)+(F306-HLOOKUP(F306,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F306,'Variable priser'!$C$108:$E$110,3))/F306*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,null,null,0,"",null,{"$f":"IF(E307=0,\"Variabel pris\",IFERROR((HLOOKUP(E307,'Variable priser'!$C$108:$E$110,2)+(E307-HLOOKUP(E307,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E307,'Variable priser'!$C$108:$E$110,3))/E307*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F307=0,\"Variabel pris\",IFERROR((HLOOKUP(F307,'Variable priser'!$C$108:$E$110,2)+(F307-HLOOKUP(F307,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F307,'Variable priser'!$C$108:$E$110,3))/F307*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,null,null,0,"",null,{"$f":"IF(E308=0,\"Variabel pris\",IFERROR((HLOOKUP(E308,'Variable priser'!$C$86:$H$88,2)+(E308-HLOOKUP(E308,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E308,'Variable priser'!$C$86:$H$88,3))/E308*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F308=0,\"Variabel pris\",IFERROR((HLOOKUP(F308,'Variable priser'!$C$86:$H$88,2)+(F308-HLOOKUP(F308,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F308,'Variable priser'!$C$86:$H$88,3))/F308*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},0,null,null,0,"",null,{"$f":"IF(E309=0,\"Variabel pris\",IFERROR((HLOOKUP(E309,'Variable priser'!$C$91:$J$95,4)+(E309-HLOOKUP(E309,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E309,'Variable priser'!$C$91:$J$95,5))/E309*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F309=0,\"Variabel pris\",IFERROR((HLOOKUP(F309,'Variable priser'!$C$91:$J$95,4)+(F309-HLOOKUP(F309,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F309,'Variable priser'!$C$91:$J$95,5))/F309*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},0,null,null,0,"",null,{"$f":"IF(E310=0,\"Variabel pris\",IFERROR((HLOOKUP(E310,'Variable priser'!$C$91:$J$98,7)+(E310-HLOOKUP(E310,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E310,'Variable priser'!$C$91:$J$98,8))/E310*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F310=0,\"Variabel pris\",IFERROR((HLOOKUP(F310,'Variable priser'!$C$91:$J$98,7)+(F310-HLOOKUP(F310,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F310,'Variable priser'!$C$91:$J$98,8))/F310*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Vandværk 9"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},0,null,null,{"$f":"IF($D312=\"\",IF($E312>0,\"Ny data\",IF($E312=\"\",\"\",0)),IF($D312=0,IF($E312=0,0,\"Ny data\"),($E312-$D312)/$D312))","v":0},{"$f":"IF($E312=\"\",IF($F312>0,\"Ny data\",IF($F312=\"\",\"\",0)),IF($E312=0,IF($F312=0,0,\"Ny data\"),($F312-$E312)/$E312))","v":""},null,{"$f":"IF(E312=0,\"Variabel pris\",IFERROR((HLOOKUP(E312,'Variable priser'!$C$6:$H$16,2)+(E312-HLOOKUP(E312,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E312,'Variable priser'!$C$6:$H$16,3))/E312*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F312=0,\"Variabel pris\",IFERROR((HLOOKUP(F312,'Variable priser'!$C$6:$H$16,2)+(F312-HLOOKUP(F312,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F312,'Variable priser'!$C$6:$H$16,3))/F312*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E312),\"\",IF(E312=0,\"\",IF(ISNUMBER(E312),((J312*E312)/C312)*N312,\"\")))","v":""},{"$f":"IF(ISBLANK(F312),\"\",IF(F312=0,\"\",IF(ISNUMBER(F312),((K312*F312)/C312)*N312,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},0,null,null,0,"",null,{"$f":"IF(E313=0,\"Variabel pris\",IFERROR((HLOOKUP(E313,'Variable priser'!$C$6:$H$16,2)+(E313-HLOOKUP(E313,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E313,'Variable priser'!$C$6:$H$16,3))/E313*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F313=0,\"Variabel pris\",IFERROR((HLOOKUP(F313,'Variable priser'!$C$6:$H$16,2)+(F313-HLOOKUP(F313,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F313,'Variable priser'!$C$6:$H$16,3))/F313*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E313),\"\",IF(E313=0,\"\",IF(ISNUMBER(E313),((J313*E313)/C313)*N313,\"\")))","v":""},{"$f":"IF(ISBLANK(F313),\"\",IF(F313=0,\"\",IF(ISNUMBER(F313),((K313*F313)/C313)*N313,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,null,null,0,"",null,{"$f":"IF(E314=0,\"Variabel pris\",IFERROR((HLOOKUP(E314,'Variable priser'!$C$6:$H$16,4)+(E314-HLOOKUP(E314,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E314,'Variable priser'!$C$6:$H$16,5))/E314*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F314=0,\"Variabel pris\",IFERROR((HLOOKUP(F314,'Variable priser'!$C$6:$H$16,4)+(F314-HLOOKUP(F314,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F314,'Variable priser'!$C$6:$H$16,5))/F314*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,null,null,0,"",null,{"$f":"IF(E315=0,\"Variabel pris\",IFERROR((HLOOKUP(E315,'Variable priser'!$C$6:$H$16,4)+(E315-HLOOKUP(E315,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E315,'Variable priser'!$C$6:$H$16,5))/E315*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F315=0,\"Variabel pris\",IFERROR((HLOOKUP(F315,'Variable priser'!$C$6:$H$16,4)+(F315-HLOOKUP(F315,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F315,'Variable priser'!$C$6:$H$16,5))/F315*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,null,null,0,"",null,{"$f":"IF(E316=0,\"Variabel pris\",IFERROR((HLOOKUP(E316,'Variable priser'!$C$6:$H$16,6)+(E316-HLOOKUP(E316,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E316,'Variable priser'!$C$6:$H$16,7))/E316*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F316=0,\"Variabel pris\",IFERROR((HLOOKUP(F316,'Variable priser'!$C$6:$H$16,6)+(F316-HLOOKUP(F316,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F316,'Variable priser'!$C$6:$H$16,7))/F316*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,null,null,0,"",null,{"$f":"IF(E317=0,\"Variabel pris\",IFERROR((HLOOKUP(E317,'Variable priser'!$C$6:$H$16,6)+(E317-HLOOKUP(E317,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E317,'Variable priser'!$C$6:$H$16,7))/E317*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F317=0,\"Variabel pris\",IFERROR((HLOOKUP(F317,'Variable priser'!$C$6:$H$16,6)+(F317-HLOOKUP(F317,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F317,'Variable priser'!$C$6:$H$16,7))/F317*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,null,null,0,"",null,{"$f":"IF(E318=0,\"Variabel pris\",IFERROR((HLOOKUP(E318,'Variable priser'!$C$6:$H$18,12)+(E318-HLOOKUP(E318,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E318,'Variable priser'!$C$6:$H$18,13))/E318*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F318=0,\"Variabel pris\",IFERROR((HLOOKUP(F318,'Variable priser'!$C$6:$H$18,12)+(F318-HLOOKUP(F318,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F318,'Variable priser'!$C$6:$H$18,13))/F318*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,null,null,0,"",null,{"$f":"IF(E319=0,\"Variabel pris\",IFERROR((HLOOKUP(E319,'Variable priser'!$C$6:$H$18,12)+(E319-HLOOKUP(E319,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E319,'Variable priser'!$C$6:$H$18,13))/E319*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F319=0,\"Variabel pris\",IFERROR((HLOOKUP(F319,'Variable priser'!$C$6:$H$18,12)+(F319-HLOOKUP(F319,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F319,'Variable priser'!$C$6:$H$18,13))/F319*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,null,null,0,"",null,{"$f":"IF(E320=0,\"Variabel pris\",IFERROR((HLOOKUP(E320,'Variable priser'!$C$6:$H$16,8)+(E320-HLOOKUP(E320,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E320,'Variable priser'!$C$6:$H$16,9))/E320*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F320=0,\"Variabel pris\",IFERROR((HLOOKUP(F320,'Variable priser'!$C$6:$H$16,8)+(F320-HLOOKUP(F320,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F320,'Variable priser'!$C$6:$H$16,9))/F320*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,null,null,0,"",null,{"$f":"IF(E321=0,\"Variabel pris\",IFERROR((HLOOKUP(E321,'Variable priser'!$C$6:$H$16,10)+(E321-HLOOKUP(E321,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E321,'Variable priser'!$C$6:$H$16,11))/E321*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F321=0,\"Variabel pris\",IFERROR((HLOOKUP(F321,'Variable priser'!$C$6:$H$16,10)+(F321-HLOOKUP(F321,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F321,'Variable priser'!$C$6:$H$16,11))/F321*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,null,null,0,"",null,{"$f":"IF(E322=0,\"Variabel pris\",IFERROR((HLOOKUP(E322,'Variable priser'!$C$20:$G$24,3)+(E322-HLOOKUP(E322,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E322,'Variable priser'!$C$20:$G$24,4))/E322*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F322=0,\"Variabel pris\",IFERROR((HLOOKUP(F322,'Variable priser'!$C$20:$G$24,3)+(F322-HLOOKUP(F322,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F322,'Variable priser'!$C$20:$G$24,4))/F322*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,null,null,0,"",null,{"$f":"IF(E323=0,\"Variabel pris\",IFERROR((HLOOKUP(E323,'Variable priser'!$C$20:$G$25,5)+(E323-HLOOKUP(E323,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E323,'Variable priser'!$C$20:$G$25,6))/E323*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F323=0,\"Variabel pris\",IFERROR((HLOOKUP(F323,'Variable priser'!$C$20:$G$25,5)+(F323-HLOOKUP(F323,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F323,'Variable priser'!$C$20:$G$25,6))/F323*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,null,null,0,"",null,{"$f":"IF(E324=0,\"Variabel pris\",IFERROR((HLOOKUP(E324,'Variable priser'!$C$28:$G$38,9)+(E324-HLOOKUP(E324,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E324,'Variable priser'!$C$28:$G$38,10))/E324*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F324=0,\"Variabel pris\",IFERROR((HLOOKUP(F324,'Variable priser'!$C$28:$G$38,9)+(F324-HLOOKUP(F324,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F324,'Variable priser'!$C$28:$G$38,10))/F324*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,null,null,0,"",null,{"$f":"IF(E325=0,\"Variabel pris\",IFERROR((HLOOKUP(E325,'Variable priser'!$C$28:$G$38,9)+(E325-HLOOKUP(E325,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E325,'Variable priser'!$C$28:$G$38,10))/E325*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F325=0,\"Variabel pris\",IFERROR((HLOOKUP(F325,'Variable priser'!$C$28:$G$38,9)+(F325-HLOOKUP(F325,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F325,'Variable priser'!$C$28:$G$38,10))/F325*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},0,null,null,0,"",null,{"$f":"IF(E326=0,\"Variabel pris\",IFERROR((HLOOKUP(E326,'Variable priser'!$C$28:$G$38,6)+(E326-HLOOKUP(E326,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E326,'Variable priser'!$C$28:$G$38,7))/E326*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F326=0,\"Variabel pris\",IFERROR((HLOOKUP(F326,'Variable priser'!$C$28:$G$38,6)+(F326-HLOOKUP(F326,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F326,'Variable priser'!$C$28:$G$38,7))/F326*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},0,null,null,0,"",null,{"$f":"IF(E327=0,\"Variabel pris\",IFERROR((HLOOKUP(E327,'Variable priser'!$C$28:$G$38,6)+(E327-HLOOKUP(E327,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E327,'Variable priser'!$C$28:$G$38,7))/E327*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F327=0,\"Variabel pris\",IFERROR((HLOOKUP(F327,'Variable priser'!$C$28:$G$38,6)+(F327-HLOOKUP(F327,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F327,'Variable priser'!$C$28:$G$38,7))/F327*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,null,null,0,"",null,{"$f":"IF(E328=0,\"Variabel pris\",IFERROR((HLOOKUP(E328,'Variable priser'!$C$40:$H$42,2)+(E328-HLOOKUP(E328,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E328,'Variable priser'!$C$40:$H$42,3))/E328*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F328=0,\"Variabel pris\",IFERROR((HLOOKUP(F328,'Variable priser'!$C$40:$H$42,2)+(F328-HLOOKUP(F328,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F328,'Variable priser'!$C$40:$H$42,3))/F328*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,null,null,0,"",null,{"$f":"IF(E329=0,\"Variabel pris\",IFERROR((HLOOKUP(E329,'Variable priser'!$C$44:$H$46,2)+(E329-HLOOKUP(E329,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E329,'Variable priser'!$C$44:$H$46,3))/E329*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F329=0,\"Variabel pris\",IFERROR((HLOOKUP(F329,'Variable priser'!$C$44:$H$46,2)+(F329-HLOOKUP(F329,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F329,'Variable priser'!$C$44:$H$46,3))/F329*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},0,null,null,0,"",null,{"$f":"IF(E330=0,\"Variabel pris\",IFERROR((HLOOKUP(E330,'Variable priser'!$C$48:$H$50,2)+(E330-HLOOKUP(E330,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E330,'Variable priser'!$C$48:$H$50,3))/E330*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F330=0,\"Variabel pris\",IFERROR((HLOOKUP(F330,'Variable priser'!$C$48:$H$50,2)+(F330-HLOOKUP(F330,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F330,'Variable priser'!$C$48:$H$50,3))/F330*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,null,null,0,"",null,{"$f":"IF(E331=0,\"Variabel pris\",IFERROR((HLOOKUP(E331,'Variable priser'!$C$52:$H$54,2)+(E331-HLOOKUP(E331,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E331,'Variable priser'!$C$52:$H$54,3))/E331*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F331=0,\"Variabel pris\",IFERROR((HLOOKUP(F331,'Variable priser'!$C$52:$H$54,2)+(F331-HLOOKUP(F331,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F331,'Variable priser'!$C$52:$H$54,3))/F331*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},0,null,null,0,"",null,{"$f":"IF(E332=0,\"Variabel pris\",IFERROR((HLOOKUP(E332,'Variable priser'!$C$71:$H$73,2)+(E332-HLOOKUP(E332,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E332,'Variable priser'!$C$71:$H$73,3))/E332*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F332=0,\"Variabel pris\",IFERROR((HLOOKUP(F332,'Variable priser'!$C$71:$H$73,2)+(F332-HLOOKUP(F332,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F332,'Variable priser'!$C$71:$H$73,3))/F332*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},0,null,null,0,"",null,{"$f":"IF(E333=0,\"Variabel pris\",IFERROR((HLOOKUP(E333,'Variable priser'!$C$76:$J$78,2)+(E333-HLOOKUP(E333,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E333,'Variable priser'!$C$76:$J$78,3))/E333*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F333=0,\"Variabel pris\",IFERROR((HLOOKUP(F333,'Variable priser'!$C$76:$J$78,2)+(F333-HLOOKUP(F333,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F333,'Variable priser'!$C$76:$J$78,3))/F333*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,null,null,0,"",null,{"$f":"IF(E334=0,\"Variabel pris\",IFERROR((HLOOKUP(E334,'Variable priser'!$C$81:$J$83,2)+(E334-HLOOKUP(E334,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E334,'Variable priser'!$C$81:$J$83,3))/E334*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F334=0,\"Variabel pris\",IFERROR((HLOOKUP(F334,'Variable priser'!$C$81:$J$83,2)+(F334-HLOOKUP(F334,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F334,'Variable priser'!$C$81:$J$83,3))/F334*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,null,null,0,"",null,{"$f":"IF(E335=0,\"Variabel pris\",IFERROR((HLOOKUP(E335,'Variable priser'!$C$59:$H$61,2)+(E335-HLOOKUP(E335,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E335,'Variable priser'!$C$59:$H$61,3))/E335*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F335=0,\"Variabel pris\",IFERROR((HLOOKUP(F335,'Variable priser'!$C$59:$H$61,2)+(F335-HLOOKUP(F335,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F335,'Variable priser'!$C$59:$H$61,3))/F335*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,null,null,0,"",null,{"$f":"IF(E336=0,\"Variabel pris\",IFERROR((HLOOKUP(E336,'Variable priser'!$C$59:$H$64,5)+(E336-HLOOKUP(E336,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E336,'Variable priser'!$C$59:$H$64,6))/E336*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F336=0,\"Variabel pris\",IFERROR((HLOOKUP(F336,'Variable priser'!$C$59:$H$64,5)+(F336-HLOOKUP(F336,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F336,'Variable priser'!$C$59:$H$64,6))/F336*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,null,null,0,"",null,{"$f":"IF(E337=0,\"Variabel pris\",IFERROR((HLOOKUP(E337,'Variable priser'!$C$59:$H$67,8)+(E337-HLOOKUP(E337,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E337,'Variable priser'!$C$59:$H$67,9))/E337*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F337=0,\"Variabel pris\",IFERROR((HLOOKUP(F337,'Variable priser'!$C$59:$H$67,8)+(F337-HLOOKUP(F337,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F337,'Variable priser'!$C$59:$H$67,9))/F337*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,null,null,0,"",null,{"$f":"IF(E338=0,\"Variabel pris\",IFERROR((HLOOKUP(E338,'Variable priser'!$C$108:$E$110,2)+(E338-HLOOKUP(E338,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E338,'Variable priser'!$C$108:$E$110,3))/E338*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F338=0,\"Variabel pris\",IFERROR((HLOOKUP(F338,'Variable priser'!$C$108:$E$110,2)+(F338-HLOOKUP(F338,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F338,'Variable priser'!$C$108:$E$110,3))/F338*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,null,null,0,"",null,{"$f":"IF(E339=0,\"Variabel pris\",IFERROR((HLOOKUP(E339,'Variable priser'!$C$108:$E$110,2)+(E339-HLOOKUP(E339,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E339,'Variable priser'!$C$108:$E$110,3))/E339*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F339=0,\"Variabel pris\",IFERROR((HLOOKUP(F339,'Variable priser'!$C$108:$E$110,2)+(F339-HLOOKUP(F339,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F339,'Variable priser'!$C$108:$E$110,3))/F339*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,null,null,0,"",null,{"$f":"IF(E340=0,\"Variabel pris\",IFERROR((HLOOKUP(E340,'Variable priser'!$C$86:$H$88,2)+(E340-HLOOKUP(E340,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E340,'Variable priser'!$C$86:$H$88,3))/E340*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F340=0,\"Variabel pris\",IFERROR((HLOOKUP(F340,'Variable priser'!$C$86:$H$88,2)+(F340-HLOOKUP(F340,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F340,'Variable priser'!$C$86:$H$88,3))/F340*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},0,null,null,0,"",null,{"$f":"IF(E341=0,\"Variabel pris\",IFERROR((HLOOKUP(E341,'Variable priser'!$C$91:$J$95,4)+(E341-HLOOKUP(E341,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E341,'Variable priser'!$C$91:$J$95,5))/E341*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F341=0,\"Variabel pris\",IFERROR((HLOOKUP(F341,'Variable priser'!$C$91:$J$95,4)+(F341-HLOOKUP(F341,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F341,'Variable priser'!$C$91:$J$95,5))/F341*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},0,null,null,0,"",null,{"$f":"IF(E342=0,\"Variabel pris\",IFERROR((HLOOKUP(E342,'Variable priser'!$C$91:$J$98,7)+(E342-HLOOKUP(E342,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E342,'Variable priser'!$C$91:$J$98,8))/E342*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F342=0,\"Variabel pris\",IFERROR((HLOOKUP(F342,'Variable priser'!$C$91:$J$98,7)+(F342-HLOOKUP(F342,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F342,'Variable priser'!$C$91:$J$98,8))/F342*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Vandværk 10"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},600,600,600,{"$f":"IF($D344=\"\",IF($E344>0,\"Ny data\",IF($E344=\"\",\"\",0)),IF($D344=0,IF($E344=0,0,\"Ny data\"),($E344-$D344)/$D344))","v":0},{"$f":"IF($E344=\"\",IF($F344>0,\"Ny data\",IF($F344=\"\",\"\",0)),IF($E344=0,IF($F344=0,0,\"Ny data\"),($F344-$E344)/$E344))","v":0},"Nordre",{"$f":"IF(E344=0,\"Variabel pris\",IFERROR((HLOOKUP(E344,'Variable priser'!$C$6:$H$16,2)+(E344-HLOOKUP(E344,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E344,'Variable priser'!$C$6:$H$16,3))/E344*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2047.0098133333333},{"$f":"IF(F344=0,\"Variabel pris\",IFERROR((HLOOKUP(F344,'Variable priser'!$C$6:$H$16,2)+(F344-HLOOKUP(F344,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F344,'Variable priser'!$C$6:$H$16,3))/F344*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2047.0098133333333},{"$f":"IF(ISBLANK(E344),\"\",IF(E344=0,\"\",IF(ISNUMBER(E344),((J344*E344)/C344)*N344,\"\")))","v":24564.117760000001},{"$f":"IF(ISBLANK(F344),\"\",IF(F344=0,\"\",IF(ISNUMBER(F344),((K344*F344)/C344)*N344,\"\")))","v":24564.117760000001},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},600,600,600,0,0,"GGJ",{"$f":"IF(E345=0,\"Variabel pris\",IFERROR((HLOOKUP(E345,'Variable priser'!$C$6:$H$16,2)+(E345-HLOOKUP(E345,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E345,'Variable priser'!$C$6:$H$16,3))/E345*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":511.75245333333334},{"$f":"IF(F345=0,\"Variabel pris\",IFERROR((HLOOKUP(F345,'Variable priser'!$C$6:$H$16,2)+(F345-HLOOKUP(F345,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F345,'Variable priser'!$C$6:$H$16,3))/F345*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":511.75245333333334},{"$f":"IF(ISBLANK(E345),\"\",IF(E345=0,\"\",IF(ISNUMBER(E345),((J345*E345)/C345)*N345,\"\")))","v":12282.05888},{"$f":"IF(ISBLANK(F345),\"\",IF(F345=0,\"\",IF(ISNUMBER(F345),((K345*F345)/C345)*N345,\"\")))","v":12282.05888},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,0,0,0,0,null,{"$f":"IF(E346=0,\"Variabel pris\",IFERROR((HLOOKUP(E346,'Variable priser'!$C$6:$H$16,4)+(E346-HLOOKUP(E346,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E346,'Variable priser'!$C$6:$H$16,5))/E346*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F346=0,\"Variabel pris\",IFERROR((HLOOKUP(F346,'Variable priser'!$C$6:$H$16,4)+(F346-HLOOKUP(F346,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F346,'Variable priser'!$C$6:$H$16,5))/F346*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,0,0,0,0,null,{"$f":"IF(E347=0,\"Variabel pris\",IFERROR((HLOOKUP(E347,'Variable priser'!$C$6:$H$16,4)+(E347-HLOOKUP(E347,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E347,'Variable priser'!$C$6:$H$16,5))/E347*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F347=0,\"Variabel pris\",IFERROR((HLOOKUP(F347,'Variable priser'!$C$6:$H$16,4)+(F347-HLOOKUP(F347,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F347,'Variable priser'!$C$6:$H$16,5))/F347*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,0,0,0,0,null,{"$f":"IF(E348=0,\"Variabel pris\",IFERROR((HLOOKUP(E348,'Variable priser'!$C$6:$H$16,6)+(E348-HLOOKUP(E348,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E348,'Variable priser'!$C$6:$H$16,7))/E348*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F348=0,\"Variabel pris\",IFERROR((HLOOKUP(F348,'Variable priser'!$C$6:$H$16,6)+(F348-HLOOKUP(F348,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F348,'Variable priser'!$C$6:$H$16,7))/F348*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,0,0,0,0,null,{"$f":"IF(E349=0,\"Variabel pris\",IFERROR((HLOOKUP(E349,'Variable priser'!$C$6:$H$16,6)+(E349-HLOOKUP(E349,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E349,'Variable priser'!$C$6:$H$16,7))/E349*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F349=0,\"Variabel pris\",IFERROR((HLOOKUP(F349,'Variable priser'!$C$6:$H$16,6)+(F349-HLOOKUP(F349,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F349,'Variable priser'!$C$6:$H$16,7))/F349*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,0,0,0,0,null,{"$f":"IF(E350=0,\"Variabel pris\",IFERROR((HLOOKUP(E350,'Variable priser'!$C$6:$H$18,12)+(E350-HLOOKUP(E350,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E350,'Variable priser'!$C$6:$H$18,13))/E350*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F350=0,\"Variabel pris\",IFERROR((HLOOKUP(F350,'Variable priser'!$C$6:$H$18,12)+(F350-HLOOKUP(F350,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F350,'Variable priser'!$C$6:$H$18,13))/F350*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,0,0,0,0,null,{"$f":"IF(E351=0,\"Variabel pris\",IFERROR((HLOOKUP(E351,'Variable priser'!$C$6:$H$18,12)+(E351-HLOOKUP(E351,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E351,'Variable priser'!$C$6:$H$18,13))/E351*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F351=0,\"Variabel pris\",IFERROR((HLOOKUP(F351,'Variable priser'!$C$6:$H$18,12)+(F351-HLOOKUP(F351,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F351,'Variable priser'!$C$6:$H$18,13))/F351*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,0,0,0,0,null,{"$f":"IF(E352=0,\"Variabel pris\",IFERROR((HLOOKUP(E352,'Variable priser'!$C$6:$H$16,8)+(E352-HLOOKUP(E352,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E352,'Variable priser'!$C$6:$H$16,9))/E352*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F352=0,\"Variabel pris\",IFERROR((HLOOKUP(F352,'Variable priser'!$C$6:$H$16,8)+(F352-HLOOKUP(F352,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F352,'Variable priser'!$C$6:$H$16,9))/F352*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,0,0,0,0,null,{"$f":"IF(E353=0,\"Variabel pris\",IFERROR((HLOOKUP(E353,'Variable priser'!$C$6:$H$16,10)+(E353-HLOOKUP(E353,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E353,'Variable priser'!$C$6:$H$16,11))/E353*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F353=0,\"Variabel pris\",IFERROR((HLOOKUP(F353,'Variable priser'!$C$6:$H$16,10)+(F353-HLOOKUP(F353,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F353,'Variable priser'!$C$6:$H$16,11))/F353*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,0,0,0,0,null,{"$f":"IF(E354=0,\"Variabel pris\",IFERROR((HLOOKUP(E354,'Variable priser'!$C$20:$G$24,3)+(E354-HLOOKUP(E354,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E354,'Variable priser'!$C$20:$G$24,4))/E354*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F354=0,\"Variabel pris\",IFERROR((HLOOKUP(F354,'Variable priser'!$C$20:$G$24,3)+(F354-HLOOKUP(F354,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F354,'Variable priser'!$C$20:$G$24,4))/F354*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},600,600,600,0,0,null,{"$f":"IF(E355=0,\"Variabel pris\",IFERROR((HLOOKUP(E355,'Variable priser'!$C$20:$G$25,5)+(E355-HLOOKUP(E355,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E355,'Variable priser'!$C$20:$G$25,6))/E355*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":415.45470399999999},{"$f":"IF(F355=0,\"Variabel pris\",IFERROR((HLOOKUP(F355,'Variable priser'!$C$20:$G$25,5)+(F355-HLOOKUP(F355,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F355,'Variable priser'!$C$20:$G$25,6))/F355*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":415.45470399999999},9970.9128959999998,9970.9128959999998,1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,0,0,0,0,null,{"$f":"IF(E356=0,\"Variabel pris\",IFERROR((HLOOKUP(E356,'Variable priser'!$C$28:$G$38,9)+(E356-HLOOKUP(E356,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E356,'Variable priser'!$C$28:$G$38,10))/E356*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F356=0,\"Variabel pris\",IFERROR((HLOOKUP(F356,'Variable priser'!$C$28:$G$38,9)+(F356-HLOOKUP(F356,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F356,'Variable priser'!$C$28:$G$38,10))/F356*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,0,0,0,0,null,{"$f":"IF(E357=0,\"Variabel pris\",IFERROR((HLOOKUP(E357,'Variable priser'!$C$28:$G$38,9)+(E357-HLOOKUP(E357,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E357,'Variable priser'!$C$28:$G$38,10))/E357*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F357=0,\"Variabel pris\",IFERROR((HLOOKUP(F357,'Variable priser'!$C$28:$G$38,9)+(F357-HLOOKUP(F357,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F357,'Variable priser'!$C$28:$G$38,10))/F357*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},600,600,600,0,0,null,{"$f":"IF(E358=0,\"Variabel pris\",IFERROR((HLOOKUP(E358,'Variable priser'!$C$28:$G$38,6)+(E358-HLOOKUP(E358,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E358,'Variable priser'!$C$28:$G$38,7))/E358*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6563.7201279999999},{"$f":"IF(F358=0,\"Variabel pris\",IFERROR((HLOOKUP(F358,'Variable priser'!$C$28:$G$38,6)+(F358-HLOOKUP(F358,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F358,'Variable priser'!$C$28:$G$38,7))/F358*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6563.7201279999999},78764.641535999996,78764.641535999996,1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},600,600,600,0,0,null,{"$f":"IF(E359=0,\"Variabel pris\",IFERROR((HLOOKUP(E359,'Variable priser'!$C$28:$G$38,6)+(E359-HLOOKUP(E359,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E359,'Variable priser'!$C$28:$G$38,7))/E359*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":9845.5801919999994},{"$f":"IF(F359=0,\"Variabel pris\",IFERROR((HLOOKUP(F359,'Variable priser'!$C$28:$G$38,6)+(F359-HLOOKUP(F359,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F359,'Variable priser'!$C$28:$G$38,7))/F359*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":9845.5801919999994},236293.924608,236293.924608,1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,0,0,0,0,null,{"$f":"IF(E360=0,\"Variabel pris\",IFERROR((HLOOKUP(E360,'Variable priser'!$C$40:$H$42,2)+(E360-HLOOKUP(E360,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E360,'Variable priser'!$C$40:$H$42,3))/E360*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F360=0,\"Variabel pris\",IFERROR((HLOOKUP(F360,'Variable priser'!$C$40:$H$42,2)+(F360-HLOOKUP(F360,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F360,'Variable priser'!$C$40:$H$42,3))/F360*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,0,0,0,0,null,{"$f":"IF(E361=0,\"Variabel pris\",IFERROR((HLOOKUP(E361,'Variable priser'!$C$44:$H$46,2)+(E361-HLOOKUP(E361,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E361,'Variable priser'!$C$44:$H$46,3))/E361*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F361=0,\"Variabel pris\",IFERROR((HLOOKUP(F361,'Variable priser'!$C$44:$H$46,2)+(F361-HLOOKUP(F361,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F361,'Variable priser'!$C$44:$H$46,3))/F361*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},6000,6000,6000,0,0,null,{"$f":"IF(E362=0,\"Variabel pris\",IFERROR((HLOOKUP(E362,'Variable priser'!$C$48:$H$50,2)+(E362-HLOOKUP(E362,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E362,'Variable priser'!$C$48:$H$50,3))/E362*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2070.4674800000003},{"$f":"IF(F362=0,\"Variabel pris\",IFERROR((HLOOKUP(F362,'Variable priser'!$C$48:$H$50,2)+(F362-HLOOKUP(F362,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F362,'Variable priser'!$C$48:$H$50,3))/F362*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2070.4674800000003},248456.09760000001,248456.09760000001,1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,0,0,0,0,null,{"$f":"IF(E363=0,\"Variabel pris\",IFERROR((HLOOKUP(E363,'Variable priser'!$C$52:$H$54,2)+(E363-HLOOKUP(E363,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E363,'Variable priser'!$C$52:$H$54,3))/E363*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F363=0,\"Variabel pris\",IFERROR((HLOOKUP(F363,'Variable priser'!$C$52:$H$54,2)+(F363-HLOOKUP(F363,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F363,'Variable priser'!$C$52:$H$54,3))/F363*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},1200,1200,1200,0,0,null,{"$f":"IF(E364=0,\"Variabel pris\",IFERROR((HLOOKUP(E364,'Variable priser'!$C$71:$H$73,2)+(E364-HLOOKUP(E364,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E364,'Variable priser'!$C$71:$H$73,3))/E364*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":888.51555555555558},{"$f":"IF(F364=0,\"Variabel pris\",IFERROR((HLOOKUP(F364,'Variable priser'!$C$71:$H$73,2)+(F364-HLOOKUP(F364,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F364,'Variable priser'!$C$71:$H$73,3))/F364*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":888.51555555555558},42648.746666666673,42648.746666666673,1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},15,15,15,0,0,null,{"$f":"IF(E365=0,\"Variabel pris\",IFERROR((HLOOKUP(E365,'Variable priser'!$C$76:$J$78,2)+(E365-HLOOKUP(E365,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E365,'Variable priser'!$C$76:$J$78,3))/E365*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6251.0320000000029},{"$f":"IF(F365=0,\"Variabel pris\",IFERROR((HLOOKUP(F365,'Variable priser'!$C$76:$J$78,2)+(F365-HLOOKUP(F365,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F365,'Variable priser'!$C$76:$J$78,3))/F365*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6251.0320000000029},3750.6192000000015,3750.6192000000015,1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,0,0,0,0,null,{"$f":"IF(E366=0,\"Variabel pris\",IFERROR((HLOOKUP(E366,'Variable priser'!$C$81:$J$83,2)+(E366-HLOOKUP(E366,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E366,'Variable priser'!$C$81:$J$83,3))/E366*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F366=0,\"Variabel pris\",IFERROR((HLOOKUP(F366,'Variable priser'!$C$81:$J$83,2)+(F366-HLOOKUP(F366,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F366,'Variable priser'!$C$81:$J$83,3))/F366*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,0,0,0,0,null,{"$f":"IF(E367=0,\"Variabel pris\",IFERROR((HLOOKUP(E367,'Variable priser'!$C$59:$H$61,2)+(E367-HLOOKUP(E367,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E367,'Variable priser'!$C$59:$H$61,3))/E367*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F367=0,\"Variabel pris\",IFERROR((HLOOKUP(F367,'Variable priser'!$C$59:$H$61,2)+(F367-HLOOKUP(F367,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F367,'Variable priser'!$C$59:$H$61,3))/F367*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},2861,2861,2861,0,0,null,{"$f":"IF(E368=0,\"Variabel pris\",IFERROR((HLOOKUP(E368,'Variable priser'!$C$59:$H$64,5)+(E368-HLOOKUP(E368,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E368,'Variable priser'!$C$59:$H$64,6))/E368*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1478.9312655166725},{"$f":"IF(F368=0,\"Variabel pris\",IFERROR((HLOOKUP(F368,'Variable priser'!$C$59:$H$64,5)+(F368-HLOOKUP(F368,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F368,'Variable priser'!$C$59:$H$64,6))/F368*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1478.9312655166725},84624.447012863995,84624.447012863995,1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,0,0,0,0,null,{"$f":"IF(E369=0,\"Variabel pris\",IFERROR((HLOOKUP(E369,'Variable priser'!$C$59:$H$67,8)+(E369-HLOOKUP(E369,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E369,'Variable priser'!$C$59:$H$67,9))/E369*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F369=0,\"Variabel pris\",IFERROR((HLOOKUP(F369,'Variable priser'!$C$59:$H$67,8)+(F369-HLOOKUP(F369,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F369,'Variable priser'!$C$59:$H$67,9))/F369*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,0,0,0,0,null,{"$f":"IF(E370=0,\"Variabel pris\",IFERROR((HLOOKUP(E370,'Variable priser'!$C$108:$E$110,2)+(E370-HLOOKUP(E370,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E370,'Variable priser'!$C$108:$E$110,3))/E370*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F370=0,\"Variabel pris\",IFERROR((HLOOKUP(F370,'Variable priser'!$C$108:$E$110,2)+(F370-HLOOKUP(F370,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F370,'Variable priser'!$C$108:$E$110,3))/F370*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,0,0,0,0,null,{"$f":"IF(E371=0,\"Variabel pris\",IFERROR((HLOOKUP(E371,'Variable priser'!$C$108:$E$110,2)+(E371-HLOOKUP(E371,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E371,'Variable priser'!$C$108:$E$110,3))/E371*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F371=0,\"Variabel pris\",IFERROR((HLOOKUP(F371,'Variable priser'!$C$108:$E$110,2)+(F371-HLOOKUP(F371,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F371,'Variable priser'!$C$108:$E$110,3))/F371*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},450,450,450,0,0,null,{"$f":"IF(E372=0,\"Variabel pris\",IFERROR((HLOOKUP(E372,'Variable priser'!$C$86:$H$88,2)+(E372-HLOOKUP(E372,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E372,'Variable priser'!$C$86:$H$88,3))/E372*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4525.9031999999997},{"$f":"IF(F372=0,\"Variabel pris\",IFERROR((HLOOKUP(F372,'Variable priser'!$C$86:$H$88,2)+(F372-HLOOKUP(F372,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F372,'Variable priser'!$C$86:$H$88,3))/F372*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4525.9031999999997},81466.257599999997,81466.257599999997,1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},600,600,600,0,0,null,{"$f":"IF(E373=0,\"Variabel pris\",IFERROR((HLOOKUP(E373,'Variable priser'!$C$91:$J$95,4)+(E373-HLOOKUP(E373,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E373,'Variable priser'!$C$91:$J$95,5))/E373*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1941.2574999999999},{"$f":"IF(F373=0,\"Variabel pris\",IFERROR((HLOOKUP(F373,'Variable priser'!$C$91:$J$95,4)+(F373-HLOOKUP(F373,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F373,'Variable priser'!$C$91:$J$95,5))/F373*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1941.2574999999999},46590.18,46590.18,1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},600,600,600,0,0,null,{"$f":"IF(E374=0,\"Variabel pris\",IFERROR((HLOOKUP(E374,'Variable priser'!$C$91:$J$98,7)+(E374-HLOOKUP(E374,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E374,'Variable priser'!$C$91:$J$98,8))/E374*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":789.91200000000003},{"$f":"IF(F374=0,\"Variabel pris\",IFERROR((HLOOKUP(F374,'Variable priser'!$C$91:$J$98,7)+(F374-HLOOKUP(F374,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F374,'Variable priser'!$C$91:$J$98,8))/F374*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":789.91200000000003},47394.720000000001,47394.720000000001,1,1]
["Vandværk 11"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},0,null,null,{"$f":"IF($D376=\"\",IF($E376>0,\"Ny data\",IF($E376=\"\",\"\",0)),IF($D376=0,IF($E376=0,0,\"Ny data\"),($E376-$D376)/$D376))","v":0},{"$f":"IF($E376=\"\",IF($F376>0,\"Ny data\",IF($F376=\"\",\"\",0)),IF($E376=0,IF($F376=0,0,\"Ny data\"),($F376-$E376)/$E376))","v":""},null,{"$f":"IF(E376=0,\"Variabel pris\",IFERROR((HLOOKUP(E376,'Variable priser'!$C$6:$H$16,2)+(E376-HLOOKUP(E376,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E376,'Variable priser'!$C$6:$H$16,3))/E376*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F376=0,\"Variabel pris\",IFERROR((HLOOKUP(F376,'Variable priser'!$C$6:$H$16,2)+(F376-HLOOKUP(F376,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F376,'Variable priser'!$C$6:$H$16,3))/F376*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E376),\"\",IF(E376=0,\"\",IF(ISNUMBER(E376),((J376*E376)/C376)*N376,\"\")))","v":""},{"$f":"IF(ISBLANK(F376),\"\",IF(F376=0,\"\",IF(ISNUMBER(F376),((K376*F376)/C376)*N376,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},0,null,null,0,"",null,{"$f":"IF(E377=0,\"Variabel pris\",IFERROR((HLOOKUP(E377,'Variable priser'!$C$6:$H$16,2)+(E377-HLOOKUP(E377,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E377,'Variable priser'!$C$6:$H$16,3))/E377*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F377=0,\"Variabel pris\",IFERROR((HLOOKUP(F377,'Variable priser'!$C$6:$H$16,2)+(F377-HLOOKUP(F377,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F377,'Variable priser'!$C$6:$H$16,3))/F377*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E377),\"\",IF(E377=0,\"\",IF(ISNUMBER(E377),((J377*E377)/C377)*N377,\"\")))","v":""},{"$f":"IF(ISBLANK(F377),\"\",IF(F377=0,\"\",IF(ISNUMBER(F377),((K377*F377)/C377)*N377,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,null,null,0,"",null,{"$f":"IF(E378=0,\"Variabel pris\",IFERROR((HLOOKUP(E378,'Variable priser'!$C$6:$H$16,4)+(E378-HLOOKUP(E378,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E378,'Variable priser'!$C$6:$H$16,5))/E378*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F378=0,\"Variabel pris\",IFERROR((HLOOKUP(F378,'Variable priser'!$C$6:$H$16,4)+(F378-HLOOKUP(F378,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F378,'Variable priser'!$C$6:$H$16,5))/F378*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,null,null,0,"",null,{"$f":"IF(E379=0,\"Variabel pris\",IFERROR((HLOOKUP(E379,'Variable priser'!$C$6:$H$16,4)+(E379-HLOOKUP(E379,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E379,'Variable priser'!$C$6:$H$16,5))/E379*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F379=0,\"Variabel pris\",IFERROR((HLOOKUP(F379,'Variable priser'!$C$6:$H$16,4)+(F379-HLOOKUP(F379,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F379,'Variable priser'!$C$6:$H$16,5))/F379*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,null,null,0,"",null,{"$f":"IF(E380=0,\"Variabel pris\",IFERROR((HLOOKUP(E380,'Variable priser'!$C$6:$H$16,6)+(E380-HLOOKUP(E380,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E380,'Variable priser'!$C$6:$H$16,7))/E380*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F380=0,\"Variabel pris\",IFERROR((HLOOKUP(F380,'Variable priser'!$C$6:$H$16,6)+(F380-HLOOKUP(F380,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F380,'Variable priser'!$C$6:$H$16,7))/F380*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,null,null,0,"",null,{"$f":"IF(E381=0,\"Variabel pris\",IFERROR((HLOOKUP(E381,'Variable priser'!$C$6:$H$16,6)+(E381-HLOOKUP(E381,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E381,'Variable priser'!$C$6:$H$16,7))/E381*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F381=0,\"Variabel pris\",IFERROR((HLOOKUP(F381,'Variable priser'!$C$6:$H$16,6)+(F381-HLOOKUP(F381,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F381,'Variable priser'!$C$6:$H$16,7))/F381*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,null,null,0,"",null,{"$f":"IF(E382=0,\"Variabel pris\",IFERROR((HLOOKUP(E382,'Variable priser'!$C$6:$H$18,12)+(E382-HLOOKUP(E382,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E382,'Variable priser'!$C$6:$H$18,13))/E382*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F382=0,\"Variabel pris\",IFERROR((HLOOKUP(F382,'Variable priser'!$C$6:$H$18,12)+(F382-HLOOKUP(F382,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F382,'Variable priser'!$C$6:$H$18,13))/F382*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,null,null,0,"",null,{"$f":"IF(E383=0,\"Variabel pris\",IFERROR((HLOOKUP(E383,'Variable priser'!$C$6:$H$18,12)+(E383-HLOOKUP(E383,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E383,'Variable priser'!$C$6:$H$18,13))/E383*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F383=0,\"Variabel pris\",IFERROR((HLOOKUP(F383,'Variable priser'!$C$6:$H$18,12)+(F383-HLOOKUP(F383,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F383,'Variable priser'!$C$6:$H$18,13))/F383*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,null,null,0,"",null,{"$f":"IF(E384=0,\"Variabel pris\",IFERROR((HLOOKUP(E384,'Variable priser'!$C$6:$H$16,8)+(E384-HLOOKUP(E384,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E384,'Variable priser'!$C$6:$H$16,9))/E384*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F384=0,\"Variabel pris\",IFERROR((HLOOKUP(F384,'Variable priser'!$C$6:$H$16,8)+(F384-HLOOKUP(F384,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F384,'Variable priser'!$C$6:$H$16,9))/F384*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,null,null,0,"",null,{"$f":"IF(E385=0,\"Variabel pris\",IFERROR((HLOOKUP(E385,'Variable priser'!$C$6:$H$16,10)+(E385-HLOOKUP(E385,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E385,'Variable priser'!$C$6:$H$16,11))/E385*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F385=0,\"Variabel pris\",IFERROR((HLOOKUP(F385,'Variable priser'!$C$6:$H$16,10)+(F385-HLOOKUP(F385,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F385,'Variable priser'!$C$6:$H$16,11))/F385*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,null,null,0,"",null,{"$f":"IF(E386=0,\"Variabel pris\",IFERROR((HLOOKUP(E386,'Variable priser'!$C$20:$G$24,3)+(E386-HLOOKUP(E386,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E386,'Variable priser'!$C$20:$G$24,4))/E386*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F386=0,\"Variabel pris\",IFERROR((HLOOKUP(F386,'Variable priser'!$C$20:$G$24,3)+(F386-HLOOKUP(F386,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F386,'Variable priser'!$C$20:$G$24,4))/F386*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,null,null,0,"",null,{"$f":"IF(E387=0,\"Variabel pris\",IFERROR((HLOOKUP(E387,'Variable priser'!$C$20:$G$25,5)+(E387-HLOOKUP(E387,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E387,'Variable priser'!$C$20:$G$25,6))/E387*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F387=0,\"Variabel pris\",IFERROR((HLOOKUP(F387,'Variable priser'!$C$20:$G$25,5)+(F387-HLOOKUP(F387,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F387,'Variable priser'!$C$20:$G$25,6))/F387*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,null,null,0,"",null,{"$f":"IF(E388=0,\"Variabel pris\",IFERROR((HLOOKUP(E388,'Variable priser'!$C$28:$G$38,9)+(E388-HLOOKUP(E388,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E388,'Variable priser'!$C$28:$G$38,10))/E388*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F388=0,\"Variabel pris\",IFERROR((HLOOKUP(F388,'Variable priser'!$C$28:$G$38,9)+(F388-HLOOKUP(F388,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F388,'Variable priser'!$C$28:$G$38,10))/F388*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,null,null,0,"",null,{"$f":"IF(E389=0,\"Variabel pris\",IFERROR((HLOOKUP(E389,'Variable priser'!$C$28:$G$38,9)+(E389-HLOOKUP(E389,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E389,'Variable priser'!$C$28:$G$38,10))/E389*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F389=0,\"Variabel pris\",IFERROR((HLOOKUP(F389,'Variable priser'!$C$28:$G$38,9)+(F389-HLOOKUP(F389,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F389,'Variable priser'!$C$28:$G$38,10))/F389*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},0,null,null,0,"",null,{"$f":"IF(E390=0,\"Variabel pris\",IFERROR((HLOOKUP(E390,'Variable priser'!$C$28:$G$38,6)+(E390-HLOOKUP(E390,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E390,'Variable priser'!$C$28:$G$38,7))/E390*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F390=0,\"Variabel pris\",IFERROR((HLOOKUP(F390,'Variable priser'!$C$28:$G$38,6)+(F390-HLOOKUP(F390,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F390,'Variable priser'!$C$28:$G$38,7))/F390*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},0,null,null,0,"",null,{"$f":"IF(E391=0,\"Variabel pris\",IFERROR((HLOOKUP(E391,'Variable priser'!$C$28:$G$38,6)+(E391-HLOOKUP(E391,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E391,'Variable priser'!$C$28:$G$38,7))/E391*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F391=0,\"Variabel pris\",IFERROR((HLOOKUP(F391,'Variable priser'!$C$28:$G$38,6)+(F391-HLOOKUP(F391,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F391,'Variable priser'!$C$28:$G$38,7))/F391*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,null,null,0,"",null,{"$f":"IF(E392=0,\"Variabel pris\",IFERROR((HLOOKUP(E392,'Variable priser'!$C$40:$H$42,2)+(E392-HLOOKUP(E392,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E392,'Variable priser'!$C$40:$H$42,3))/E392*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F392=0,\"Variabel pris\",IFERROR((HLOOKUP(F392,'Variable priser'!$C$40:$H$42,2)+(F392-HLOOKUP(F392,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F392,'Variable priser'!$C$40:$H$42,3))/F392*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,null,null,0,"",null,{"$f":"IF(E393=0,\"Variabel pris\",IFERROR((HLOOKUP(E393,'Variable priser'!$C$44:$H$46,2)+(E393-HLOOKUP(E393,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E393,'Variable priser'!$C$44:$H$46,3))/E393*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F393=0,\"Variabel pris\",IFERROR((HLOOKUP(F393,'Variable priser'!$C$44:$H$46,2)+(F393-HLOOKUP(F393,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F393,'Variable priser'!$C$44:$H$46,3))/F393*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},0,null,null,0,"",null,{"$f":"IF(E394=0,\"Variabel pris\",IFERROR((HLOOKUP(E394,'Variable priser'!$C$48:$H$50,2)+(E394-HLOOKUP(E394,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E394,'Variable priser'!$C$48:$H$50,3))/E394*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F394=0,\"Variabel pris\",IFERROR((HLOOKUP(F394,'Variable priser'!$C$48:$H$50,2)+(F394-HLOOKUP(F394,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F394,'Variable priser'!$C$48:$H$50,3))/F394*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,null,null,0,"",null,{"$f":"IF(E395=0,\"Variabel pris\",IFERROR((HLOOKUP(E395,'Variable priser'!$C$52:$H$54,2)+(E395-HLOOKUP(E395,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E395,'Variable priser'!$C$52:$H$54,3))/E395*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F395=0,\"Variabel pris\",IFERROR((HLOOKUP(F395,'Variable priser'!$C$52:$H$54,2)+(F395-HLOOKUP(F395,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F395,'Variable priser'!$C$52:$H$54,3))/F395*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},0,null,null,0,"",null,{"$f":"IF(E396=0,\"Variabel pris\",IFERROR((HLOOKUP(E396,'Variable priser'!$C$71:$H$73,2)+(E396-HLOOKUP(E396,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E396,'Variable priser'!$C$71:$H$73,3))/E396*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F396=0,\"Variabel pris\",IFERROR((HLOOKUP(F396,'Variable priser'!$C$71:$H$73,2)+(F396-HLOOKUP(F396,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F396,'Variable priser'!$C$71:$H$73,3))/F396*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},0,null,null,0,"",null,{"$f":"IF(E397=0,\"Variabel pris\",IFERROR((HLOOKUP(E397,'Variable priser'!$C$76:$J$78,2)+(E397-HLOOKUP(E397,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E397,'Variable priser'!$C$76:$J$78,3))/E397*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F397=0,\"Variabel pris\",IFERROR((HLOOKUP(F397,'Variable priser'!$C$76:$J$78,2)+(F397-HLOOKUP(F397,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F397,'Variable priser'!$C$76:$J$78,3))/F397*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,null,null,0,"",null,{"$f":"IF(E398=0,\"Variabel pris\",IFERROR((HLOOKUP(E398,'Variable priser'!$C$81:$J$83,2)+(E398-HLOOKUP(E398,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E398,'Variable priser'!$C$81:$J$83,3))/E398*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F398=0,\"Variabel pris\",IFERROR((HLOOKUP(F398,'Variable priser'!$C$81:$J$83,2)+(F398-HLOOKUP(F398,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F398,'Variable priser'!$C$81:$J$83,3))/F398*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,null,null,0,"",null,{"$f":"IF(E399=0,\"Variabel pris\",IFERROR((HLOOKUP(E399,'Variable priser'!$C$59:$H$61,2)+(E399-HLOOKUP(E399,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E399,'Variable priser'!$C$59:$H$61,3))/E399*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F399=0,\"Variabel pris\",IFERROR((HLOOKUP(F399,'Variable priser'!$C$59:$H$61,2)+(F399-HLOOKUP(F399,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F399,'Variable priser'!$C$59:$H$61,3))/F399*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,null,null,0,"",null,{"$f":"IF(E400=0,\"Variabel pris\",IFERROR((HLOOKUP(E400,'Variable priser'!$C$59:$H$64,5)+(E400-HLOOKUP(E400,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E400,'Variable priser'!$C$59:$H$64,6))/E400*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F400=0,\"Variabel pris\",IFERROR((HLOOKUP(F400,'Variable priser'!$C$59:$H$64,5)+(F400-HLOOKUP(F400,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F400,'Variable priser'!$C$59:$H$64,6))/F400*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,null,null,0,"",null,{"$f":"IF(E401=0,\"Variabel pris\",IFERROR((HLOOKUP(E401,'Variable priser'!$C$59:$H$67,8)+(E401-HLOOKUP(E401,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E401,'Variable priser'!$C$59:$H$67,9))/E401*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F401=0,\"Variabel pris\",IFERROR((HLOOKUP(F401,'Variable priser'!$C$59:$H$67,8)+(F401-HLOOKUP(F401,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F401,'Variable priser'!$C$59:$H$67,9))/F401*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,null,null,0,"",null,{"$f":"IF(E402=0,\"Variabel pris\",IFERROR((HLOOKUP(E402,'Variable priser'!$C$108:$E$110,2)+(E402-HLOOKUP(E402,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E402,'Variable priser'!$C$108:$E$110,3))/E402*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F402=0,\"Variabel pris\",IFERROR((HLOOKUP(F402,'Variable priser'!$C$108:$E$110,2)+(F402-HLOOKUP(F402,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F402,'Variable priser'!$C$108:$E$110,3))/F402*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,null,null,0,"",null,{"$f":"IF(E403=0,\"Variabel pris\",IFERROR((HLOOKUP(E403,'Variable priser'!$C$108:$E$110,2)+(E403-HLOOKUP(E403,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E403,'Variable priser'!$C$108:$E$110,3))/E403*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F403=0,\"Variabel pris\",IFERROR((HLOOKUP(F403,'Variable priser'!$C$108:$E$110,2)+(F403-HLOOKUP(F403,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F403,'Variable priser'!$C$108:$E$110,3))/F403*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,null,null,0,"",null,{"$f":"IF(E404=0,\"Variabel pris\",IFERROR((HLOOKUP(E404,'Variable priser'!$C$86:$H$88,2)+(E404-HLOOKUP(E404,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E404,'Variable priser'!$C$86:$H$88,3))/E404*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F404=0,\"Variabel pris\",IFERROR((HLOOKUP(F404,'Variable priser'!$C$86:$H$88,2)+(F404-HLOOKUP(F404,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F404,'Variable priser'!$C$86:$H$88,3))/F404*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},0,null,null,0,"",null,{"$f":"IF(E405=0,\"Variabel pris\",IFERROR((HLOOKUP(E405,'Variable priser'!$C$91:$J$95,4)+(E405-HLOOKUP(E405,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E405,'Variable priser'!$C$91:$J$95,5))/E405*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F405=0,\"Variabel pris\",IFERROR((HLOOKUP(F405,'Variable priser'!$C$91:$J$95,4)+(F405-HLOOKUP(F405,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F405,'Variable priser'!$C$91:$J$95,5))/F405*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},0,null,null,0,"",null,{"$f":"IF(E406=0,\"Variabel pris\",IFERROR((HLOOKUP(E406,'Variable priser'!$C$91:$J$98,7)+(E406-HLOOKUP(E406,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E406,'Variable priser'!$C$91:$J$98,8))/E406*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F406=0,\"Variabel pris\",IFERROR((HLOOKUP(F406,'Variable priser'!$C$91:$J$98,7)+(F406-HLOOKUP(F406,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F406,'Variable priser'!$C$91:$J$98,8))/F406*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Vandværk 12"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},0,null,null,{"$f":"IF($D408=\"\",IF($E408>0,\"Ny data\",IF($E408=\"\",\"\",0)),IF($D408=0,IF($E408=0,0,\"Ny data\"),($E408-$D408)/$D408))","v":0},{"$f":"IF($E408=\"\",IF($F408>0,\"Ny data\",IF($F408=\"\",\"\",0)),IF($E408=0,IF($F408=0,0,\"Ny data\"),($F408-$E408)/$E408))","v":""},null,{"$f":"IF(E408=0,\"Variabel pris\",IFERROR((HLOOKUP(E408,'Variable priser'!$C$6:$H$16,2)+(E408-HLOOKUP(E408,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E408,'Variable priser'!$C$6:$H$16,3))/E408*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F408=0,\"Variabel pris\",IFERROR((HLOOKUP(F408,'Variable priser'!$C$6:$H$16,2)+(F408-HLOOKUP(F408,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F408,'Variable priser'!$C$6:$H$16,3))/F408*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E408),\"\",IF(E408=0,\"\",IF(ISNUMBER(E408),((J408*E408)/C408)*N408,\"\")))","v":""},{"$f":"IF(ISBLANK(F408),\"\",IF(F408=0,\"\",IF(ISNUMBER(F408),((K408*F408)/C408)*N408,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},0,null,null,0,"",null,{"$f":"IF(E409=0,\"Variabel pris\",IFERROR((HLOOKUP(E409,'Variable priser'!$C$6:$H$16,2)+(E409-HLOOKUP(E409,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E409,'Variable priser'!$C$6:$H$16,3))/E409*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F409=0,\"Variabel pris\",IFERROR((HLOOKUP(F409,'Variable priser'!$C$6:$H$16,2)+(F409-HLOOKUP(F409,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F409,'Variable priser'!$C$6:$H$16,3))/F409*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E409),\"\",IF(E409=0,\"\",IF(ISNUMBER(E409),((J409*E409)/C409)*N409,\"\")))","v":""},{"$f":"IF(ISBLANK(F409),\"\",IF(F409=0,\"\",IF(ISNUMBER(F409),((K409*F409)/C409)*N409,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,null,null,0,"",null,{"$f":"IF(E410=0,\"Variabel pris\",IFERROR((HLOOKUP(E410,'Variable priser'!$C$6:$H$16,4)+(E410-HLOOKUP(E410,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E410,'Variable priser'!$C$6:$H$16,5))/E410*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F410=0,\"Variabel pris\",IFERROR((HLOOKUP(F410,'Variable priser'!$C$6:$H$16,4)+(F410-HLOOKUP(F410,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F410,'Variable priser'!$C$6:$H$16,5))/F410*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,null,null,0,"",null,{"$f":"IF(E411=0,\"Variabel pris\",IFERROR((HLOOKUP(E411,'Variable priser'!$C$6:$H$16,4)+(E411-HLOOKUP(E411,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E411,'Variable priser'!$C$6:$H$16,5))/E411*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F411=0,\"Variabel pris\",IFERROR((HLOOKUP(F411,'Variable priser'!$C$6:$H$16,4)+(F411-HLOOKUP(F411,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F411,'Variable priser'!$C$6:$H$16,5))/F411*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,null,null,0,"",null,{"$f":"IF(E412=0,\"Variabel pris\",IFERROR((HLOOKUP(E412,'Variable priser'!$C$6:$H$16,6)+(E412-HLOOKUP(E412,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E412,'Variable priser'!$C$6:$H$16,7))/E412*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F412=0,\"Variabel pris\",IFERROR((HLOOKUP(F412,'Variable priser'!$C$6:$H$16,6)+(F412-HLOOKUP(F412,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F412,'Variable priser'!$C$6:$H$16,7))/F412*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,null,null,0,"",null,{"$f":"IF(E413=0,\"Variabel pris\",IFERROR((HLOOKUP(E413,'Variable priser'!$C$6:$H$16,6)+(E413-HLOOKUP(E413,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E413,'Variable priser'!$C$6:$H$16,7))/E413*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F413=0,\"Variabel pris\",IFERROR((HLOOKUP(F413,'Variable priser'!$C$6:$H$16,6)+(F413-HLOOKUP(F413,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F413,'Variable priser'!$C$6:$H$16,7))/F413*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,null,null,0,"",null,{"$f":"IF(E414=0,\"Variabel pris\",IFERROR((HLOOKUP(E414,'Variable priser'!$C$6:$H$18,12)+(E414-HLOOKUP(E414,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E414,'Variable priser'!$C$6:$H$18,13))/E414*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F414=0,\"Variabel pris\",IFERROR((HLOOKUP(F414,'Variable priser'!$C$6:$H$18,12)+(F414-HLOOKUP(F414,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F414,'Variable priser'!$C$6:$H$18,13))/F414*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,null,null,0,"",null,{"$f":"IF(E415=0,\"Variabel pris\",IFERROR((HLOOKUP(E415,'Variable priser'!$C$6:$H$18,12)+(E415-HLOOKUP(E415,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E415,'Variable priser'!$C$6:$H$18,13))/E415*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F415=0,\"Variabel pris\",IFERROR((HLOOKUP(F415,'Variable priser'!$C$6:$H$18,12)+(F415-HLOOKUP(F415,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F415,'Variable priser'!$C$6:$H$18,13))/F415*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,null,null,0,"",null,{"$f":"IF(E416=0,\"Variabel pris\",IFERROR((HLOOKUP(E416,'Variable priser'!$C$6:$H$16,8)+(E416-HLOOKUP(E416,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E416,'Variable priser'!$C$6:$H$16,9))/E416*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F416=0,\"Variabel pris\",IFERROR((HLOOKUP(F416,'Variable priser'!$C$6:$H$16,8)+(F416-HLOOKUP(F416,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F416,'Variable priser'!$C$6:$H$16,9))/F416*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,null,null,0,"",null,{"$f":"IF(E417=0,\"Variabel pris\",IFERROR((HLOOKUP(E417,'Variable priser'!$C$6:$H$16,10)+(E417-HLOOKUP(E417,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E417,'Variable priser'!$C$6:$H$16,11))/E417*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F417=0,\"Variabel pris\",IFERROR((HLOOKUP(F417,'Variable priser'!$C$6:$H$16,10)+(F417-HLOOKUP(F417,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F417,'Variable priser'!$C$6:$H$16,11))/F417*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,null,null,0,"",null,{"$f":"IF(E418=0,\"Variabel pris\",IFERROR((HLOOKUP(E418,'Variable priser'!$C$20:$G$24,3)+(E418-HLOOKUP(E418,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E418,'Variable priser'!$C$20:$G$24,4))/E418*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F418=0,\"Variabel pris\",IFERROR((HLOOKUP(F418,'Variable priser'!$C$20:$G$24,3)+(F418-HLOOKUP(F418,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F418,'Variable priser'!$C$20:$G$24,4))/F418*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,null,null,0,"",null,{"$f":"IF(E419=0,\"Variabel pris\",IFERROR((HLOOKUP(E419,'Variable priser'!$C$20:$G$25,5)+(E419-HLOOKUP(E419,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E419,'Variable priser'!$C$20:$G$25,6))/E419*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F419=0,\"Variabel pris\",IFERROR((HLOOKUP(F419,'Variable priser'!$C$20:$G$25,5)+(F419-HLOOKUP(F419,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F419,'Variable priser'!$C$20:$G$25,6))/F419*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,null,null,0,"",null,{"$f":"IF(E420=0,\"Variabel pris\",IFERROR((HLOOKUP(E420,'Variable priser'!$C$28:$G$38,9)+(E420-HLOOKUP(E420,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E420,'Variable priser'!$C$28:$G$38,10))/E420*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F420=0,\"Variabel pris\",IFERROR((HLOOKUP(F420,'Variable priser'!$C$28:$G$38,9)+(F420-HLOOKUP(F420,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F420,'Variable priser'!$C$28:$G$38,10))/F420*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,null,null,0,"",null,{"$f":"IF(E421=0,\"Variabel pris\",IFERROR((HLOOKUP(E421,'Variable priser'!$C$28:$G$38,9)+(E421-HLOOKUP(E421,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E421,'Variable priser'!$C$28:$G$38,10))/E421*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F421=0,\"Variabel pris\",IFERROR((HLOOKUP(F421,'Variable priser'!$C$28:$G$38,9)+(F421-HLOOKUP(F421,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F421,'Variable priser'!$C$28:$G$38,10))/F421*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},0,null,null,0,"",null,{"$f":"IF(E422=0,\"Variabel pris\",IFERROR((HLOOKUP(E422,'Variable priser'!$C$28:$G$38,6)+(E422-HLOOKUP(E422,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E422,'Variable priser'!$C$28:$G$38,7))/E422*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F422=0,\"Variabel pris\",IFERROR((HLOOKUP(F422,'Variable priser'!$C$28:$G$38,6)+(F422-HLOOKUP(F422,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F422,'Variable priser'!$C$28:$G$38,7))/F422*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},0,null,null,0,"",null,{"$f":"IF(E423=0,\"Variabel pris\",IFERROR((HLOOKUP(E423,'Variable priser'!$C$28:$G$38,6)+(E423-HLOOKUP(E423,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E423,'Variable priser'!$C$28:$G$38,7))/E423*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F423=0,\"Variabel pris\",IFERROR((HLOOKUP(F423,'Variable priser'!$C$28:$G$38,6)+(F423-HLOOKUP(F423,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F423,'Variable priser'!$C$28:$G$38,7))/F423*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,null,null,0,"",null,{"$f":"IF(E424=0,\"Variabel pris\",IFERROR((HLOOKUP(E424,'Variable priser'!$C$40:$H$42,2)+(E424-HLOOKUP(E424,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E424,'Variable priser'!$C$40:$H$42,3))/E424*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F424=0,\"Variabel pris\",IFERROR((HLOOKUP(F424,'Variable priser'!$C$40:$H$42,2)+(F424-HLOOKUP(F424,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F424,'Variable priser'!$C$40:$H$42,3))/F424*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,null,null,0,"",null,{"$f":"IF(E425=0,\"Variabel pris\",IFERROR((HLOOKUP(E425,'Variable priser'!$C$44:$H$46,2)+(E425-HLOOKUP(E425,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E425,'Variable priser'!$C$44:$H$46,3))/E425*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F425=0,\"Variabel pris\",IFERROR((HLOOKUP(F425,'Variable priser'!$C$44:$H$46,2)+(F425-HLOOKUP(F425,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F425,'Variable priser'!$C$44:$H$46,3))/F425*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},0,null,null,0,"",null,{"$f":"IF(E426=0,\"Variabel pris\",IFERROR((HLOOKUP(E426,'Variable priser'!$C$48:$H$50,2)+(E426-HLOOKUP(E426,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E426,'Variable priser'!$C$48:$H$50,3))/E426*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F426=0,\"Variabel pris\",IFERROR((HLOOKUP(F426,'Variable priser'!$C$48:$H$50,2)+(F426-HLOOKUP(F426,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F426,'Variable priser'!$C$48:$H$50,3))/F426*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,null,null,0,"",null,{"$f":"IF(E427=0,\"Variabel pris\",IFERROR((HLOOKUP(E427,'Variable priser'!$C$52:$H$54,2)+(E427-HLOOKUP(E427,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E427,'Variable priser'!$C$52:$H$54,3))/E427*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F427=0,\"Variabel pris\",IFERROR((HLOOKUP(F427,'Variable priser'!$C$52:$H$54,2)+(F427-HLOOKUP(F427,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F427,'Variable priser'!$C$52:$H$54,3))/F427*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},0,null,null,0,"",null,{"$f":"IF(E428=0,\"Variabel pris\",IFERROR((HLOOKUP(E428,'Variable priser'!$C$71:$H$73,2)+(E428-HLOOKUP(E428,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E428,'Variable priser'!$C$71:$H$73,3))/E428*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F428=0,\"Variabel pris\",IFERROR((HLOOKUP(F428,'Variable priser'!$C$71:$H$73,2)+(F428-HLOOKUP(F428,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F428,'Variable priser'!$C$71:$H$73,3))/F428*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},0,null,null,0,"",null,{"$f":"IF(E429=0,\"Variabel pris\",IFERROR((HLOOKUP(E429,'Variable priser'!$C$76:$J$78,2)+(E429-HLOOKUP(E429,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E429,'Variable priser'!$C$76:$J$78,3))/E429*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F429=0,\"Variabel pris\",IFERROR((HLOOKUP(F429,'Variable priser'!$C$76:$J$78,2)+(F429-HLOOKUP(F429,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F429,'Variable priser'!$C$76:$J$78,3))/F429*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,null,null,0,"",null,{"$f":"IF(E430=0,\"Variabel pris\",IFERROR((HLOOKUP(E430,'Variable priser'!$C$81:$J$83,2)+(E430-HLOOKUP(E430,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E430,'Variable priser'!$C$81:$J$83,3))/E430*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F430=0,\"Variabel pris\",IFERROR((HLOOKUP(F430,'Variable priser'!$C$81:$J$83,2)+(F430-HLOOKUP(F430,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F430,'Variable priser'!$C$81:$J$83,3))/F430*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,null,null,0,"",null,{"$f":"IF(E431=0,\"Variabel pris\",IFERROR((HLOOKUP(E431,'Variable priser'!$C$59:$H$61,2)+(E431-HLOOKUP(E431,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E431,'Variable priser'!$C$59:$H$61,3))/E431*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F431=0,\"Variabel pris\",IFERROR((HLOOKUP(F431,'Variable priser'!$C$59:$H$61,2)+(F431-HLOOKUP(F431,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F431,'Variable priser'!$C$59:$H$61,3))/F431*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,null,null,0,"",null,{"$f":"IF(E432=0,\"Variabel pris\",IFERROR((HLOOKUP(E432,'Variable priser'!$C$59:$H$64,5)+(E432-HLOOKUP(E432,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E432,'Variable priser'!$C$59:$H$64,6))/E432*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F432=0,\"Variabel pris\",IFERROR((HLOOKUP(F432,'Variable priser'!$C$59:$H$64,5)+(F432-HLOOKUP(F432,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F432,'Variable priser'!$C$59:$H$64,6))/F432*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,null,null,0,"",null,{"$f":"IF(E433=0,\"Variabel pris\",IFERROR((HLOOKUP(E433,'Variable priser'!$C$59:$H$67,8)+(E433-HLOOKUP(E433,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E433,'Variable priser'!$C$59:$H$67,9))/E433*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F433=0,\"Variabel pris\",IFERROR((HLOOKUP(F433,'Variable priser'!$C$59:$H$67,8)+(F433-HLOOKUP(F433,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F433,'Variable priser'!$C$59:$H$67,9))/F433*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,null,null,0,"",null,{"$f":"IF(E434=0,\"Variabel pris\",IFERROR((HLOOKUP(E434,'Variable priser'!$C$108:$E$110,2)+(E434-HLOOKUP(E434,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E434,'Variable priser'!$C$108:$E$110,3))/E434*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F434=0,\"Variabel pris\",IFERROR((HLOOKUP(F434,'Variable priser'!$C$108:$E$110,2)+(F434-HLOOKUP(F434,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F434,'Variable priser'!$C$108:$E$110,3))/F434*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,null,null,0,"",null,{"$f":"IF(E435=0,\"Variabel pris\",IFERROR((HLOOKUP(E435,'Variable priser'!$C$108:$E$110,2)+(E435-HLOOKUP(E435,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E435,'Variable priser'!$C$108:$E$110,3))/E435*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F435=0,\"Variabel pris\",IFERROR((HLOOKUP(F435,'Variable priser'!$C$108:$E$110,2)+(F435-HLOOKUP(F435,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F435,'Variable priser'!$C$108:$E$110,3))/F435*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,null,null,0,"",null,{"$f":"IF(E436=0,\"Variabel pris\",IFERROR((HLOOKUP(E436,'Variable priser'!$C$86:$H$88,2)+(E436-HLOOKUP(E436,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E436,'Variable priser'!$C$86:$H$88,3))/E436*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F436=0,\"Variabel pris\",IFERROR((HLOOKUP(F436,'Variable priser'!$C$86:$H$88,2)+(F436-HLOOKUP(F436,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F436,'Variable priser'!$C$86:$H$88,3))/F436*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},0,null,null,0,"",null,{"$f":"IF(E437=0,\"Variabel pris\",IFERROR((HLOOKUP(E437,'Variable priser'!$C$91:$J$95,4)+(E437-HLOOKUP(E437,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E437,'Variable priser'!$C$91:$J$95,5))/E437*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F437=0,\"Variabel pris\",IFERROR((HLOOKUP(F437,'Variable priser'!$C$91:$J$95,4)+(F437-HLOOKUP(F437,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F437,'Variable priser'!$C$91:$J$95,5))/F437*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},0,null,null,0,"",null,{"$f":"IF(E438=0,\"Variabel pris\",IFERROR((HLOOKUP(E438,'Variable priser'!$C$91:$J$98,7)+(E438-HLOOKUP(E438,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E438,'Variable priser'!$C$91:$J$98,8))/E438*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F438=0,\"Variabel pris\",IFERROR((HLOOKUP(F438,'Variable priser'!$C$91:$J$98,7)+(F438-HLOOKUP(F438,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F438,'Variable priser'!$C$91:$J$98,8))/F438*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Vandværk 13"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},0,null,null,{"$f":"IF($D440=\"\",IF($E440>0,\"Ny data\",IF($E440=\"\",\"\",0)),IF($D440=0,IF($E440=0,0,\"Ny data\"),($E440-$D440)/$D440))","v":0},{"$f":"IF($E440=\"\",IF($F440>0,\"Ny data\",IF($F440=\"\",\"\",0)),IF($E440=0,IF($F440=0,0,\"Ny data\"),($F440-$E440)/$E440))","v":""},null,{"$f":"IF(E440=0,\"Variabel pris\",IFERROR((HLOOKUP(E440,'Variable priser'!$C$6:$H$16,2)+(E440-HLOOKUP(E440,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E440,'Variable priser'!$C$6:$H$16,3))/E440*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F440=0,\"Variabel pris\",IFERROR((HLOOKUP(F440,'Variable priser'!$C$6:$H$16,2)+(F440-HLOOKUP(F440,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F440,'Variable priser'!$C$6:$H$16,3))/F440*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E440),\"\",IF(E440=0,\"\",IF(ISNUMBER(E440),((J440*E440)/C440)*N440,\"\")))","v":""},{"$f":"IF(ISBLANK(F440),\"\",IF(F440=0,\"\",IF(ISNUMBER(F440),((K440*F440)/C440)*N440,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},0,null,null,0,"",null,{"$f":"IF(E441=0,\"Variabel pris\",IFERROR((HLOOKUP(E441,'Variable priser'!$C$6:$H$16,2)+(E441-HLOOKUP(E441,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E441,'Variable priser'!$C$6:$H$16,3))/E441*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F441=0,\"Variabel pris\",IFERROR((HLOOKUP(F441,'Variable priser'!$C$6:$H$16,2)+(F441-HLOOKUP(F441,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F441,'Variable priser'!$C$6:$H$16,3))/F441*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E441),\"\",IF(E441=0,\"\",IF(ISNUMBER(E441),((J441*E441)/C441)*N441,\"\")))","v":""},{"$f":"IF(ISBLANK(F441),\"\",IF(F441=0,\"\",IF(ISNUMBER(F441),((K441*F441)/C441)*N441,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,null,null,0,"",null,{"$f":"IF(E442=0,\"Variabel pris\",IFERROR((HLOOKUP(E442,'Variable priser'!$C$6:$H$16,4)+(E442-HLOOKUP(E442,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E442,'Variable priser'!$C$6:$H$16,5))/E442*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F442=0,\"Variabel pris\",IFERROR((HLOOKUP(F442,'Variable priser'!$C$6:$H$16,4)+(F442-HLOOKUP(F442,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F442,'Variable priser'!$C$6:$H$16,5))/F442*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,null,null,0,"",null,{"$f":"IF(E443=0,\"Variabel pris\",IFERROR((HLOOKUP(E443,'Variable priser'!$C$6:$H$16,4)+(E443-HLOOKUP(E443,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E443,'Variable priser'!$C$6:$H$16,5))/E443*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F443=0,\"Variabel pris\",IFERROR((HLOOKUP(F443,'Variable priser'!$C$6:$H$16,4)+(F443-HLOOKUP(F443,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F443,'Variable priser'!$C$6:$H$16,5))/F443*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,null,null,0,"",null,{"$f":"IF(E444=0,\"Variabel pris\",IFERROR((HLOOKUP(E444,'Variable priser'!$C$6:$H$16,6)+(E444-HLOOKUP(E444,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E444,'Variable priser'!$C$6:$H$16,7))/E444*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F444=0,\"Variabel pris\",IFERROR((HLOOKUP(F444,'Variable priser'!$C$6:$H$16,6)+(F444-HLOOKUP(F444,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F444,'Variable priser'!$C$6:$H$16,7))/F444*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,null,null,0,"",null,{"$f":"IF(E445=0,\"Variabel pris\",IFERROR((HLOOKUP(E445,'Variable priser'!$C$6:$H$16,6)+(E445-HLOOKUP(E445,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E445,'Variable priser'!$C$6:$H$16,7))/E445*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F445=0,\"Variabel pris\",IFERROR((HLOOKUP(F445,'Variable priser'!$C$6:$H$16,6)+(F445-HLOOKUP(F445,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F445,'Variable priser'!$C$6:$H$16,7))/F445*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,null,null,0,"",null,{"$f":"IF(E446=0,\"Variabel pris\",IFERROR((HLOOKUP(E446,'Variable priser'!$C$6:$H$18,12)+(E446-HLOOKUP(E446,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E446,'Variable priser'!$C$6:$H$18,13))/E446*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F446=0,\"Variabel pris\",IFERROR((HLOOKUP(F446,'Variable priser'!$C$6:$H$18,12)+(F446-HLOOKUP(F446,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F446,'Variable priser'!$C$6:$H$18,13))/F446*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,null,null,0,"",null,{"$f":"IF(E447=0,\"Variabel pris\",IFERROR((HLOOKUP(E447,'Variable priser'!$C$6:$H$18,12)+(E447-HLOOKUP(E447,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E447,'Variable priser'!$C$6:$H$18,13))/E447*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F447=0,\"Variabel pris\",IFERROR((HLOOKUP(F447,'Variable priser'!$C$6:$H$18,12)+(F447-HLOOKUP(F447,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F447,'Variable priser'!$C$6:$H$18,13))/F447*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,null,null,0,"",null,{"$f":"IF(E448=0,\"Variabel pris\",IFERROR((HLOOKUP(E448,'Variable priser'!$C$6:$H$16,8)+(E448-HLOOKUP(E448,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E448,'Variable priser'!$C$6:$H$16,9))/E448*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F448=0,\"Variabel pris\",IFERROR((HLOOKUP(F448,'Variable priser'!$C$6:$H$16,8)+(F448-HLOOKUP(F448,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F448,'Variable priser'!$C$6:$H$16,9))/F448*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,null,null,0,"",null,{"$f":"IF(E449=0,\"Variabel pris\",IFERROR((HLOOKUP(E449,'Variable priser'!$C$6:$H$16,10)+(E449-HLOOKUP(E449,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E449,'Variable priser'!$C$6:$H$16,11))/E449*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F449=0,\"Variabel pris\",IFERROR((HLOOKUP(F449,'Variable priser'!$C$6:$H$16,10)+(F449-HLOOKUP(F449,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F449,'Variable priser'!$C$6:$H$16,11))/F449*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,null,null,0,"",null,{"$f":"IF(E450=0,\"Variabel pris\",IFERROR((HLOOKUP(E450,'Variable priser'!$C$20:$G$24,3)+(E450-HLOOKUP(E450,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E450,'Variable priser'!$C$20:$G$24,4))/E450*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F450=0,\"Variabel pris\",IFERROR((HLOOKUP(F450,'Variable priser'!$C$20:$G$24,3)+(F450-HLOOKUP(F450,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F450,'Variable priser'!$C$20:$G$24,4))/F450*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,null,null,0,"",null,{"$f":"IF(E451=0,\"Variabel pris\",IFERROR((HLOOKUP(E451,'Variable priser'!$C$20:$G$25,5)+(E451-HLOOKUP(E451,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E451,'Variable priser'!$C$20:$G$25,6))/E451*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F451=0,\"Variabel pris\",IFERROR((HLOOKUP(F451,'Variable priser'!$C$20:$G$25,5)+(F451-HLOOKUP(F451,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F451,'Variable priser'!$C$20:$G$25,6))/F451*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,null,null,0,"",null,{"$f":"IF(E452=0,\"Variabel pris\",IFERROR((HLOOKUP(E452,'Variable priser'!$C$28:$G$38,9)+(E452-HLOOKUP(E452,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E452,'Variable priser'!$C$28:$G$38,10))/E452*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F452=0,\"Variabel pris\",IFERROR((HLOOKUP(F452,'Variable priser'!$C$28:$G$38,9)+(F452-HLOOKUP(F452,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F452,'Variable priser'!$C$28:$G$38,10))/F452*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,null,null,0,"",null,{"$f":"IF(E453=0,\"Variabel pris\",IFERROR((HLOOKUP(E453,'Variable priser'!$C$28:$G$38,9)+(E453-HLOOKUP(E453,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E453,'Variable priser'!$C$28:$G$38,10))/E453*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F453=0,\"Variabel pris\",IFERROR((HLOOKUP(F453,'Variable priser'!$C$28:$G$38,9)+(F453-HLOOKUP(F453,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F453,'Variable priser'!$C$28:$G$38,10))/F453*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},0,null,null,0,"",null,{"$f":"IF(E454=0,\"Variabel pris\",IFERROR((HLOOKUP(E454,'Variable priser'!$C$28:$G$38,6)+(E454-HLOOKUP(E454,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E454,'Variable priser'!$C$28:$G$38,7))/E454*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F454=0,\"Variabel pris\",IFERROR((HLOOKUP(F454,'Variable priser'!$C$28:$G$38,6)+(F454-HLOOKUP(F454,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F454,'Variable priser'!$C$28:$G$38,7))/F454*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},0,null,null,0,"",null,{"$f":"IF(E455=0,\"Variabel pris\",IFERROR((HLOOKUP(E455,'Variable priser'!$C$28:$G$38,6)+(E455-HLOOKUP(E455,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E455,'Variable priser'!$C$28:$G$38,7))/E455*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F455=0,\"Variabel pris\",IFERROR((HLOOKUP(F455,'Variable priser'!$C$28:$G$38,6)+(F455-HLOOKUP(F455,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F455,'Variable priser'!$C$28:$G$38,7))/F455*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,null,null,0,"",null,{"$f":"IF(E456=0,\"Variabel pris\",IFERROR((HLOOKUP(E456,'Variable priser'!$C$40:$H$42,2)+(E456-HLOOKUP(E456,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E456,'Variable priser'!$C$40:$H$42,3))/E456*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F456=0,\"Variabel pris\",IFERROR((HLOOKUP(F456,'Variable priser'!$C$40:$H$42,2)+(F456-HLOOKUP(F456,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F456,'Variable priser'!$C$40:$H$42,3))/F456*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,null,null,0,"",null,{"$f":"IF(E457=0,\"Variabel pris\",IFERROR((HLOOKUP(E457,'Variable priser'!$C$44:$H$46,2)+(E457-HLOOKUP(E457,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E457,'Variable priser'!$C$44:$H$46,3))/E457*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F457=0,\"Variabel pris\",IFERROR((HLOOKUP(F457,'Variable priser'!$C$44:$H$46,2)+(F457-HLOOKUP(F457,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F457,'Variable priser'!$C$44:$H$46,3))/F457*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},0,null,null,0,"",null,{"$f":"IF(E458=0,\"Variabel pris\",IFERROR((HLOOKUP(E458,'Variable priser'!$C$48:$H$50,2)+(E458-HLOOKUP(E458,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E458,'Variable priser'!$C$48:$H$50,3))/E458*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F458=0,\"Variabel pris\",IFERROR((HLOOKUP(F458,'Variable priser'!$C$48:$H$50,2)+(F458-HLOOKUP(F458,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F458,'Variable priser'!$C$48:$H$50,3))/F458*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,null,null,0,"",null,{"$f":"IF(E459=0,\"Variabel pris\",IFERROR((HLOOKUP(E459,'Variable priser'!$C$52:$H$54,2)+(E459-HLOOKUP(E459,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E459,'Variable priser'!$C$52:$H$54,3))/E459*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F459=0,\"Variabel pris\",IFERROR((HLOOKUP(F459,'Variable priser'!$C$52:$H$54,2)+(F459-HLOOKUP(F459,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F459,'Variable priser'!$C$52:$H$54,3))/F459*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},0,null,null,0,"",null,{"$f":"IF(E460=0,\"Variabel pris\",IFERROR((HLOOKUP(E460,'Variable priser'!$C$71:$H$73,2)+(E460-HLOOKUP(E460,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E460,'Variable priser'!$C$71:$H$73,3))/E460*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F460=0,\"Variabel pris\",IFERROR((HLOOKUP(F460,'Variable priser'!$C$71:$H$73,2)+(F460-HLOOKUP(F460,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F460,'Variable priser'!$C$71:$H$73,3))/F460*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},0,null,null,0,"",null,{"$f":"IF(E461=0,\"Variabel pris\",IFERROR((HLOOKUP(E461,'Variable priser'!$C$76:$J$78,2)+(E461-HLOOKUP(E461,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E461,'Variable priser'!$C$76:$J$78,3))/E461*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F461=0,\"Variabel pris\",IFERROR((HLOOKUP(F461,'Variable priser'!$C$76:$J$78,2)+(F461-HLOOKUP(F461,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F461,'Variable priser'!$C$76:$J$78,3))/F461*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,null,null,0,"",null,{"$f":"IF(E462=0,\"Variabel pris\",IFERROR((HLOOKUP(E462,'Variable priser'!$C$81:$J$83,2)+(E462-HLOOKUP(E462,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E462,'Variable priser'!$C$81:$J$83,3))/E462*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F462=0,\"Variabel pris\",IFERROR((HLOOKUP(F462,'Variable priser'!$C$81:$J$83,2)+(F462-HLOOKUP(F462,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F462,'Variable priser'!$C$81:$J$83,3))/F462*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,null,null,0,"",null,{"$f":"IF(E463=0,\"Variabel pris\",IFERROR((HLOOKUP(E463,'Variable priser'!$C$59:$H$61,2)+(E463-HLOOKUP(E463,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E463,'Variable priser'!$C$59:$H$61,3))/E463*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F463=0,\"Variabel pris\",IFERROR((HLOOKUP(F463,'Variable priser'!$C$59:$H$61,2)+(F463-HLOOKUP(F463,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F463,'Variable priser'!$C$59:$H$61,3))/F463*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,null,null,0,"",null,{"$f":"IF(E464=0,\"Variabel pris\",IFERROR((HLOOKUP(E464,'Variable priser'!$C$59:$H$64,5)+(E464-HLOOKUP(E464,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E464,'Variable priser'!$C$59:$H$64,6))/E464*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F464=0,\"Variabel pris\",IFERROR((HLOOKUP(F464,'Variable priser'!$C$59:$H$64,5)+(F464-HLOOKUP(F464,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F464,'Variable priser'!$C$59:$H$64,6))/F464*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,null,null,0,"",null,{"$f":"IF(E465=0,\"Variabel pris\",IFERROR((HLOOKUP(E465,'Variable priser'!$C$59:$H$67,8)+(E465-HLOOKUP(E465,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E465,'Variable priser'!$C$59:$H$67,9))/E465*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F465=0,\"Variabel pris\",IFERROR((HLOOKUP(F465,'Variable priser'!$C$59:$H$67,8)+(F465-HLOOKUP(F465,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F465,'Variable priser'!$C$59:$H$67,9))/F465*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,null,null,0,"",null,{"$f":"IF(E466=0,\"Variabel pris\",IFERROR((HLOOKUP(E466,'Variable priser'!$C$108:$E$110,2)+(E466-HLOOKUP(E466,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E466,'Variable priser'!$C$108:$E$110,3))/E466*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F466=0,\"Variabel pris\",IFERROR((HLOOKUP(F466,'Variable priser'!$C$108:$E$110,2)+(F466-HLOOKUP(F466,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F466,'Variable priser'!$C$108:$E$110,3))/F466*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,null,null,0,"",null,{"$f":"IF(E467=0,\"Variabel pris\",IFERROR((HLOOKUP(E467,'Variable priser'!$C$108:$E$110,2)+(E467-HLOOKUP(E467,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E467,'Variable priser'!$C$108:$E$110,3))/E467*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F467=0,\"Variabel pris\",IFERROR((HLOOKUP(F467,'Variable priser'!$C$108:$E$110,2)+(F467-HLOOKUP(F467,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F467,'Variable priser'!$C$108:$E$110,3))/F467*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,null,null,0,"",null,{"$f":"IF(E468=0,\"Variabel pris\",IFERROR((HLOOKUP(E468,'Variable priser'!$C$86:$H$88,2)+(E468-HLOOKUP(E468,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E468,'Variable priser'!$C$86:$H$88,3))/E468*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F468=0,\"Variabel pris\",IFERROR((HLOOKUP(F468,'Variable priser'!$C$86:$H$88,2)+(F468-HLOOKUP(F468,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F468,'Variable priser'!$C$86:$H$88,3))/F468*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},0,null,null,0,"",null,{"$f":"IF(E469=0,\"Variabel pris\",IFERROR((HLOOKUP(E469,'Variable priser'!$C$91:$J$95,4)+(E469-HLOOKUP(E469,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E469,'Variable priser'!$C$91:$J$95,5))/E469*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F469=0,\"Variabel pris\",IFERROR((HLOOKUP(F469,'Variable priser'!$C$91:$J$95,4)+(F469-HLOOKUP(F469,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F469,'Variable priser'!$C$91:$J$95,5))/F469*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},0,null,null,0,"",null,{"$f":"IF(E470=0,\"Variabel pris\",IFERROR((HLOOKUP(E470,'Variable priser'!$C$91:$J$98,7)+(E470-HLOOKUP(E470,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E470,'Variable priser'!$C$91:$J$98,8))/E470*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F470=0,\"Variabel pris\",IFERROR((HLOOKUP(F470,'Variable priser'!$C$91:$J$98,7)+(F470-HLOOKUP(F470,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F470,'Variable priser'!$C$91:$J$98,8))/F470*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Vandværk 14"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},0,null,null,{"$f":"IF($D472=\"\",IF($E472>0,\"Ny data\",IF($E472=\"\",\"\",0)),IF($D472=0,IF($E472=0,0,\"Ny data\"),($E472-$D472)/$D472))","v":0},{"$f":"IF($E472=\"\",IF($F472>0,\"Ny data\",IF($F472=\"\",\"\",0)),IF($E472=0,IF($F472=0,0,\"Ny data\"),($F472-$E472)/$E472))","v":""},null,{"$f":"IF(E472=0,\"Variabel pris\",IFERROR((HLOOKUP(E472,'Variable priser'!$C$6:$H$16,2)+(E472-HLOOKUP(E472,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E472,'Variable priser'!$C$6:$H$16,3))/E472*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F472=0,\"Variabel pris\",IFERROR((HLOOKUP(F472,'Variable priser'!$C$6:$H$16,2)+(F472-HLOOKUP(F472,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F472,'Variable priser'!$C$6:$H$16,3))/F472*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E472),\"\",IF(E472=0,\"\",IF(ISNUMBER(E472),((J472*E472)/C472)*N472,\"\")))","v":""},{"$f":"IF(ISBLANK(F472),\"\",IF(F472=0,\"\",IF(ISNUMBER(F472),((K472*F472)/C472)*N472,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},0,null,null,0,"",null,{"$f":"IF(E473=0,\"Variabel pris\",IFERROR((HLOOKUP(E473,'Variable priser'!$C$6:$H$16,2)+(E473-HLOOKUP(E473,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E473,'Variable priser'!$C$6:$H$16,3))/E473*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F473=0,\"Variabel pris\",IFERROR((HLOOKUP(F473,'Variable priser'!$C$6:$H$16,2)+(F473-HLOOKUP(F473,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F473,'Variable priser'!$C$6:$H$16,3))/F473*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E473),\"\",IF(E473=0,\"\",IF(ISNUMBER(E473),((J473*E473)/C473)*N473,\"\")))","v":""},{"$f":"IF(ISBLANK(F473),\"\",IF(F473=0,\"\",IF(ISNUMBER(F473),((K473*F473)/C473)*N473,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,null,null,0,"",null,{"$f":"IF(E474=0,\"Variabel pris\",IFERROR((HLOOKUP(E474,'Variable priser'!$C$6:$H$16,4)+(E474-HLOOKUP(E474,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E474,'Variable priser'!$C$6:$H$16,5))/E474*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F474=0,\"Variabel pris\",IFERROR((HLOOKUP(F474,'Variable priser'!$C$6:$H$16,4)+(F474-HLOOKUP(F474,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F474,'Variable priser'!$C$6:$H$16,5))/F474*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,null,null,0,"",null,{"$f":"IF(E475=0,\"Variabel pris\",IFERROR((HLOOKUP(E475,'Variable priser'!$C$6:$H$16,4)+(E475-HLOOKUP(E475,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E475,'Variable priser'!$C$6:$H$16,5))/E475*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F475=0,\"Variabel pris\",IFERROR((HLOOKUP(F475,'Variable priser'!$C$6:$H$16,4)+(F475-HLOOKUP(F475,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F475,'Variable priser'!$C$6:$H$16,5))/F475*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,null,null,0,"",null,{"$f":"IF(E476=0,\"Variabel pris\",IFERROR((HLOOKUP(E476,'Variable priser'!$C$6:$H$16,6)+(E476-HLOOKUP(E476,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E476,'Variable priser'!$C$6:$H$16,7))/E476*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F476=0,\"Variabel pris\",IFERROR((HLOOKUP(F476,'Variable priser'!$C$6:$H$16,6)+(F476-HLOOKUP(F476,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F476,'Variable priser'!$C$6:$H$16,7))/F476*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,null,null,0,"",null,{"$f":"IF(E477=0,\"Variabel pris\",IFERROR((HLOOKUP(E477,'Variable priser'!$C$6:$H$16,6)+(E477-HLOOKUP(E477,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E477,'Variable priser'!$C$6:$H$16,7))/E477*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F477=0,\"Variabel pris\",IFERROR((HLOOKUP(F477,'Variable priser'!$C$6:$H$16,6)+(F477-HLOOKUP(F477,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F477,'Variable priser'!$C$6:$H$16,7))/F477*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,null,null,0,"",null,{"$f":"IF(E478=0,\"Variabel pris\",IFERROR((HLOOKUP(E478,'Variable priser'!$C$6:$H$18,12)+(E478-HLOOKUP(E478,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E478,'Variable priser'!$C$6:$H$18,13))/E478*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F478=0,\"Variabel pris\",IFERROR((HLOOKUP(F478,'Variable priser'!$C$6:$H$18,12)+(F478-HLOOKUP(F478,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F478,'Variable priser'!$C$6:$H$18,13))/F478*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,null,null,0,"",null,{"$f":"IF(E479=0,\"Variabel pris\",IFERROR((HLOOKUP(E479,'Variable priser'!$C$6:$H$18,12)+(E479-HLOOKUP(E479,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E479,'Variable priser'!$C$6:$H$18,13))/E479*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F479=0,\"Variabel pris\",IFERROR((HLOOKUP(F479,'Variable priser'!$C$6:$H$18,12)+(F479-HLOOKUP(F479,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F479,'Variable priser'!$C$6:$H$18,13))/F479*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,null,null,0,"",null,{"$f":"IF(E480=0,\"Variabel pris\",IFERROR((HLOOKUP(E480,'Variable priser'!$C$6:$H$16,8)+(E480-HLOOKUP(E480,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E480,'Variable priser'!$C$6:$H$16,9))/E480*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F480=0,\"Variabel pris\",IFERROR((HLOOKUP(F480,'Variable priser'!$C$6:$H$16,8)+(F480-HLOOKUP(F480,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F480,'Variable priser'!$C$6:$H$16,9))/F480*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,null,null,0,"",null,{"$f":"IF(E481=0,\"Variabel pris\",IFERROR((HLOOKUP(E481,'Variable priser'!$C$6:$H$16,10)+(E481-HLOOKUP(E481,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E481,'Variable priser'!$C$6:$H$16,11))/E481*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F481=0,\"Variabel pris\",IFERROR((HLOOKUP(F481,'Variable priser'!$C$6:$H$16,10)+(F481-HLOOKUP(F481,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F481,'Variable priser'!$C$6:$H$16,11))/F481*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,null,null,0,"",null,{"$f":"IF(E482=0,\"Variabel pris\",IFERROR((HLOOKUP(E482,'Variable priser'!$C$20:$G$24,3)+(E482-HLOOKUP(E482,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E482,'Variable priser'!$C$20:$G$24,4))/E482*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F482=0,\"Variabel pris\",IFERROR((HLOOKUP(F482,'Variable priser'!$C$20:$G$24,3)+(F482-HLOOKUP(F482,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F482,'Variable priser'!$C$20:$G$24,4))/F482*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,null,null,0,"",null,{"$f":"IF(E483=0,\"Variabel pris\",IFERROR((HLOOKUP(E483,'Variable priser'!$C$20:$G$25,5)+(E483-HLOOKUP(E483,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E483,'Variable priser'!$C$20:$G$25,6))/E483*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F483=0,\"Variabel pris\",IFERROR((HLOOKUP(F483,'Variable priser'!$C$20:$G$25,5)+(F483-HLOOKUP(F483,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F483,'Variable priser'!$C$20:$G$25,6))/F483*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,null,null,0,"",null,{"$f":"IF(E484=0,\"Variabel pris\",IFERROR((HLOOKUP(E484,'Variable priser'!$C$28:$G$38,9)+(E484-HLOOKUP(E484,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E484,'Variable priser'!$C$28:$G$38,10))/E484*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F484=0,\"Variabel pris\",IFERROR((HLOOKUP(F484,'Variable priser'!$C$28:$G$38,9)+(F484-HLOOKUP(F484,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F484,'Variable priser'!$C$28:$G$38,10))/F484*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,null,null,0,"",null,{"$f":"IF(E485=0,\"Variabel pris\",IFERROR((HLOOKUP(E485,'Variable priser'!$C$28:$G$38,9)+(E485-HLOOKUP(E485,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E485,'Variable priser'!$C$28:$G$38,10))/E485*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F485=0,\"Variabel pris\",IFERROR((HLOOKUP(F485,'Variable priser'!$C$28:$G$38,9)+(F485-HLOOKUP(F485,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F485,'Variable priser'!$C$28:$G$38,10))/F485*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},0,null,null,0,"",null,{"$f":"IF(E486=0,\"Variabel pris\",IFERROR((HLOOKUP(E486,'Variable priser'!$C$28:$G$38,6)+(E486-HLOOKUP(E486,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E486,'Variable priser'!$C$28:$G$38,7))/E486*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F486=0,\"Variabel pris\",IFERROR((HLOOKUP(F486,'Variable priser'!$C$28:$G$38,6)+(F486-HLOOKUP(F486,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F486,'Variable priser'!$C$28:$G$38,7))/F486*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},0,null,null,0,"",null,{"$f":"IF(E487=0,\"Variabel pris\",IFERROR((HLOOKUP(E487,'Variable priser'!$C$28:$G$38,6)+(E487-HLOOKUP(E487,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E487,'Variable priser'!$C$28:$G$38,7))/E487*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F487=0,\"Variabel pris\",IFERROR((HLOOKUP(F487,'Variable priser'!$C$28:$G$38,6)+(F487-HLOOKUP(F487,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F487,'Variable priser'!$C$28:$G$38,7))/F487*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,null,null,0,"",null,{"$f":"IF(E488=0,\"Variabel pris\",IFERROR((HLOOKUP(E488,'Variable priser'!$C$40:$H$42,2)+(E488-HLOOKUP(E488,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E488,'Variable priser'!$C$40:$H$42,3))/E488*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F488=0,\"Variabel pris\",IFERROR((HLOOKUP(F488,'Variable priser'!$C$40:$H$42,2)+(F488-HLOOKUP(F488,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F488,'Variable priser'!$C$40:$H$42,3))/F488*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,null,null,0,"",null,{"$f":"IF(E489=0,\"Variabel pris\",IFERROR((HLOOKUP(E489,'Variable priser'!$C$44:$H$46,2)+(E489-HLOOKUP(E489,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E489,'Variable priser'!$C$44:$H$46,3))/E489*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F489=0,\"Variabel pris\",IFERROR((HLOOKUP(F489,'Variable priser'!$C$44:$H$46,2)+(F489-HLOOKUP(F489,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F489,'Variable priser'!$C$44:$H$46,3))/F489*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},0,null,null,0,"",null,{"$f":"IF(E490=0,\"Variabel pris\",IFERROR((HLOOKUP(E490,'Variable priser'!$C$48:$H$50,2)+(E490-HLOOKUP(E490,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E490,'Variable priser'!$C$48:$H$50,3))/E490*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F490=0,\"Variabel pris\",IFERROR((HLOOKUP(F490,'Variable priser'!$C$48:$H$50,2)+(F490-HLOOKUP(F490,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F490,'Variable priser'!$C$48:$H$50,3))/F490*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,null,null,0,"",null,{"$f":"IF(E491=0,\"Variabel pris\",IFERROR((HLOOKUP(E491,'Variable priser'!$C$52:$H$54,2)+(E491-HLOOKUP(E491,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E491,'Variable priser'!$C$52:$H$54,3))/E491*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F491=0,\"Variabel pris\",IFERROR((HLOOKUP(F491,'Variable priser'!$C$52:$H$54,2)+(F491-HLOOKUP(F491,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F491,'Variable priser'!$C$52:$H$54,3))/F491*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},0,null,null,0,"",null,{"$f":"IF(E492=0,\"Variabel pris\",IFERROR((HLOOKUP(E492,'Variable priser'!$C$71:$H$73,2)+(E492-HLOOKUP(E492,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E492,'Variable priser'!$C$71:$H$73,3))/E492*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F492=0,\"Variabel pris\",IFERROR((HLOOKUP(F492,'Variable priser'!$C$71:$H$73,2)+(F492-HLOOKUP(F492,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F492,'Variable priser'!$C$71:$H$73,3))/F492*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},0,null,null,0,"",null,{"$f":"IF(E493=0,\"Variabel pris\",IFERROR((HLOOKUP(E493,'Variable priser'!$C$76:$J$78,2)+(E493-HLOOKUP(E493,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E493,'Variable priser'!$C$76:$J$78,3))/E493*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F493=0,\"Variabel pris\",IFERROR((HLOOKUP(F493,'Variable priser'!$C$76:$J$78,2)+(F493-HLOOKUP(F493,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F493,'Variable priser'!$C$76:$J$78,3))/F493*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,null,null,0,"",null,{"$f":"IF(E494=0,\"Variabel pris\",IFERROR((HLOOKUP(E494,'Variable priser'!$C$81:$J$83,2)+(E494-HLOOKUP(E494,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E494,'Variable priser'!$C$81:$J$83,3))/E494*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F494=0,\"Variabel pris\",IFERROR((HLOOKUP(F494,'Variable priser'!$C$81:$J$83,2)+(F494-HLOOKUP(F494,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F494,'Variable priser'!$C$81:$J$83,3))/F494*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,null,null,0,"",null,{"$f":"IF(E495=0,\"Variabel pris\",IFERROR((HLOOKUP(E495,'Variable priser'!$C$59:$H$61,2)+(E495-HLOOKUP(E495,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E495,'Variable priser'!$C$59:$H$61,3))/E495*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F495=0,\"Variabel pris\",IFERROR((HLOOKUP(F495,'Variable priser'!$C$59:$H$61,2)+(F495-HLOOKUP(F495,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F495,'Variable priser'!$C$59:$H$61,3))/F495*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,null,null,0,"",null,{"$f":"IF(E496=0,\"Variabel pris\",IFERROR((HLOOKUP(E496,'Variable priser'!$C$59:$H$64,5)+(E496-HLOOKUP(E496,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E496,'Variable priser'!$C$59:$H$64,6))/E496*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F496=0,\"Variabel pris\",IFERROR((HLOOKUP(F496,'Variable priser'!$C$59:$H$64,5)+(F496-HLOOKUP(F496,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F496,'Variable priser'!$C$59:$H$64,6))/F496*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,null,null,0,"",null,{"$f":"IF(E497=0,\"Variabel pris\",IFERROR((HLOOKUP(E497,'Variable priser'!$C$59:$H$67,8)+(E497-HLOOKUP(E497,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E497,'Variable priser'!$C$59:$H$67,9))/E497*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F497=0,\"Variabel pris\",IFERROR((HLOOKUP(F497,'Variable priser'!$C$59:$H$67,8)+(F497-HLOOKUP(F497,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F497,'Variable priser'!$C$59:$H$67,9))/F497*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,null,null,0,"",null,{"$f":"IF(E498=0,\"Variabel pris\",IFERROR((HLOOKUP(E498,'Variable priser'!$C$108:$E$110,2)+(E498-HLOOKUP(E498,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E498,'Variable priser'!$C$108:$E$110,3))/E498*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F498=0,\"Variabel pris\",IFERROR((HLOOKUP(F498,'Variable priser'!$C$108:$E$110,2)+(F498-HLOOKUP(F498,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F498,'Variable priser'!$C$108:$E$110,3))/F498*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,null,null,0,"",null,{"$f":"IF(E499=0,\"Variabel pris\",IFERROR((HLOOKUP(E499,'Variable priser'!$C$108:$E$110,2)+(E499-HLOOKUP(E499,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E499,'Variable priser'!$C$108:$E$110,3))/E499*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F499=0,\"Variabel pris\",IFERROR((HLOOKUP(F499,'Variable priser'!$C$108:$E$110,2)+(F499-HLOOKUP(F499,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F499,'Variable priser'!$C$108:$E$110,3))/F499*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,null,null,0,"",null,{"$f":"IF(E500=0,\"Variabel pris\",IFERROR((HLOOKUP(E500,'Variable priser'!$C$86:$H$88,2)+(E500-HLOOKUP(E500,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E500,'Variable priser'!$C$86:$H$88,3))/E500*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F500=0,\"Variabel pris\",IFERROR((HLOOKUP(F500,'Variable priser'!$C$86:$H$88,2)+(F500-HLOOKUP(F500,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F500,'Variable priser'!$C$86:$H$88,3))/F500*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},0,null,null,0,"",null,{"$f":"IF(E501=0,\"Variabel pris\",IFERROR((HLOOKUP(E501,'Variable priser'!$C$91:$J$95,4)+(E501-HLOOKUP(E501,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E501,'Variable priser'!$C$91:$J$95,5))/E501*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F501=0,\"Variabel pris\",IFERROR((HLOOKUP(F501,'Variable priser'!$C$91:$J$95,4)+(F501-HLOOKUP(F501,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F501,'Variable priser'!$C$91:$J$95,5))/F501*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},0,null,null,0,"",null,{"$f":"IF(E502=0,\"Variabel pris\",IFERROR((HLOOKUP(E502,'Variable priser'!$C$91:$J$98,7)+(E502-HLOOKUP(E502,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E502,'Variable priser'!$C$91:$J$98,8))/E502*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F502=0,\"Variabel pris\",IFERROR((HLOOKUP(F502,'Variable priser'!$C$91:$J$98,7)+(F502-HLOOKUP(F502,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F502,'Variable priser'!$C$91:$J$98,8))/F502*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Vandværk 15"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},0,null,null,{"$f":"IF($D504=\"\",IF($E504>0,\"Ny data\",IF($E504=\"\",\"\",0)),IF($D504=0,IF($E504=0,0,\"Ny data\"),($E504-$D504)/$D504))","v":0},{"$f":"IF($E504=\"\",IF($F504>0,\"Ny data\",IF($F504=\"\",\"\",0)),IF($E504=0,IF($F504=0,0,\"Ny data\"),($F504-$E504)/$E504))","v":""},null,{"$f":"IF(E504=0,\"Variabel pris\",IFERROR((HLOOKUP(E504,'Variable priser'!$C$6:$H$16,2)+(E504-HLOOKUP(E504,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E504,'Variable priser'!$C$6:$H$16,3))/E504*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F504=0,\"Variabel pris\",IFERROR((HLOOKUP(F504,'Variable priser'!$C$6:$H$16,2)+(F504-HLOOKUP(F504,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F504,'Variable priser'!$C$6:$H$16,3))/F504*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E504),\"\",IF(E504=0,\"\",IF(ISNUMBER(E504),((J504*E504)/C504)*N504,\"\")))","v":""},{"$f":"IF(ISBLANK(F504),\"\",IF(F504=0,\"\",IF(ISNUMBER(F504),((K504*F504)/C504)*N504,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},0,null,null,0,"",null,{"$f":"IF(E505=0,\"Variabel pris\",IFERROR((HLOOKUP(E505,'Variable priser'!$C$6:$H$16,2)+(E505-HLOOKUP(E505,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E505,'Variable priser'!$C$6:$H$16,3))/E505*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F505=0,\"Variabel pris\",IFERROR((HLOOKUP(F505,'Variable priser'!$C$6:$H$16,2)+(F505-HLOOKUP(F505,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F505,'Variable priser'!$C$6:$H$16,3))/F505*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E505),\"\",IF(E505=0,\"\",IF(ISNUMBER(E505),((J505*E505)/C505)*N505,\"\")))","v":""},{"$f":"IF(ISBLANK(F505),\"\",IF(F505=0,\"\",IF(ISNUMBER(F505),((K505*F505)/C505)*N505,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,null,null,0,"",null,{"$f":"IF(E506=0,\"Variabel pris\",IFERROR((HLOOKUP(E506,'Variable priser'!$C$6:$H$16,4)+(E506-HLOOKUP(E506,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E506,'Variable priser'!$C$6:$H$16,5))/E506*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F506=0,\"Variabel pris\",IFERROR((HLOOKUP(F506,'Variable priser'!$C$6:$H$16,4)+(F506-HLOOKUP(F506,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F506,'Variable priser'!$C$6:$H$16,5))/F506*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,null,null,0,"",null,{"$f":"IF(E507=0,\"Variabel pris\",IFERROR((HLOOKUP(E507,'Variable priser'!$C$6:$H$16,4)+(E507-HLOOKUP(E507,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E507,'Variable priser'!$C$6:$H$16,5))/E507*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F507=0,\"Variabel pris\",IFERROR((HLOOKUP(F507,'Variable priser'!$C$6:$H$16,4)+(F507-HLOOKUP(F507,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F507,'Variable priser'!$C$6:$H$16,5))/F507*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,null,null,0,"",null,{"$f":"IF(E508=0,\"Variabel pris\",IFERROR((HLOOKUP(E508,'Variable priser'!$C$6:$H$16,6)+(E508-HLOOKUP(E508,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E508,'Variable priser'!$C$6:$H$16,7))/E508*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F508=0,\"Variabel pris\",IFERROR((HLOOKUP(F508,'Variable priser'!$C$6:$H$16,6)+(F508-HLOOKUP(F508,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F508,'Variable priser'!$C$6:$H$16,7))/F508*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,null,null,0,"",null,{"$f":"IF(E509=0,\"Variabel pris\",IFERROR((HLOOKUP(E509,'Variable priser'!$C$6:$H$16,6)+(E509-HLOOKUP(E509,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E509,'Variable priser'!$C$6:$H$16,7))/E509*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F509=0,\"Variabel pris\",IFERROR((HLOOKUP(F509,'Variable priser'!$C$6:$H$16,6)+(F509-HLOOKUP(F509,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F509,'Variable priser'!$C$6:$H$16,7))/F509*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,null,null,0,"",null,{"$f":"IF(E510=0,\"Variabel pris\",IFERROR((HLOOKUP(E510,'Variable priser'!$C$6:$H$18,12)+(E510-HLOOKUP(E510,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E510,'Variable priser'!$C$6:$H$18,13))/E510*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F510=0,\"Variabel pris\",IFERROR((HLOOKUP(F510,'Variable priser'!$C$6:$H$18,12)+(F510-HLOOKUP(F510,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F510,'Variable priser'!$C$6:$H$18,13))/F510*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,null,null,0,"",null,{"$f":"IF(E511=0,\"Variabel pris\",IFERROR((HLOOKUP(E511,'Variable priser'!$C$6:$H$18,12)+(E511-HLOOKUP(E511,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E511,'Variable priser'!$C$6:$H$18,13))/E511*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F511=0,\"Variabel pris\",IFERROR((HLOOKUP(F511,'Variable priser'!$C$6:$H$18,12)+(F511-HLOOKUP(F511,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F511,'Variable priser'!$C$6:$H$18,13))/F511*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,null,null,0,"",null,{"$f":"IF(E512=0,\"Variabel pris\",IFERROR((HLOOKUP(E512,'Variable priser'!$C$6:$H$16,8)+(E512-HLOOKUP(E512,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E512,'Variable priser'!$C$6:$H$16,9))/E512*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F512=0,\"Variabel pris\",IFERROR((HLOOKUP(F512,'Variable priser'!$C$6:$H$16,8)+(F512-HLOOKUP(F512,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F512,'Variable priser'!$C$6:$H$16,9))/F512*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,null,null,0,"",null,{"$f":"IF(E513=0,\"Variabel pris\",IFERROR((HLOOKUP(E513,'Variable priser'!$C$6:$H$16,10)+(E513-HLOOKUP(E513,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E513,'Variable priser'!$C$6:$H$16,11))/E513*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F513=0,\"Variabel pris\",IFERROR((HLOOKUP(F513,'Variable priser'!$C$6:$H$16,10)+(F513-HLOOKUP(F513,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F513,'Variable priser'!$C$6:$H$16,11))/F513*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,null,null,0,"",null,{"$f":"IF(E514=0,\"Variabel pris\",IFERROR((HLOOKUP(E514,'Variable priser'!$C$20:$G$24,3)+(E514-HLOOKUP(E514,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E514,'Variable priser'!$C$20:$G$24,4))/E514*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F514=0,\"Variabel pris\",IFERROR((HLOOKUP(F514,'Variable priser'!$C$20:$G$24,3)+(F514-HLOOKUP(F514,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F514,'Variable priser'!$C$20:$G$24,4))/F514*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,null,null,0,"",null,{"$f":"IF(E515=0,\"Variabel pris\",IFERROR((HLOOKUP(E515,'Variable priser'!$C$20:$G$25,5)+(E515-HLOOKUP(E515,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E515,'Variable priser'!$C$20:$G$25,6))/E515*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F515=0,\"Variabel pris\",IFERROR((HLOOKUP(F515,'Variable priser'!$C$20:$G$25,5)+(F515-HLOOKUP(F515,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F515,'Variable priser'!$C$20:$G$25,6))/F515*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,null,null,0,"",null,{"$f":"IF(E516=0,\"Variabel pris\",IFERROR((HLOOKUP(E516,'Variable priser'!$C$28:$G$38,9)+(E516-HLOOKUP(E516,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E516,'Variable priser'!$C$28:$G$38,10))/E516*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F516=0,\"Variabel pris\",IFERROR((HLOOKUP(F516,'Variable priser'!$C$28:$G$38,9)+(F516-HLOOKUP(F516,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F516,'Variable priser'!$C$28:$G$38,10))/F516*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,null,null,0,"",null,{"$f":"IF(E517=0,\"Variabel pris\",IFERROR((HLOOKUP(E517,'Variable priser'!$C$28:$G$38,9)+(E517-HLOOKUP(E517,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E517,'Variable priser'!$C$28:$G$38,10))/E517*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F517=0,\"Variabel pris\",IFERROR((HLOOKUP(F517,'Variable priser'!$C$28:$G$38,9)+(F517-HLOOKUP(F517,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F517,'Variable priser'!$C$28:$G$38,10))/F517*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},0,null,null,0,"",null,{"$f":"IF(E518=0,\"Variabel pris\",IFERROR((HLOOKUP(E518,'Variable priser'!$C$28:$G$38,6)+(E518-HLOOKUP(E518,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E518,'Variable priser'!$C$28:$G$38,7))/E518*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F518=0,\"Variabel pris\",IFERROR((HLOOKUP(F518,'Variable priser'!$C$28:$G$38,6)+(F518-HLOOKUP(F518,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F518,'Variable priser'!$C$28:$G$38,7))/F518*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},0,null,null,0,"",null,{"$f":"IF(E519=0,\"Variabel pris\",IFERROR((HLOOKUP(E519,'Variable priser'!$C$28:$G$38,6)+(E519-HLOOKUP(E519,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E519,'Variable priser'!$C$28:$G$38,7))/E519*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F519=0,\"Variabel pris\",IFERROR((HLOOKUP(F519,'Variable priser'!$C$28:$G$38,6)+(F519-HLOOKUP(F519,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F519,'Variable priser'!$C$28:$G$38,7))/F519*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,null,null,0,"",null,{"$f":"IF(E520=0,\"Variabel pris\",IFERROR((HLOOKUP(E520,'Variable priser'!$C$40:$H$42,2)+(E520-HLOOKUP(E520,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E520,'Variable priser'!$C$40:$H$42,3))/E520*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F520=0,\"Variabel pris\",IFERROR((HLOOKUP(F520,'Variable priser'!$C$40:$H$42,2)+(F520-HLOOKUP(F520,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F520,'Variable priser'!$C$40:$H$42,3))/F520*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,null,null,0,"",null,{"$f":"IF(E521=0,\"Variabel pris\",IFERROR((HLOOKUP(E521,'Variable priser'!$C$44:$H$46,2)+(E521-HLOOKUP(E521,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E521,'Variable priser'!$C$44:$H$46,3))/E521*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F521=0,\"Variabel pris\",IFERROR((HLOOKUP(F521,'Variable priser'!$C$44:$H$46,2)+(F521-HLOOKUP(F521,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F521,'Variable priser'!$C$44:$H$46,3))/F521*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},0,null,null,0,"",null,{"$f":"IF(E522=0,\"Variabel pris\",IFERROR((HLOOKUP(E522,'Variable priser'!$C$48:$H$50,2)+(E522-HLOOKUP(E522,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E522,'Variable priser'!$C$48:$H$50,3))/E522*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F522=0,\"Variabel pris\",IFERROR((HLOOKUP(F522,'Variable priser'!$C$48:$H$50,2)+(F522-HLOOKUP(F522,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F522,'Variable priser'!$C$48:$H$50,3))/F522*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,null,null,0,"",null,{"$f":"IF(E523=0,\"Variabel pris\",IFERROR((HLOOKUP(E523,'Variable priser'!$C$52:$H$54,2)+(E523-HLOOKUP(E523,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E523,'Variable priser'!$C$52:$H$54,3))/E523*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F523=0,\"Variabel pris\",IFERROR((HLOOKUP(F523,'Variable priser'!$C$52:$H$54,2)+(F523-HLOOKUP(F523,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F523,'Variable priser'!$C$52:$H$54,3))/F523*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},0,null,null,0,"",null,{"$f":"IF(E524=0,\"Variabel pris\",IFERROR((HLOOKUP(E524,'Variable priser'!$C$71:$H$73,2)+(E524-HLOOKUP(E524,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E524,'Variable priser'!$C$71:$H$73,3))/E524*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F524=0,\"Variabel pris\",IFERROR((HLOOKUP(F524,'Variable priser'!$C$71:$H$73,2)+(F524-HLOOKUP(F524,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F524,'Variable priser'!$C$71:$H$73,3))/F524*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},0,null,null,0,"",null,{"$f":"IF(E525=0,\"Variabel pris\",IFERROR((HLOOKUP(E525,'Variable priser'!$C$76:$J$78,2)+(E525-HLOOKUP(E525,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E525,'Variable priser'!$C$76:$J$78,3))/E525*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F525=0,\"Variabel pris\",IFERROR((HLOOKUP(F525,'Variable priser'!$C$76:$J$78,2)+(F525-HLOOKUP(F525,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F525,'Variable priser'!$C$76:$J$78,3))/F525*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,null,null,0,"",null,{"$f":"IF(E526=0,\"Variabel pris\",IFERROR((HLOOKUP(E526,'Variable priser'!$C$81:$J$83,2)+(E526-HLOOKUP(E526,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E526,'Variable priser'!$C$81:$J$83,3))/E526*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F526=0,\"Variabel pris\",IFERROR((HLOOKUP(F526,'Variable priser'!$C$81:$J$83,2)+(F526-HLOOKUP(F526,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F526,'Variable priser'!$C$81:$J$83,3))/F526*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,null,null,0,"",null,{"$f":"IF(E527=0,\"Variabel pris\",IFERROR((HLOOKUP(E527,'Variable priser'!$C$59:$H$61,2)+(E527-HLOOKUP(E527,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E527,'Variable priser'!$C$59:$H$61,3))/E527*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F527=0,\"Variabel pris\",IFERROR((HLOOKUP(F527,'Variable priser'!$C$59:$H$61,2)+(F527-HLOOKUP(F527,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F527,'Variable priser'!$C$59:$H$61,3))/F527*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,null,null,0,"",null,{"$f":"IF(E528=0,\"Variabel pris\",IFERROR((HLOOKUP(E528,'Variable priser'!$C$59:$H$64,5)+(E528-HLOOKUP(E528,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E528,'Variable priser'!$C$59:$H$64,6))/E528*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F528=0,\"Variabel pris\",IFERROR((HLOOKUP(F528,'Variable priser'!$C$59:$H$64,5)+(F528-HLOOKUP(F528,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F528,'Variable priser'!$C$59:$H$64,6))/F528*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,null,null,0,"",null,{"$f":"IF(E529=0,\"Variabel pris\",IFERROR((HLOOKUP(E529,'Variable priser'!$C$59:$H$67,8)+(E529-HLOOKUP(E529,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E529,'Variable priser'!$C$59:$H$67,9))/E529*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F529=0,\"Variabel pris\",IFERROR((HLOOKUP(F529,'Variable priser'!$C$59:$H$67,8)+(F529-HLOOKUP(F529,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F529,'Variable priser'!$C$59:$H$67,9))/F529*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,null,null,0,"",null,{"$f":"IF(E530=0,\"Variabel pris\",IFERROR((HLOOKUP(E530,'Variable priser'!$C$108:$E$110,2)+(E530-HLOOKUP(E530,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E530,'Variable priser'!$C$108:$E$110,3))/E530*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F530=0,\"Variabel pris\",IFERROR((HLOOKUP(F530,'Variable priser'!$C$108:$E$110,2)+(F530-HLOOKUP(F530,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F530,'Variable priser'!$C$108:$E$110,3))/F530*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,null,null,0,"",null,{"$f":"IF(E531=0,\"Variabel pris\",IFERROR((HLOOKUP(E531,'Variable priser'!$C$108:$E$110,2)+(E531-HLOOKUP(E531,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E531,'Variable priser'!$C$108:$E$110,3))/E531*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F531=0,\"Variabel pris\",IFERROR((HLOOKUP(F531,'Variable priser'!$C$108:$E$110,2)+(F531-HLOOKUP(F531,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F531,'Variable priser'!$C$108:$E$110,3))/F531*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,null,null,0,"",null,{"$f":"IF(E532=0,\"Variabel pris\",IFERROR((HLOOKUP(E532,'Variable priser'!$C$86:$H$88,2)+(E532-HLOOKUP(E532,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E532,'Variable priser'!$C$86:$H$88,3))/E532*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F532=0,\"Variabel pris\",IFERROR((HLOOKUP(F532,'Variable priser'!$C$86:$H$88,2)+(F532-HLOOKUP(F532,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F532,'Variable priser'!$C$86:$H$88,3))/F532*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},0,null,null,0,"",null,{"$f":"IF(E533=0,\"Variabel pris\",IFERROR((HLOOKUP(E533,'Variable priser'!$C$91:$J$95,4)+(E533-HLOOKUP(E533,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E533,'Variable priser'!$C$91:$J$95,5))/E533*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F533=0,\"Variabel pris\",IFERROR((HLOOKUP(F533,'Variable priser'!$C$91:$J$95,4)+(F533-HLOOKUP(F533,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F533,'Variable priser'!$C$91:$J$95,5))/F533*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},0,null,null,0,"",null,{"$f":"IF(E534=0,\"Variabel pris\",IFERROR((HLOOKUP(E534,'Variable priser'!$C$91:$J$98,7)+(E534-HLOOKUP(E534,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E534,'Variable priser'!$C$91:$J$98,8))/E534*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F534=0,\"Variabel pris\",IFERROR((HLOOKUP(F534,'Variable priser'!$C$91:$J$98,7)+(F534-HLOOKUP(F534,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F534,'Variable priser'!$C$91:$J$98,8))/F534*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Vandværk 16"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},0,null,null,{"$f":"IF($D536=\"\",IF($E536>0,\"Ny data\",IF($E536=\"\",\"\",0)),IF($D536=0,IF($E536=0,0,\"Ny data\"),($E536-$D536)/$D536))","v":0},{"$f":"IF($E536=\"\",IF($F536>0,\"Ny data\",IF($F536=\"\",\"\",0)),IF($E536=0,IF($F536=0,0,\"Ny data\"),($F536-$E536)/$E536))","v":""},null,{"$f":"IF(E536=0,\"Variabel pris\",IFERROR((HLOOKUP(E536,'Variable priser'!$C$6:$H$16,2)+(E536-HLOOKUP(E536,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E536,'Variable priser'!$C$6:$H$16,3))/E536*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F536=0,\"Variabel pris\",IFERROR((HLOOKUP(F536,'Variable priser'!$C$6:$H$16,2)+(F536-HLOOKUP(F536,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F536,'Variable priser'!$C$6:$H$16,3))/F536*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E536),\"\",IF(E536=0,\"\",IF(ISNUMBER(E536),((J536*E536)/C536)*N536,\"\")))","v":""},{"$f":"IF(ISBLANK(F536),\"\",IF(F536=0,\"\",IF(ISNUMBER(F536),((K536*F536)/C536)*N536,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},0,null,null,0,"",null,{"$f":"IF(E537=0,\"Variabel pris\",IFERROR((HLOOKUP(E537,'Variable priser'!$C$6:$H$16,2)+(E537-HLOOKUP(E537,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E537,'Variable priser'!$C$6:$H$16,3))/E537*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F537=0,\"Variabel pris\",IFERROR((HLOOKUP(F537,'Variable priser'!$C$6:$H$16,2)+(F537-HLOOKUP(F537,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F537,'Variable priser'!$C$6:$H$16,3))/F537*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E537),\"\",IF(E537=0,\"\",IF(ISNUMBER(E537),((J537*E537)/C537)*N537,\"\")))","v":""},{"$f":"IF(ISBLANK(F537),\"\",IF(F537=0,\"\",IF(ISNUMBER(F537),((K537*F537)/C537)*N537,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,null,null,0,"",null,{"$f":"IF(E538=0,\"Variabel pris\",IFERROR((HLOOKUP(E538,'Variable priser'!$C$6:$H$16,4)+(E538-HLOOKUP(E538,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E538,'Variable priser'!$C$6:$H$16,5))/E538*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F538=0,\"Variabel pris\",IFERROR((HLOOKUP(F538,'Variable priser'!$C$6:$H$16,4)+(F538-HLOOKUP(F538,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F538,'Variable priser'!$C$6:$H$16,5))/F538*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,null,null,0,"",null,{"$f":"IF(E539=0,\"Variabel pris\",IFERROR((HLOOKUP(E539,'Variable priser'!$C$6:$H$16,4)+(E539-HLOOKUP(E539,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E539,'Variable priser'!$C$6:$H$16,5))/E539*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F539=0,\"Variabel pris\",IFERROR((HLOOKUP(F539,'Variable priser'!$C$6:$H$16,4)+(F539-HLOOKUP(F539,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F539,'Variable priser'!$C$6:$H$16,5))/F539*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,null,null,0,"",null,{"$f":"IF(E540=0,\"Variabel pris\",IFERROR((HLOOKUP(E540,'Variable priser'!$C$6:$H$16,6)+(E540-HLOOKUP(E540,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E540,'Variable priser'!$C$6:$H$16,7))/E540*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F540=0,\"Variabel pris\",IFERROR((HLOOKUP(F540,'Variable priser'!$C$6:$H$16,6)+(F540-HLOOKUP(F540,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F540,'Variable priser'!$C$6:$H$16,7))/F540*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,null,null,0,"",null,{"$f":"IF(E541=0,\"Variabel pris\",IFERROR((HLOOKUP(E541,'Variable priser'!$C$6:$H$16,6)+(E541-HLOOKUP(E541,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E541,'Variable priser'!$C$6:$H$16,7))/E541*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F541=0,\"Variabel pris\",IFERROR((HLOOKUP(F541,'Variable priser'!$C$6:$H$16,6)+(F541-HLOOKUP(F541,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F541,'Variable priser'!$C$6:$H$16,7))/F541*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,null,null,0,"",null,{"$f":"IF(E542=0,\"Variabel pris\",IFERROR((HLOOKUP(E542,'Variable priser'!$C$6:$H$18,12)+(E542-HLOOKUP(E542,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E542,'Variable priser'!$C$6:$H$18,13))/E542*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F542=0,\"Variabel pris\",IFERROR((HLOOKUP(F542,'Variable priser'!$C$6:$H$18,12)+(F542-HLOOKUP(F542,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F542,'Variable priser'!$C$6:$H$18,13))/F542*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,null,null,0,"",null,{"$f":"IF(E543=0,\"Variabel pris\",IFERROR((HLOOKUP(E543,'Variable priser'!$C$6:$H$18,12)+(E543-HLOOKUP(E543,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E543,'Variable priser'!$C$6:$H$18,13))/E543*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F543=0,\"Variabel pris\",IFERROR((HLOOKUP(F543,'Variable priser'!$C$6:$H$18,12)+(F543-HLOOKUP(F543,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F543,'Variable priser'!$C$6:$H$18,13))/F543*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,null,null,0,"",null,{"$f":"IF(E544=0,\"Variabel pris\",IFERROR((HLOOKUP(E544,'Variable priser'!$C$6:$H$16,8)+(E544-HLOOKUP(E544,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E544,'Variable priser'!$C$6:$H$16,9))/E544*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F544=0,\"Variabel pris\",IFERROR((HLOOKUP(F544,'Variable priser'!$C$6:$H$16,8)+(F544-HLOOKUP(F544,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F544,'Variable priser'!$C$6:$H$16,9))/F544*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,null,null,0,"",null,{"$f":"IF(E545=0,\"Variabel pris\",IFERROR((HLOOKUP(E545,'Variable priser'!$C$6:$H$16,10)+(E545-HLOOKUP(E545,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E545,'Variable priser'!$C$6:$H$16,11))/E545*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F545=0,\"Variabel pris\",IFERROR((HLOOKUP(F545,'Variable priser'!$C$6:$H$16,10)+(F545-HLOOKUP(F545,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F545,'Variable priser'!$C$6:$H$16,11))/F545*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,null,null,0,"",null,{"$f":"IF(E546=0,\"Variabel pris\",IFERROR((HLOOKUP(E546,'Variable priser'!$C$20:$G$24,3)+(E546-HLOOKUP(E546,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E546,'Variable priser'!$C$20:$G$24,4))/E546*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F546=0,\"Variabel pris\",IFERROR((HLOOKUP(F546,'Variable priser'!$C$20:$G$24,3)+(F546-HLOOKUP(F546,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F546,'Variable priser'!$C$20:$G$24,4))/F546*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,null,null,0,"",null,{"$f":"IF(E547=0,\"Variabel pris\",IFERROR((HLOOKUP(E547,'Variable priser'!$C$20:$G$25,5)+(E547-HLOOKUP(E547,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E547,'Variable priser'!$C$20:$G$25,6))/E547*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F547=0,\"Variabel pris\",IFERROR((HLOOKUP(F547,'Variable priser'!$C$20:$G$25,5)+(F547-HLOOKUP(F547,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F547,'Variable priser'!$C$20:$G$25,6))/F547*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,null,null,0,"",null,{"$f":"IF(E548=0,\"Variabel pris\",IFERROR((HLOOKUP(E548,'Variable priser'!$C$28:$G$38,9)+(E548-HLOOKUP(E548,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E548,'Variable priser'!$C$28:$G$38,10))/E548*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F548=0,\"Variabel pris\",IFERROR((HLOOKUP(F548,'Variable priser'!$C$28:$G$38,9)+(F548-HLOOKUP(F548,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F548,'Variable priser'!$C$28:$G$38,10))/F548*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,null,null,0,"",null,{"$f":"IF(E549=0,\"Variabel pris\",IFERROR((HLOOKUP(E549,'Variable priser'!$C$28:$G$38,9)+(E549-HLOOKUP(E549,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E549,'Variable priser'!$C$28:$G$38,10))/E549*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F549=0,\"Variabel pris\",IFERROR((HLOOKUP(F549,'Variable priser'!$C$28:$G$38,9)+(F549-HLOOKUP(F549,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F549,'Variable priser'!$C$28:$G$38,10))/F549*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},0,null,null,0,"",null,{"$f":"IF(E550=0,\"Variabel pris\",IFERROR((HLOOKUP(E550,'Variable priser'!$C$28:$G$38,6)+(E550-HLOOKUP(E550,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E550,'Variable priser'!$C$28:$G$38,7))/E550*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F550=0,\"Variabel pris\",IFERROR((HLOOKUP(F550,'Variable priser'!$C$28:$G$38,6)+(F550-HLOOKUP(F550,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F550,'Variable priser'!$C$28:$G$38,7))/F550*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},0,null,null,0,"",null,{"$f":"IF(E551=0,\"Variabel pris\",IFERROR((HLOOKUP(E551,'Variable priser'!$C$28:$G$38,6)+(E551-HLOOKUP(E551,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E551,'Variable priser'!$C$28:$G$38,7))/E551*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F551=0,\"Variabel pris\",IFERROR((HLOOKUP(F551,'Variable priser'!$C$28:$G$38,6)+(F551-HLOOKUP(F551,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F551,'Variable priser'!$C$28:$G$38,7))/F551*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,null,null,0,"",null,{"$f":"IF(E552=0,\"Variabel pris\",IFERROR((HLOOKUP(E552,'Variable priser'!$C$40:$H$42,2)+(E552-HLOOKUP(E552,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E552,'Variable priser'!$C$40:$H$42,3))/E552*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F552=0,\"Variabel pris\",IFERROR((HLOOKUP(F552,'Variable priser'!$C$40:$H$42,2)+(F552-HLOOKUP(F552,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F552,'Variable priser'!$C$40:$H$42,3))/F552*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,null,null,0,"",null,{"$f":"IF(E553=0,\"Variabel pris\",IFERROR((HLOOKUP(E553,'Variable priser'!$C$44:$H$46,2)+(E553-HLOOKUP(E553,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E553,'Variable priser'!$C$44:$H$46,3))/E553*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F553=0,\"Variabel pris\",IFERROR((HLOOKUP(F553,'Variable priser'!$C$44:$H$46,2)+(F553-HLOOKUP(F553,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F553,'Variable priser'!$C$44:$H$46,3))/F553*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},0,null,null,0,"",null,{"$f":"IF(E554=0,\"Variabel pris\",IFERROR((HLOOKUP(E554,'Variable priser'!$C$48:$H$50,2)+(E554-HLOOKUP(E554,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E554,'Variable priser'!$C$48:$H$50,3))/E554*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F554=0,\"Variabel pris\",IFERROR((HLOOKUP(F554,'Variable priser'!$C$48:$H$50,2)+(F554-HLOOKUP(F554,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F554,'Variable priser'!$C$48:$H$50,3))/F554*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,null,null,0,"",null,{"$f":"IF(E555=0,\"Variabel pris\",IFERROR((HLOOKUP(E555,'Variable priser'!$C$52:$H$54,2)+(E555-HLOOKUP(E555,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E555,'Variable priser'!$C$52:$H$54,3))/E555*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F555=0,\"Variabel pris\",IFERROR((HLOOKUP(F555,'Variable priser'!$C$52:$H$54,2)+(F555-HLOOKUP(F555,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F555,'Variable priser'!$C$52:$H$54,3))/F555*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},0,null,null,0,"",null,{"$f":"IF(E556=0,\"Variabel pris\",IFERROR((HLOOKUP(E556,'Variable priser'!$C$71:$H$73,2)+(E556-HLOOKUP(E556,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E556,'Variable priser'!$C$71:$H$73,3))/E556*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F556=0,\"Variabel pris\",IFERROR((HLOOKUP(F556,'Variable priser'!$C$71:$H$73,2)+(F556-HLOOKUP(F556,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F556,'Variable priser'!$C$71:$H$73,3))/F556*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},0,null,null,0,"",null,{"$f":"IF(E557=0,\"Variabel pris\",IFERROR((HLOOKUP(E557,'Variable priser'!$C$76:$J$78,2)+(E557-HLOOKUP(E557,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E557,'Variable priser'!$C$76:$J$78,3))/E557*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F557=0,\"Variabel pris\",IFERROR((HLOOKUP(F557,'Variable priser'!$C$76:$J$78,2)+(F557-HLOOKUP(F557,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F557,'Variable priser'!$C$76:$J$78,3))/F557*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,null,null,0,"",null,{"$f":"IF(E558=0,\"Variabel pris\",IFERROR((HLOOKUP(E558,'Variable priser'!$C$81:$J$83,2)+(E558-HLOOKUP(E558,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E558,'Variable priser'!$C$81:$J$83,3))/E558*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F558=0,\"Variabel pris\",IFERROR((HLOOKUP(F558,'Variable priser'!$C$81:$J$83,2)+(F558-HLOOKUP(F558,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F558,'Variable priser'!$C$81:$J$83,3))/F558*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,null,null,0,"",null,{"$f":"IF(E559=0,\"Variabel pris\",IFERROR((HLOOKUP(E559,'Variable priser'!$C$59:$H$61,2)+(E559-HLOOKUP(E559,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E559,'Variable priser'!$C$59:$H$61,3))/E559*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F559=0,\"Variabel pris\",IFERROR((HLOOKUP(F559,'Variable priser'!$C$59:$H$61,2)+(F559-HLOOKUP(F559,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F559,'Variable priser'!$C$59:$H$61,3))/F559*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,null,null,0,"",null,{"$f":"IF(E560=0,\"Variabel pris\",IFERROR((HLOOKUP(E560,'Variable priser'!$C$59:$H$64,5)+(E560-HLOOKUP(E560,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E560,'Variable priser'!$C$59:$H$64,6))/E560*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F560=0,\"Variabel pris\",IFERROR((HLOOKUP(F560,'Variable priser'!$C$59:$H$64,5)+(F560-HLOOKUP(F560,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F560,'Variable priser'!$C$59:$H$64,6))/F560*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,null,null,0,"",null,{"$f":"IF(E561=0,\"Variabel pris\",IFERROR((HLOOKUP(E561,'Variable priser'!$C$59:$H$67,8)+(E561-HLOOKUP(E561,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E561,'Variable priser'!$C$59:$H$67,9))/E561*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F561=0,\"Variabel pris\",IFERROR((HLOOKUP(F561,'Variable priser'!$C$59:$H$67,8)+(F561-HLOOKUP(F561,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F561,'Variable priser'!$C$59:$H$67,9))/F561*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,null,null,0,"",null,{"$f":"IF(E562=0,\"Variabel pris\",IFERROR((HLOOKUP(E562,'Variable priser'!$C$108:$E$110,2)+(E562-HLOOKUP(E562,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E562,'Variable priser'!$C$108:$E$110,3))/E562*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F562=0,\"Variabel pris\",IFERROR((HLOOKUP(F562,'Variable priser'!$C$108:$E$110,2)+(F562-HLOOKUP(F562,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F562,'Variable priser'!$C$108:$E$110,3))/F562*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,null,null,0,"",null,{"$f":"IF(E563=0,\"Variabel pris\",IFERROR((HLOOKUP(E563,'Variable priser'!$C$108:$E$110,2)+(E563-HLOOKUP(E563,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E563,'Variable priser'!$C$108:$E$110,3))/E563*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F563=0,\"Variabel pris\",IFERROR((HLOOKUP(F563,'Variable priser'!$C$108:$E$110,2)+(F563-HLOOKUP(F563,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F563,'Variable priser'!$C$108:$E$110,3))/F563*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,null,null,0,"",null,{"$f":"IF(E564=0,\"Variabel pris\",IFERROR((HLOOKUP(E564,'Variable priser'!$C$86:$H$88,2)+(E564-HLOOKUP(E564,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E564,'Variable priser'!$C$86:$H$88,3))/E564*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F564=0,\"Variabel pris\",IFERROR((HLOOKUP(F564,'Variable priser'!$C$86:$H$88,2)+(F564-HLOOKUP(F564,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F564,'Variable priser'!$C$86:$H$88,3))/F564*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},0,null,null,0,"",null,{"$f":"IF(E565=0,\"Variabel pris\",IFERROR((HLOOKUP(E565,'Variable priser'!$C$91:$J$95,4)+(E565-HLOOKUP(E565,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E565,'Variable priser'!$C$91:$J$95,5))/E565*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F565=0,\"Variabel pris\",IFERROR((HLOOKUP(F565,'Variable priser'!$C$91:$J$95,4)+(F565-HLOOKUP(F565,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F565,'Variable priser'!$C$91:$J$95,5))/F565*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},0,null,null,0,"",null,{"$f":"IF(E566=0,\"Variabel pris\",IFERROR((HLOOKUP(E566,'Variable priser'!$C$91:$J$98,7)+(E566-HLOOKUP(E566,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E566,'Variable priser'!$C$91:$J$98,8))/E566*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F566=0,\"Variabel pris\",IFERROR((HLOOKUP(F566,'Variable priser'!$C$91:$J$98,7)+(F566-HLOOKUP(F566,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F566,'Variable priser'!$C$91:$J$98,8))/F566*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Vandværk 17"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},0,null,null,{"$f":"IF($D568=\"\",IF($E568>0,\"Ny data\",IF($E568=\"\",\"\",0)),IF($D568=0,IF($E568=0,0,\"Ny data\"),($E568-$D568)/$D568))","v":0},{"$f":"IF($E568=\"\",IF($F568>0,\"Ny data\",IF($F568=\"\",\"\",0)),IF($E568=0,IF($F568=0,0,\"Ny data\"),($F568-$E568)/$E568))","v":""},null,{"$f":"IF(E568=0,\"Variabel pris\",IFERROR((HLOOKUP(E568,'Variable priser'!$C$6:$H$16,2)+(E568-HLOOKUP(E568,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E568,'Variable priser'!$C$6:$H$16,3))/E568*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F568=0,\"Variabel pris\",IFERROR((HLOOKUP(F568,'Variable priser'!$C$6:$H$16,2)+(F568-HLOOKUP(F568,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F568,'Variable priser'!$C$6:$H$16,3))/F568*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E568),\"\",IF(E568=0,\"\",IF(ISNUMBER(E568),((J568*E568)/C568)*N568,\"\")))","v":""},{"$f":"IF(ISBLANK(F568),\"\",IF(F568=0,\"\",IF(ISNUMBER(F568),((K568*F568)/C568)*N568,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},0,null,null,0,"",null,{"$f":"IF(E569=0,\"Variabel pris\",IFERROR((HLOOKUP(E569,'Variable priser'!$C$6:$H$16,2)+(E569-HLOOKUP(E569,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E569,'Variable priser'!$C$6:$H$16,3))/E569*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F569=0,\"Variabel pris\",IFERROR((HLOOKUP(F569,'Variable priser'!$C$6:$H$16,2)+(F569-HLOOKUP(F569,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F569,'Variable priser'!$C$6:$H$16,3))/F569*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E569),\"\",IF(E569=0,\"\",IF(ISNUMBER(E569),((J569*E569)/C569)*N569,\"\")))","v":""},{"$f":"IF(ISBLANK(F569),\"\",IF(F569=0,\"\",IF(ISNUMBER(F569),((K569*F569)/C569)*N569,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,null,null,0,"",null,{"$f":"IF(E570=0,\"Variabel pris\",IFERROR((HLOOKUP(E570,'Variable priser'!$C$6:$H$16,4)+(E570-HLOOKUP(E570,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E570,'Variable priser'!$C$6:$H$16,5))/E570*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F570=0,\"Variabel pris\",IFERROR((HLOOKUP(F570,'Variable priser'!$C$6:$H$16,4)+(F570-HLOOKUP(F570,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F570,'Variable priser'!$C$6:$H$16,5))/F570*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,null,null,0,"",null,{"$f":"IF(E571=0,\"Variabel pris\",IFERROR((HLOOKUP(E571,'Variable priser'!$C$6:$H$16,4)+(E571-HLOOKUP(E571,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E571,'Variable priser'!$C$6:$H$16,5))/E571*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F571=0,\"Variabel pris\",IFERROR((HLOOKUP(F571,'Variable priser'!$C$6:$H$16,4)+(F571-HLOOKUP(F571,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F571,'Variable priser'!$C$6:$H$16,5))/F571*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,null,null,0,"",null,{"$f":"IF(E572=0,\"Variabel pris\",IFERROR((HLOOKUP(E572,'Variable priser'!$C$6:$H$16,6)+(E572-HLOOKUP(E572,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E572,'Variable priser'!$C$6:$H$16,7))/E572*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F572=0,\"Variabel pris\",IFERROR((HLOOKUP(F572,'Variable priser'!$C$6:$H$16,6)+(F572-HLOOKUP(F572,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F572,'Variable priser'!$C$6:$H$16,7))/F572*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,null,null,0,"",null,{"$f":"IF(E573=0,\"Variabel pris\",IFERROR((HLOOKUP(E573,'Variable priser'!$C$6:$H$16,6)+(E573-HLOOKUP(E573,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E573,'Variable priser'!$C$6:$H$16,7))/E573*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F573=0,\"Variabel pris\",IFERROR((HLOOKUP(F573,'Variable priser'!$C$6:$H$16,6)+(F573-HLOOKUP(F573,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F573,'Variable priser'!$C$6:$H$16,7))/F573*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,null,null,0,"",null,{"$f":"IF(E574=0,\"Variabel pris\",IFERROR((HLOOKUP(E574,'Variable priser'!$C$6:$H$18,12)+(E574-HLOOKUP(E574,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E574,'Variable priser'!$C$6:$H$18,13))/E574*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F574=0,\"Variabel pris\",IFERROR((HLOOKUP(F574,'Variable priser'!$C$6:$H$18,12)+(F574-HLOOKUP(F574,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F574,'Variable priser'!$C$6:$H$18,13))/F574*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,null,null,0,"",null,{"$f":"IF(E575=0,\"Variabel pris\",IFERROR((HLOOKUP(E575,'Variable priser'!$C$6:$H$18,12)+(E575-HLOOKUP(E575,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E575,'Variable priser'!$C$6:$H$18,13))/E575*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F575=0,\"Variabel pris\",IFERROR((HLOOKUP(F575,'Variable priser'!$C$6:$H$18,12)+(F575-HLOOKUP(F575,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F575,'Variable priser'!$C$6:$H$18,13))/F575*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,null,null,0,"",null,{"$f":"IF(E576=0,\"Variabel pris\",IFERROR((HLOOKUP(E576,'Variable priser'!$C$6:$H$16,8)+(E576-HLOOKUP(E576,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E576,'Variable priser'!$C$6:$H$16,9))/E576*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F576=0,\"Variabel pris\",IFERROR((HLOOKUP(F576,'Variable priser'!$C$6:$H$16,8)+(F576-HLOOKUP(F576,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F576,'Variable priser'!$C$6:$H$16,9))/F576*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,null,null,0,"",null,{"$f":"IF(E577=0,\"Variabel pris\",IFERROR((HLOOKUP(E577,'Variable priser'!$C$6:$H$16,10)+(E577-HLOOKUP(E577,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E577,'Variable priser'!$C$6:$H$16,11))/E577*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F577=0,\"Variabel pris\",IFERROR((HLOOKUP(F577,'Variable priser'!$C$6:$H$16,10)+(F577-HLOOKUP(F577,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F577,'Variable priser'!$C$6:$H$16,11))/F577*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,null,null,0,"",null,{"$f":"IF(E578=0,\"Variabel pris\",IFERROR((HLOOKUP(E578,'Variable priser'!$C$20:$G$24,3)+(E578-HLOOKUP(E578,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E578,'Variable priser'!$C$20:$G$24,4))/E578*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F578=0,\"Variabel pris\",IFERROR((HLOOKUP(F578,'Variable priser'!$C$20:$G$24,3)+(F578-HLOOKUP(F578,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F578,'Variable priser'!$C$20:$G$24,4))/F578*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,null,null,0,"",null,{"$f":"IF(E579=0,\"Variabel pris\",IFERROR((HLOOKUP(E579,'Variable priser'!$C$20:$G$25,5)+(E579-HLOOKUP(E579,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E579,'Variable priser'!$C$20:$G$25,6))/E579*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F579=0,\"Variabel pris\",IFERROR((HLOOKUP(F579,'Variable priser'!$C$20:$G$25,5)+(F579-HLOOKUP(F579,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F579,'Variable priser'!$C$20:$G$25,6))/F579*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,null,null,0,"",null,{"$f":"IF(E580=0,\"Variabel pris\",IFERROR((HLOOKUP(E580,'Variable priser'!$C$28:$G$38,9)+(E580-HLOOKUP(E580,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E580,'Variable priser'!$C$28:$G$38,10))/E580*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F580=0,\"Variabel pris\",IFERROR((HLOOKUP(F580,'Variable priser'!$C$28:$G$38,9)+(F580-HLOOKUP(F580,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F580,'Variable priser'!$C$28:$G$38,10))/F580*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,null,null,0,"",null,{"$f":"IF(E581=0,\"Variabel pris\",IFERROR((HLOOKUP(E581,'Variable priser'!$C$28:$G$38,9)+(E581-HLOOKUP(E581,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E581,'Variable priser'!$C$28:$G$38,10))/E581*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F581=0,\"Variabel pris\",IFERROR((HLOOKUP(F581,'Variable priser'!$C$28:$G$38,9)+(F581-HLOOKUP(F581,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F581,'Variable priser'!$C$28:$G$38,10))/F581*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},0,null,null,0,"",null,{"$f":"IF(E582=0,\"Variabel pris\",IFERROR((HLOOKUP(E582,'Variable priser'!$C$28:$G$38,6)+(E582-HLOOKUP(E582,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E582,'Variable priser'!$C$28:$G$38,7))/E582*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F582=0,\"Variabel pris\",IFERROR((HLOOKUP(F582,'Variable priser'!$C$28:$G$38,6)+(F582-HLOOKUP(F582,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F582,'Variable priser'!$C$28:$G$38,7))/F582*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},0,null,null,0,"",null,{"$f":"IF(E583=0,\"Variabel pris\",IFERROR((HLOOKUP(E583,'Variable priser'!$C$28:$G$38,6)+(E583-HLOOKUP(E583,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E583,'Variable priser'!$C$28:$G$38,7))/E583*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F583=0,\"Variabel pris\",IFERROR((HLOOKUP(F583,'Variable priser'!$C$28:$G$38,6)+(F583-HLOOKUP(F583,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F583,'Variable priser'!$C$28:$G$38,7))/F583*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,null,null,0,"",null,{"$f":"IF(E584=0,\"Variabel pris\",IFERROR((HLOOKUP(E584,'Variable priser'!$C$40:$H$42,2)+(E584-HLOOKUP(E584,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E584,'Variable priser'!$C$40:$H$42,3))/E584*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F584=0,\"Variabel pris\",IFERROR((HLOOKUP(F584,'Variable priser'!$C$40:$H$42,2)+(F584-HLOOKUP(F584,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F584,'Variable priser'!$C$40:$H$42,3))/F584*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,null,null,0,"",null,{"$f":"IF(E585=0,\"Variabel pris\",IFERROR((HLOOKUP(E585,'Variable priser'!$C$44:$H$46,2)+(E585-HLOOKUP(E585,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E585,'Variable priser'!$C$44:$H$46,3))/E585*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F585=0,\"Variabel pris\",IFERROR((HLOOKUP(F585,'Variable priser'!$C$44:$H$46,2)+(F585-HLOOKUP(F585,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F585,'Variable priser'!$C$44:$H$46,3))/F585*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},0,null,null,0,"",null,{"$f":"IF(E586=0,\"Variabel pris\",IFERROR((HLOOKUP(E586,'Variable priser'!$C$48:$H$50,2)+(E586-HLOOKUP(E586,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E586,'Variable priser'!$C$48:$H$50,3))/E586*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F586=0,\"Variabel pris\",IFERROR((HLOOKUP(F586,'Variable priser'!$C$48:$H$50,2)+(F586-HLOOKUP(F586,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F586,'Variable priser'!$C$48:$H$50,3))/F586*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,null,null,0,"",null,{"$f":"IF(E587=0,\"Variabel pris\",IFERROR((HLOOKUP(E587,'Variable priser'!$C$52:$H$54,2)+(E587-HLOOKUP(E587,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E587,'Variable priser'!$C$52:$H$54,3))/E587*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F587=0,\"Variabel pris\",IFERROR((HLOOKUP(F587,'Variable priser'!$C$52:$H$54,2)+(F587-HLOOKUP(F587,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F587,'Variable priser'!$C$52:$H$54,3))/F587*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},0,null,null,0,"",null,{"$f":"IF(E588=0,\"Variabel pris\",IFERROR((HLOOKUP(E588,'Variable priser'!$C$71:$H$73,2)+(E588-HLOOKUP(E588,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E588,'Variable priser'!$C$71:$H$73,3))/E588*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F588=0,\"Variabel pris\",IFERROR((HLOOKUP(F588,'Variable priser'!$C$71:$H$73,2)+(F588-HLOOKUP(F588,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F588,'Variable priser'!$C$71:$H$73,3))/F588*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},0,null,null,0,"",null,{"$f":"IF(E589=0,\"Variabel pris\",IFERROR((HLOOKUP(E589,'Variable priser'!$C$76:$J$78,2)+(E589-HLOOKUP(E589,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E589,'Variable priser'!$C$76:$J$78,3))/E589*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F589=0,\"Variabel pris\",IFERROR((HLOOKUP(F589,'Variable priser'!$C$76:$J$78,2)+(F589-HLOOKUP(F589,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F589,'Variable priser'!$C$76:$J$78,3))/F589*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,null,null,0,"",null,{"$f":"IF(E590=0,\"Variabel pris\",IFERROR((HLOOKUP(E590,'Variable priser'!$C$81:$J$83,2)+(E590-HLOOKUP(E590,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E590,'Variable priser'!$C$81:$J$83,3))/E590*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F590=0,\"Variabel pris\",IFERROR((HLOOKUP(F590,'Variable priser'!$C$81:$J$83,2)+(F590-HLOOKUP(F590,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F590,'Variable priser'!$C$81:$J$83,3))/F590*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,null,null,0,"",null,{"$f":"IF(E591=0,\"Variabel pris\",IFERROR((HLOOKUP(E591,'Variable priser'!$C$59:$H$61,2)+(E591-HLOOKUP(E591,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E591,'Variable priser'!$C$59:$H$61,3))/E591*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F591=0,\"Variabel pris\",IFERROR((HLOOKUP(F591,'Variable priser'!$C$59:$H$61,2)+(F591-HLOOKUP(F591,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F591,'Variable priser'!$C$59:$H$61,3))/F591*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,null,null,0,"",null,{"$f":"IF(E592=0,\"Variabel pris\",IFERROR((HLOOKUP(E592,'Variable priser'!$C$59:$H$64,5)+(E592-HLOOKUP(E592,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E592,'Variable priser'!$C$59:$H$64,6))/E592*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F592=0,\"Variabel pris\",IFERROR((HLOOKUP(F592,'Variable priser'!$C$59:$H$64,5)+(F592-HLOOKUP(F592,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F592,'Variable priser'!$C$59:$H$64,6))/F592*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,null,null,0,"",null,{"$f":"IF(E593=0,\"Variabel pris\",IFERROR((HLOOKUP(E593,'Variable priser'!$C$59:$H$67,8)+(E593-HLOOKUP(E593,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E593,'Variable priser'!$C$59:$H$67,9))/E593*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F593=0,\"Variabel pris\",IFERROR((HLOOKUP(F593,'Variable priser'!$C$59:$H$67,8)+(F593-HLOOKUP(F593,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F593,'Variable priser'!$C$59:$H$67,9))/F593*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,null,null,0,"",null,{"$f":"IF(E594=0,\"Variabel pris\",IFERROR((HLOOKUP(E594,'Variable priser'!$C$108:$E$110,2)+(E594-HLOOKUP(E594,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E594,'Variable priser'!$C$108:$E$110,3))/E594*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F594=0,\"Variabel pris\",IFERROR((HLOOKUP(F594,'Variable priser'!$C$108:$E$110,2)+(F594-HLOOKUP(F594,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F594,'Variable priser'!$C$108:$E$110,3))/F594*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,null,null,0,"",null,{"$f":"IF(E595=0,\"Variabel pris\",IFERROR((HLOOKUP(E595,'Variable priser'!$C$108:$E$110,2)+(E595-HLOOKUP(E595,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E595,'Variable priser'!$C$108:$E$110,3))/E595*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F595=0,\"Variabel pris\",IFERROR((HLOOKUP(F595,'Variable priser'!$C$108:$E$110,2)+(F595-HLOOKUP(F595,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F595,'Variable priser'!$C$108:$E$110,3))/F595*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,null,null,0,"",null,{"$f":"IF(E596=0,\"Variabel pris\",IFERROR((HLOOKUP(E596,'Variable priser'!$C$86:$H$88,2)+(E596-HLOOKUP(E596,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E596,'Variable priser'!$C$86:$H$88,3))/E596*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F596=0,\"Variabel pris\",IFERROR((HLOOKUP(F596,'Variable priser'!$C$86:$H$88,2)+(F596-HLOOKUP(F596,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F596,'Variable priser'!$C$86:$H$88,3))/F596*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},0,null,null,0,"",null,{"$f":"IF(E597=0,\"Variabel pris\",IFERROR((HLOOKUP(E597,'Variable priser'!$C$91:$J$95,4)+(E597-HLOOKUP(E597,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E597,'Variable priser'!$C$91:$J$95,5))/E597*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F597=0,\"Variabel pris\",IFERROR((HLOOKUP(F597,'Variable priser'!$C$91:$J$95,4)+(F597-HLOOKUP(F597,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F597,'Variable priser'!$C$91:$J$95,5))/F597*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},0,null,null,0,"",null,{"$f":"IF(E598=0,\"Variabel pris\",IFERROR((HLOOKUP(E598,'Variable priser'!$C$91:$J$98,7)+(E598-HLOOKUP(E598,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E598,'Variable priser'!$C$91:$J$98,8))/E598*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F598=0,\"Variabel pris\",IFERROR((HLOOKUP(F598,'Variable priser'!$C$91:$J$98,7)+(F598-HLOOKUP(F598,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F598,'Variable priser'!$C$91:$J$98,8))/F598*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Vandværk 18"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},400,400,400,{"$f":"IF($D600=\"\",IF($E600>0,\"Ny data\",IF($E600=\"\",\"\",0)),IF($D600=0,IF($E600=0,0,\"Ny data\"),($E600-$D600)/$D600))","v":0},{"$f":"IF($E600=\"\",IF($F600>0,\"Ny data\",IF($F600=\"\",\"\",0)),IF($E600=0,IF($F600=0,0,\"Ny data\"),($F600-$E600)/$E600))","v":0},"Vestre",{"$f":"IF(E600=0,\"Variabel pris\",IFERROR((HLOOKUP(E600,'Variable priser'!$C$6:$H$16,2)+(E600-HLOOKUP(E600,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E600,'Variable priser'!$C$6:$H$16,3))/E600*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2254.0772800000004},{"$f":"IF(F600=0,\"Variabel pris\",IFERROR((HLOOKUP(F600,'Variable priser'!$C$6:$H$16,2)+(F600-HLOOKUP(F600,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F600,'Variable priser'!$C$6:$H$16,3))/F600*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2254.0772800000004},{"$f":"IF(ISBLANK(E600),\"\",IF(E600=0,\"\",IF(ISNUMBER(E600),((J600*E600)/C600)*N600,\"\")))","v":18032.618240000003},{"$f":"IF(ISBLANK(F600),\"\",IF(F600=0,\"\",IF(ISNUMBER(F600),((K600*F600)/C600)*N600,\"\")))","v":18032.618240000003},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},400,400,400,0,0,"GGJ",{"$f":"IF(E601=0,\"Variabel pris\",IFERROR((HLOOKUP(E601,'Variable priser'!$C$6:$H$16,2)+(E601-HLOOKUP(E601,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E601,'Variable priser'!$C$6:$H$16,3))/E601*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":563.51932000000011},{"$f":"IF(F601=0,\"Variabel pris\",IFERROR((HLOOKUP(F601,'Variable priser'!$C$6:$H$16,2)+(F601-HLOOKUP(F601,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F601,'Variable priser'!$C$6:$H$16,3))/F601*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":563.51932000000011},{"$f":"IF(ISBLANK(E601),\"\",IF(E601=0,\"\",IF(ISNUMBER(E601),((J601*E601)/C601)*N601,\"\")))","v":9016.3091200000017},{"$f":"IF(ISBLANK(F601),\"\",IF(F601=0,\"\",IF(ISNUMBER(F601),((K601*F601)/C601)*N601,\"\")))","v":9016.3091200000017},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,0,0,0,0,null,{"$f":"IF(E602=0,\"Variabel pris\",IFERROR((HLOOKUP(E602,'Variable priser'!$C$6:$H$16,4)+(E602-HLOOKUP(E602,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E602,'Variable priser'!$C$6:$H$16,5))/E602*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F602=0,\"Variabel pris\",IFERROR((HLOOKUP(F602,'Variable priser'!$C$6:$H$16,4)+(F602-HLOOKUP(F602,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F602,'Variable priser'!$C$6:$H$16,5))/F602*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,0,0,0,0,null,{"$f":"IF(E603=0,\"Variabel pris\",IFERROR((HLOOKUP(E603,'Variable priser'!$C$6:$H$16,4)+(E603-HLOOKUP(E603,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E603,'Variable priser'!$C$6:$H$16,5))/E603*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F603=0,\"Variabel pris\",IFERROR((HLOOKUP(F603,'Variable priser'!$C$6:$H$16,4)+(F603-HLOOKUP(F603,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F603,'Variable priser'!$C$6:$H$16,5))/F603*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,0,0,0,0,null,{"$f":"IF(E604=0,\"Variabel pris\",IFERROR((HLOOKUP(E604,'Variable priser'!$C$6:$H$16,6)+(E604-HLOOKUP(E604,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E604,'Variable priser'!$C$6:$H$16,7))/E604*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F604=0,\"Variabel pris\",IFERROR((HLOOKUP(F604,'Variable priser'!$C$6:$H$16,6)+(F604-HLOOKUP(F604,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F604,'Variable priser'!$C$6:$H$16,7))/F604*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,0,0,0,0,null,{"$f":"IF(E605=0,\"Variabel pris\",IFERROR((HLOOKUP(E605,'Variable priser'!$C$6:$H$16,6)+(E605-HLOOKUP(E605,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E605,'Variable priser'!$C$6:$H$16,7))/E605*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F605=0,\"Variabel pris\",IFERROR((HLOOKUP(F605,'Variable priser'!$C$6:$H$16,6)+(F605-HLOOKUP(F605,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F605,'Variable priser'!$C$6:$H$16,7))/F605*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,0,0,0,0,null,{"$f":"IF(E606=0,\"Variabel pris\",IFERROR((HLOOKUP(E606,'Variable priser'!$C$6:$H$18,12)+(E606-HLOOKUP(E606,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E606,'Variable priser'!$C$6:$H$18,13))/E606*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F606=0,\"Variabel pris\",IFERROR((HLOOKUP(F606,'Variable priser'!$C$6:$H$18,12)+(F606-HLOOKUP(F606,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F606,'Variable priser'!$C$6:$H$18,13))/F606*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,0,0,0,0,null,{"$f":"IF(E607=0,\"Variabel pris\",IFERROR((HLOOKUP(E607,'Variable priser'!$C$6:$H$18,12)+(E607-HLOOKUP(E607,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E607,'Variable priser'!$C$6:$H$18,13))/E607*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F607=0,\"Variabel pris\",IFERROR((HLOOKUP(F607,'Variable priser'!$C$6:$H$18,12)+(F607-HLOOKUP(F607,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F607,'Variable priser'!$C$6:$H$18,13))/F607*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,0,0,0,0,null,{"$f":"IF(E608=0,\"Variabel pris\",IFERROR((HLOOKUP(E608,'Variable priser'!$C$6:$H$16,8)+(E608-HLOOKUP(E608,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E608,'Variable priser'!$C$6:$H$16,9))/E608*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F608=0,\"Variabel pris\",IFERROR((HLOOKUP(F608,'Variable priser'!$C$6:$H$16,8)+(F608-HLOOKUP(F608,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F608,'Variable priser'!$C$6:$H$16,9))/F608*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,0,0,0,0,null,{"$f":"IF(E609=0,\"Variabel pris\",IFERROR((HLOOKUP(E609,'Variable priser'!$C$6:$H$16,10)+(E609-HLOOKUP(E609,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E609,'Variable priser'!$C$6:$H$16,11))/E609*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F609=0,\"Variabel pris\",IFERROR((HLOOKUP(F609,'Variable priser'!$C$6:$H$16,10)+(F609-HLOOKUP(F609,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F609,'Variable priser'!$C$6:$H$16,11))/F609*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,0,0,0,0,null,{"$f":"IF(E610=0,\"Variabel pris\",IFERROR((HLOOKUP(E610,'Variable priser'!$C$20:$G$24,3)+(E610-HLOOKUP(E610,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E610,'Variable priser'!$C$20:$G$24,4))/E610*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F610=0,\"Variabel pris\",IFERROR((HLOOKUP(F610,'Variable priser'!$C$20:$G$24,3)+(F610-HLOOKUP(F610,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F610,'Variable priser'!$C$20:$G$24,4))/F610*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},400,400,400,0,0,null,{"$f":"IF(E611=0,\"Variabel pris\",IFERROR((HLOOKUP(E611,'Variable priser'!$C$20:$G$25,5)+(E611-HLOOKUP(E611,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E611,'Variable priser'!$C$20:$G$25,6))/E611*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":445.13004000000001},{"$f":"IF(F611=0,\"Variabel pris\",IFERROR((HLOOKUP(F611,'Variable priser'!$C$20:$G$25,5)+(F611-HLOOKUP(F611,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F611,'Variable priser'!$C$20:$G$25,6))/F611*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":445.13004000000001},7122.0806400000001,7122.0806400000001,1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,0,0,0,0,null,{"$f":"IF(E612=0,\"Variabel pris\",IFERROR((HLOOKUP(E612,'Variable priser'!$C$28:$G$38,9)+(E612-HLOOKUP(E612,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E612,'Variable priser'!$C$28:$G$38,10))/E612*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F612=0,\"Variabel pris\",IFERROR((HLOOKUP(F612,'Variable priser'!$C$28:$G$38,9)+(F612-HLOOKUP(F612,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F612,'Variable priser'!$C$28:$G$38,10))/F612*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,0,0,0,0,null,{"$f":"IF(E613=0,\"Variabel pris\",IFERROR((HLOOKUP(E613,'Variable priser'!$C$28:$G$38,9)+(E613-HLOOKUP(E613,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E613,'Variable priser'!$C$28:$G$38,10))/E613*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F613=0,\"Variabel pris\",IFERROR((HLOOKUP(F613,'Variable priser'!$C$28:$G$38,9)+(F613-HLOOKUP(F613,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F613,'Variable priser'!$C$28:$G$38,10))/F613*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},400,400,400,0,0,null,{"$f":"IF(E614=0,\"Variabel pris\",IFERROR((HLOOKUP(E614,'Variable priser'!$C$28:$G$38,6)+(E614-HLOOKUP(E614,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E614,'Variable priser'!$C$28:$G$38,7))/E614*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":7032.55728},{"$f":"IF(F614=0,\"Variabel pris\",IFERROR((HLOOKUP(F614,'Variable priser'!$C$28:$G$38,6)+(F614-HLOOKUP(F614,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F614,'Variable priser'!$C$28:$G$38,7))/F614*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":7032.55728},56260.45824,56260.45824,1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},400,400,400,0,0,null,{"$f":"IF(E615=0,\"Variabel pris\",IFERROR((HLOOKUP(E615,'Variable priser'!$C$28:$G$38,6)+(E615-HLOOKUP(E615,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E615,'Variable priser'!$C$28:$G$38,7))/E615*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":10548.83592},{"$f":"IF(F615=0,\"Variabel pris\",IFERROR((HLOOKUP(F615,'Variable priser'!$C$28:$G$38,6)+(F615-HLOOKUP(F615,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F615,'Variable priser'!$C$28:$G$38,7))/F615*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":10548.83592},168781.37471999999,168781.37471999999,1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,0,0,0,0,null,{"$f":"IF(E616=0,\"Variabel pris\",IFERROR((HLOOKUP(E616,'Variable priser'!$C$40:$H$42,2)+(E616-HLOOKUP(E616,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E616,'Variable priser'!$C$40:$H$42,3))/E616*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F616=0,\"Variabel pris\",IFERROR((HLOOKUP(F616,'Variable priser'!$C$40:$H$42,2)+(F616-HLOOKUP(F616,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F616,'Variable priser'!$C$40:$H$42,3))/F616*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,0,0,0,0,null,{"$f":"IF(E617=0,\"Variabel pris\",IFERROR((HLOOKUP(E617,'Variable priser'!$C$44:$H$46,2)+(E617-HLOOKUP(E617,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E617,'Variable priser'!$C$44:$H$46,3))/E617*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F617=0,\"Variabel pris\",IFERROR((HLOOKUP(F617,'Variable priser'!$C$44:$H$46,2)+(F617-HLOOKUP(F617,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F617,'Variable priser'!$C$44:$H$46,3))/F617*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},0,0,0,0,0,null,{"$f":"IF(E618=0,\"Variabel pris\",IFERROR((HLOOKUP(E618,'Variable priser'!$C$48:$H$50,2)+(E618-HLOOKUP(E618,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E618,'Variable priser'!$C$48:$H$50,3))/E618*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F618=0,\"Variabel pris\",IFERROR((HLOOKUP(F618,'Variable priser'!$C$48:$H$50,2)+(F618-HLOOKUP(F618,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F618,'Variable priser'!$C$48:$H$50,3))/F618*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},2400,2400,2400,0,0,null,{"$f":"IF(E619=0,\"Variabel pris\",IFERROR((HLOOKUP(E619,'Variable priser'!$C$52:$H$54,2)+(E619-HLOOKUP(E619,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E619,'Variable priser'!$C$52:$H$54,3))/E619*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2348.7877880000001},{"$f":"IF(F619=0,\"Variabel pris\",IFERROR((HLOOKUP(F619,'Variable priser'!$C$52:$H$54,2)+(F619-HLOOKUP(F619,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F619,'Variable priser'!$C$52:$H$54,3))/F619*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2348.7877880000001},112741.81382400001,112741.81382400001,1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},400,400,400,0,0,null,{"$f":"IF(E620=0,\"Variabel pris\",IFERROR((HLOOKUP(E620,'Variable priser'!$C$71:$H$73,2)+(E620-HLOOKUP(E620,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E620,'Variable priser'!$C$71:$H$73,3))/E620*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":999.58},{"$f":"IF(F620=0,\"Variabel pris\",IFERROR((HLOOKUP(F620,'Variable priser'!$C$71:$H$73,2)+(F620-HLOOKUP(F620,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F620,'Variable priser'!$C$71:$H$73,3))/F620*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":999.58},15993.28,15993.28,1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},8,8,8,0,0,null,{"$f":"IF(E621=0,\"Variabel pris\",IFERROR((HLOOKUP(E621,'Variable priser'!$C$76:$J$78,2)+(E621-HLOOKUP(E621,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E621,'Variable priser'!$C$76:$J$78,3))/E621*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":10184.745000000001},{"$f":"IF(F621=0,\"Variabel pris\",IFERROR((HLOOKUP(F621,'Variable priser'!$C$76:$J$78,2)+(F621-HLOOKUP(F621,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F621,'Variable priser'!$C$76:$J$78,3))/F621*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":10184.745000000001},3259.1184000000003,3259.1184000000003,1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,0,0,0,0,null,{"$f":"IF(E622=0,\"Variabel pris\",IFERROR((HLOOKUP(E622,'Variable priser'!$C$81:$J$83,2)+(E622-HLOOKUP(E622,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E622,'Variable priser'!$C$81:$J$83,3))/E622*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F622=0,\"Variabel pris\",IFERROR((HLOOKUP(F622,'Variable priser'!$C$81:$J$83,2)+(F622-HLOOKUP(F622,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F622,'Variable priser'!$C$81:$J$83,3))/F622*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,0,0,0,0,null,{"$f":"IF(E623=0,\"Variabel pris\",IFERROR((HLOOKUP(E623,'Variable priser'!$C$59:$H$61,2)+(E623-HLOOKUP(E623,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E623,'Variable priser'!$C$59:$H$61,3))/E623*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F623=0,\"Variabel pris\",IFERROR((HLOOKUP(F623,'Variable priser'!$C$59:$H$61,2)+(F623-HLOOKUP(F623,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F623,'Variable priser'!$C$59:$H$61,3))/F623*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},450,450,450,0,0,null,{"$f":"IF(E624=0,\"Variabel pris\",IFERROR((HLOOKUP(E624,'Variable priser'!$C$59:$H$64,5)+(E624-HLOOKUP(E624,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E624,'Variable priser'!$C$59:$H$64,6))/E624*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1789.1669333333336},{"$f":"IF(F624=0,\"Variabel pris\",IFERROR((HLOOKUP(F624,'Variable priser'!$C$59:$H$64,5)+(F624-HLOOKUP(F624,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F624,'Variable priser'!$C$59:$H$64,6))/F624*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1789.1669333333336},16102.502400000003,16102.502400000003,1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,0,0,0,0,null,{"$f":"IF(E625=0,\"Variabel pris\",IFERROR((HLOOKUP(E625,'Variable priser'!$C$59:$H$67,8)+(E625-HLOOKUP(E625,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E625,'Variable priser'!$C$59:$H$67,9))/E625*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F625=0,\"Variabel pris\",IFERROR((HLOOKUP(F625,'Variable priser'!$C$59:$H$67,8)+(F625-HLOOKUP(F625,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F625,'Variable priser'!$C$59:$H$67,9))/F625*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,0,0,0,0,null,{"$f":"IF(E626=0,\"Variabel pris\",IFERROR((HLOOKUP(E626,'Variable priser'!$C$108:$E$110,2)+(E626-HLOOKUP(E626,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E626,'Variable priser'!$C$108:$E$110,3))/E626*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F626=0,\"Variabel pris\",IFERROR((HLOOKUP(F626,'Variable priser'!$C$108:$E$110,2)+(F626-HLOOKUP(F626,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F626,'Variable priser'!$C$108:$E$110,3))/F626*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,0,0,0,0,null,{"$f":"IF(E627=0,\"Variabel pris\",IFERROR((HLOOKUP(E627,'Variable priser'!$C$108:$E$110,2)+(E627-HLOOKUP(E627,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E627,'Variable priser'!$C$108:$E$110,3))/E627*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F627=0,\"Variabel pris\",IFERROR((HLOOKUP(F627,'Variable priser'!$C$108:$E$110,2)+(F627-HLOOKUP(F627,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F627,'Variable priser'!$C$108:$E$110,3))/F627*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,0,0,0,0,null,{"$f":"IF(E628=0,\"Variabel pris\",IFERROR((HLOOKUP(E628,'Variable priser'!$C$86:$H$88,2)+(E628-HLOOKUP(E628,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E628,'Variable priser'!$C$86:$H$88,3))/E628*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F628=0,\"Variabel pris\",IFERROR((HLOOKUP(F628,'Variable priser'!$C$86:$H$88,2)+(F628-HLOOKUP(F628,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F628,'Variable priser'!$C$86:$H$88,3))/F628*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},400,400,400,0,0,null,{"$f":"IF(E629=0,\"Variabel pris\",IFERROR((HLOOKUP(E629,'Variable priser'!$C$91:$J$95,4)+(E629-HLOOKUP(E629,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E629,'Variable priser'!$C$91:$J$95,5))/E629*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2287.910625},{"$f":"IF(F629=0,\"Variabel pris\",IFERROR((HLOOKUP(F629,'Variable priser'!$C$91:$J$95,4)+(F629-HLOOKUP(F629,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F629,'Variable priser'!$C$91:$J$95,5))/F629*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2287.910625},36606.57,36606.57,1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},400,400,400,0,0,null,{"$f":"IF(E630=0,\"Variabel pris\",IFERROR((HLOOKUP(E630,'Variable priser'!$C$91:$J$98,7)+(E630-HLOOKUP(E630,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E630,'Variable priser'!$C$91:$J$98,8))/E630*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1031.2739999999999},{"$f":"IF(F630=0,\"Variabel pris\",IFERROR((HLOOKUP(F630,'Variable priser'!$C$91:$J$98,7)+(F630-HLOOKUP(F630,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F630,'Variable priser'!$C$91:$J$98,8))/F630*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1031.2739999999999},41250.959999999999,41250.959999999999,1,1]
["Bygninger"]
["Etageareal vandbehandlingsbygning","m²",{"$f":"Genanskaffelsespriser!E62","v":75},7458,7458,7458,0,{"$f":"IF($E632=\"\",IF($F632>0,\"Ny data\",IF($F632=\"\",\"\",0)),IF($E632=0,IF($F632=0,0,\"Ny data\"),($F632-$E632)/$E632))","v":0},"GGJ?",{"$f":"Genanskaffelsespriser!$D62","v":18108},{"$f":"J632","v":18108},{"$f":"IF(ISNUMBER(E632),((J632*E632)/C632)*N632,\"\")","v":1800659.52},{"$f":"IF(ISNUMBER(F632),((K632*F632)/C632)*O632,\"\")","v":1800659.52},1,1]
["Etageareal kontor og mandskabsfaciliteter","m²",{"$f":"Genanskaffelsespriser!E63","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D63","v":19309},{"$f":"J633","v":19309},0,0,1,1]
["Værksted","m²",{"$f":"Genanskaffelsespriser!E64","v":75},0,0,0,0,0,"NY?",{"$f":"Genanskaffelsespriser!$D64","v":14921},14921,0,0,1,1]
["Lager","m²",{"$f":"Genanskaffelsespriser!E65","v":75},0,0,0,0,0,"NY?",{"$f":"Genanskaffelsespriser!$D65","v":14921},14921,0,0,1,1]
["Garage og rørlager","m²",{"$f":"Genanskaffelsespriser!E66","v":75},0,0,0,0,0,"NY?",{"$f":"Genanskaffelsespriser!$D66","v":10444},10444,0,0,1,1]
["Bygning for trykforøgere","m²",{"$f":"Genanskaffelsespriser!E67","v":75},149,149,149,0,0,"GGJ",{"$f":"Genanskaffelsespriser!$D67","v":20318},20318,40365.093333333331,40365.093333333331,1,1]
["Laboratorium (bygning, inkl. inventar+udstyr), Konstruktioner","m²",{"$f":"Genanskaffelsespriser!E68","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D68","v":20362},20362,0,0,1,1]
["Laboratorium (bygning, inkl. inventar+udstyr), Mek./EL","m²",{"$f":"Genanskaffelsespriser!E69","v":10},8,8,8,0,0,null,{"$f":"Genanskaffelsespriser!$D69","v":13575},13575,10860,10860,1,1]
["Andre"]
["Sikring (terror, hærværk), Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E71","v":25},3,3,3,0,0,"GGJ",{"$f":"Genanskaffelsespriser!$D71","v":6372},{"$f":"J641","v":6372},764.64,764.64,1,1]
["Sikring (terror, hærværk), SRO","stk.",{"$f":"Genanskaffelsespriser!E72","v":10},30,30,30,0,0,null,{"$f":"Genanskaffelsespriser!$D72","v":14868},{"$f":"J642","v":14868},44604,44604,1,1]
["Sikring, mindre avanceret (hegn, porte), Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E73","v":25},6,6,6,0,0,null,{"$f":"Genanskaffelsespriser!$D73","v":26067},26067,6256.08,6256.08,1,1]
["Sikring, mindre avanceret (hegn, porte), SRO","stk.",{"$f":"Genanskaffelsespriser!E74","v":10},8,8,8,0,0,null,{"$f":"Genanskaffelsespriser!$D74","v":60823},60823,48658.400000000001,48658.400000000001,1,1]
["Sikring, avanceret (hegn, porte og overvågningssystemer), Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E75","v":25},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D75","v":56318},56318,0,0,1,1]
["Sikring, avanceret (hegn, porte og overvågningssystemer), SRO","stk.",{"$f":"Genanskaffelsespriser!E76","v":10},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D76","v":225271},225271,0,0,1,1]

{"sheet":"Distributionsanlæg","index":1,"n_rows":248,"n_cols":15,"rows_kept":248,"cut":false,"hidden":false,"merged":[],"read":"row_number_cap"}
["Distributionsanlæg","Enhed","Standard-levetid","Samlet mængde per 31/12-2023","Samlet mængde per 31/12-2024","Samlet mængde per 31/12-2025","Afvigelse \n2023-2024","Afvigelse\n2024-2025","Bemærkninger","Enhedspris\n2024","Enhedspris\n2025","Netvolumenbidrag\n2024","Netvolumenbidrag\n2025","Ejerandel\n2024 (%)","Ejerandel\n2025 (%)"]
["Ledningsnet - Land",null,null,null,null,null,null,null,null,null,null,null,null,1]
["Ledningsnet ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E81","v":75},9806,9796,9797,{"$f":"IF($D3=\"\",IF($E3>0,\"Ny data\",IF($E3=\"\",\"\",0)),IF($D3=0,IF($E3=0,0,\"Ny data\"),($E3-$D3)/$D3))","v":-1.0197838058331635E-3},{"$f":"IF($E3=\"\",IF($F3>0,\"Ny data\",IF($F3=\"\",\"\",0)),IF($E3=0,IF($F3=0,0,\"Ny data\"),($F3-$E3)/$E3))","v":1.0208248264597796E-4},"Mette/Nadja",{"$f":"Genanskaffelsespriser!$D81","v":529},{"$f":"J3","v":529},{"$f":"IF(ISNUMBER(E3),((J3*E3)/C3)*N3,\"\")","v":69094.453333333338},{"$f":"IF(ISNUMBER(F3),((K3*F3)/C3)*O3,\"\")","v":69101.506666666668},1,1]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E82","v":75},261354,262367,263269,{"$f":"IF($D4=\"\",IF($E4>0,\"Ny data\",IF($E4=\"\",\"\",0)),IF($D4=0,IF($E4=0,0,\"Ny data\"),($E4-$D4)/$D4))","v":3.875968992248062E-3},{"$f":"IF($E4=\"\",IF($F4>0,\"Ny data\",IF($F4=\"\",\"\",0)),IF($E4=0,IF($F4=0,0,\"Ny data\"),($F4-$E4)/$E4))","v":3.437932361920516E-3},null,{"$f":"Genanskaffelsespriser!$D82","v":808},{"$f":"J4","v":808},{"$f":"IF(ISNUMBER(E4),((J4*E4)/C4)*N4,\"\")","v":2826567.1466666665},{"$f":"IF(ISNUMBER(F4),((K4*F4)/C4)*O4,\"\")","v":2836284.6933333334},1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E83","v":75},75939,75381,75393,-7.3480030024098289E-3,1.5919130815457476E-4,null,{"$f":"Genanskaffelsespriser!$D83","v":1513},1513,1520686.04,1520928.12,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E84","v":75},17350,15395,15395,-0.11268011527377522,0,null,{"$f":"Genanskaffelsespriser!$D84","v":2944},2944,604305.06666666665,604305.06666666665,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E85","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D85","v":5751},5751,0,0,1,1]
["Støbejernsledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E86","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D86","v":899},899,0,0,1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E87","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D87","v":1053},1053,0,0,1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E88","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D88","v":1490},1490,0,0,1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E89","v":100},531,531,531,0,0,null,{"$f":"Genanskaffelsespriser!$D89","v":2762},2762,14666.22,14666.22,1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E90","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D90","v":5484},5484,0,0,1,1]
["Eternitledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E91","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D91","v":655},655,0,0,1,1]
["Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E92","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D92","v":885},885,0,0,1,1]
["Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E93","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D93","v":1287},1287,0,0,1,1]
["Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E94","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D94","v":3056},3056,0,0,1,1]
["Eternitledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E95","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D95","v":8477},8477,0,0,1,1]
["Skelbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E96","v":50},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D96","v":10415},10415,0,0,1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E97","v":15},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D97","v":15623},15623,0,0,1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E98","v":50},9,9,9,0,0,"Ens tal",{"$f":"Genanskaffelsespriser!$D98","v":10415},10415,1874.7,1874.7,1,1]
["Inspektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E99","v":15},4,4,4,0,0,"Ens tal",{"$f":"Genanskaffelsespriser!$D99","v":13019},13019,3471.7333333333331,3471.7333333333331,1,1]
["Stik på ledningsnet, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E100","v":75},1140,1221,1232,7.1052631578947367E-2,9.0090090090090089E-3,null,{"$f":"Genanskaffelsespriser!$D100","v":4722},4722,76874.16,77566.720000000001,1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E101","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D101","v":4722},4722,0,0,1,1]
["Ledningsnet - By"]
["Ledningsnet ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E103","v":75},322,12560,12615.7,38.006211180124225,4.434713375796236E-3,"Tastefejl i 2023",{"$f":"Genanskaffelsespriser!$D103","v":650},{"$f":"J25","v":650},108853.33333333333,109336.06666666668,1,1]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E104","v":75},169035,168858.8,171803.5,-1.0423876711924255E-3,1.7438830549547975E-2,"Mette/Nadja",{"$f":"Genanskaffelsespriser!$D104","v":958},{"$f":"J26","v":958},2156889.7386666662,2194503.3733333335,1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E105","v":75},101794,100276.5,101028.3,-1.4907558402263394E-2,7.4972700483164345E-3,null,{"$f":"Genanskaffelsespriser!$D105","v":1684},1684,2251541.6800000002,2268422.0960000004,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E106","v":75},22535,18151.2,18596.099999999999,-0.19453294874639446,2.4510776147031479E-2,null,{"$f":"Genanskaffelsespriser!$D106","v":3153},3153,763076.44799999997,781780.04399999999,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E107","v":75},182,182.1,182,5.4945054945051823E-4,-5.4914881933000722E-4,null,{"$f":"Genanskaffelsespriser!$D107","v":5998},5998,14563.144,14555.146666666667,1,1]
["Støbejernsledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E108","v":100},297,109,109,-0.632996632996633,0,"Nedlægger støbejernsledninger",{"$f":"Genanskaffelsespriser!$D108","v":1020},1020,1111.8,1111.8,1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E109","v":100},9154,7513.2,7513.2,-0.17924404631854929,0,null,{"$f":"Genanskaffelsespriser!$D109","v":1203},1203,90383.796000000002,90383.796000000002,1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E110","v":100},4778,4804.3999999999996,4804.3999999999996,5.525324403516039E-3,0,null,{"$f":"Genanskaffelsespriser!$D110","v":1661},1661,79801.083999999988,79801.083999999988,1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E111","v":100},1233,1226.5,1226.5,-5.2716950527169504E-3,0,null,{"$f":"Genanskaffelsespriser!$D111","v":2971},2971,36439.315000000002,36439.315000000002,1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E112","v":100},212,211.5,211.5,-2.3584905660377358E-3,0,null,{"$f":"Genanskaffelsespriser!$D112","v":5731},5731,12121.065000000001,12121.065000000001,1,1]
["Eternitledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E113","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D113","v":776},776,0,0,1,1]
["Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E114","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D114","v":1035},1035,0,0,1,1]
["Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E115","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D115","v":1456},1456,0,0,1,1]
["Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E116","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D116","v":3265},3265,0,0,1,1]
["Eternitledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E117","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D117","v":8724},8724,0,0,1,1]
["Skelbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E118","v":50},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D118","v":11457},11457,0,0,1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E119","v":15},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D119","v":17185},17185,0,0,1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E120","v":50},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D120","v":11457},11457,0,0,1,1]
["Inspektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E121","v":15},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D121","v":14321},14321,0,0,1,1]
["Stik på ledningsnet, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E122","v":75},12837,12753,13018,-6.543584949754616E-3,2.0779424449149219E-2,null,{"$f":"Genanskaffelsespriser!$D122","v":5666},5666,963446.64,983466.50666666671,1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E123","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D123","v":5666},5666,0,0,1,1]
["Ledningsnet - City"]
["Ledningsnet ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E125","v":75},585,772,857.2,0.31965811965811963,0.11036269430051819,"Mette/Nadja",{"$f":"Genanskaffelsespriser!$D125","v":1078},{"$f":"J47","v":1078},11096.213333333333,12320.821333333335,1,1]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E126","v":75},16705,17217,17436.2,3.0649506135887458E-2,1.2731602485915126E-2,null,{"$f":"Genanskaffelsespriser!$D126","v":1495},{"$f":"J48","v":1495},343192.2,347561.58666666667,1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E127","v":75},16501,16218,16372,-1.7150475728743713E-2,9.4956221482303607E-3,null,{"$f":"Genanskaffelsespriser!$D127","v":2192},2192,473998.08000000002,478498.98666666669,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E128","v":75},6763,6835,6837,1.0646162945438416E-2,2.9261155815654721E-4,null,{"$f":"Genanskaffelsespriser!$D128","v":3773},3773,343846.06666666665,343946.68,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E129","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D129","v":6732},6732,0,0,1,1]
["Støbejernsledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E130","v":100},5,7,7,0.4,0,"Opdatering af data",{"$f":"Genanskaffelsespriser!$D130","v":1448},1448,101.36,101.36,1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E131","v":100},2887,2433,2433.4,-0.15725666782126776,1.644060830251093E-4,null,{"$f":"Genanskaffelsespriser!$D131","v":1740},1740,42334.2,42341.16,1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E132","v":100},3393,3391,3391.2,-5.8944886531093425E-4,5.897965201999944E-5,null,{"$f":"Genanskaffelsespriser!$D132","v":2169},2169,73550.789999999994,73555.127999999997,1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E133","v":100},776,472,471.8,-0.39175257731958762,-4.2372881355929795E-4,"Nedlægger støbejernsledninger",{"$f":"Genanskaffelsespriser!$D133","v":3591},3591,16949.52,16942.338,1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E134","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D134","v":6465},6465,0,0,1,1]
["Eternitledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E135","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D135","v":1204},1204,0,0,1,1]
["Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E136","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D136","v":1572},1572,0,0,1,1]
["Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E137","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D137","v":1966},1966,0,0,1,1]
["Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E138","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D138","v":3885},3885,0,0,1,1]
["Eternitledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E139","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D139","v":9458},9458,0,0,1,1]
["Skelbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E140","v":50},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D140","v":12498},12498,0,0,1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E141","v":15},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D141","v":18747},18747,0,0,1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E142","v":50},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D142","v":12498},12498,0,0,1,1]
["Inspektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E143","v":15},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D143","v":15623},15623,0,0,1,1]
["Stik på ledningsnet, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E144","v":75},1799,1879,1897,4.4469149527515288E-2,9.5795635976583283E-3,null,{"$f":"Genanskaffelsespriser!$D144","v":6139},6139,153802.41333333333,155275.77333333335,1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E145","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D145","v":6139},6139,0,0,1,1]
["Ledningsnet - Indre city"]
["Ledningsnet ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E147","v":75},0,0,0,{"$f":"IF($D69=\"\",IF($E69>0,\"Ny data\",IF($E69=\"\",\"\",0)),IF($D69=0,IF($E69=0,0,\"Ny data\"),($E69-$D69)/$D69))","v":0},{"$f":"IF($E69=\"\",IF($F69>0,\"Ny data\",IF($F69=\"\",\"\",0)),IF($E69=0,IF($F69=0,0,\"Ny data\"),($F69-$E69)/$E69))","v":0},null,{"$f":"Genanskaffelsespriser!$D147","v":1697},{"$f":"J69","v":1697},{"$f":"IF(ISNUMBER(E69),((J69*E69)/C69)*N69,\"\")","v":0},{"$f":"IF(ISNUMBER(F69),((K69*F69)/C69)*O69,\"\")","v":0},1,1]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E148","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D148","v":2268},{"$f":"J70","v":2268},0,0,1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E149","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D149","v":3009},3009,0,0,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E150","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D150","v":4773},4773,0,0,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E151","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D151","v":7915},7915,0,0,1,1]
["Støbejernsledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E152","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D152","v":2067},2067,0,0,1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E153","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D153","v":2513},2513,0,0,1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E154","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D154","v":2986},2986,0,0,1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E155","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D155","v":4591},4591,0,0,1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E156","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D156","v":7648},7648,0,0,1,1]
["Eternitledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E157","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D157","v":1823},1823,0,0,1,1]
["Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E158","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D158","v":2345},2345,0,0,1,1]
["Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E159","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D159","v":2783},2783,0,0,1,1]
["Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E160","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D160","v":4885},4885,0,0,1,1]
["Eternitledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E161","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D161","v":10641},10641,0,0,1,1]
["Skelbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E162","v":50},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D162","v":13540},13540,0,0,1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E163","v":15},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D163","v":20310},20310,0,0,1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E164","v":50},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D164","v":13540},13540,0,0,1,1]
["Inspektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E165","v":15},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D165","v":16925},16925,0,0,1,1]
["Stik på ledningsnet, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E166","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D166","v":7555},7555,0,0,1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E167","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D167","v":7555},7555,0,0,1,1]
["Ventiler"]
["Ventiler på ledningsnet ≤ Ø50 mm","stk.",{"$f":"Genanskaffelsespriser!E169","v":75},125,190,193,0.52,1.5789473684210527E-2,"uoplyst med her",{"$f":"Genanskaffelsespriser!$D169","v":7732},{"$f":"J91","v":7732},19587.733333333334,19897.013333333332,1,1]
["Ventiler på Ø 50mm < Ledningsnet ≤ Ø110 mm","stk.",{"$f":"Genanskaffelsespriser!E170","v":75},2555,2511,2529,-1.7221135029354209E-2,7.1684587813620072E-3,"Metta/Nadja",{"$f":"Genanskaffelsespriser!$D170","v":8980},{"$f":"J92","v":8980},300650.40000000002,302805.59999999998,1,1]
["Ventiler på Ø110 mm < Ledningsnet ≤ Ø 250 mm","stk.",{"$f":"Genanskaffelsespriser!E171","v":75},1312,1297,1319,-1.1432926829268292E-2,1.6962220508866616E-2,null,{"$f":"Genanskaffelsespriser!$D171","v":21736},21736,375887.89333333331,382263.78666666668,1,1]
["Ventiler på Ø 250 mm < Ledningsnet ≤ Ø 500mm","stk.",{"$f":"Genanskaffelsespriser!E172","v":75},160,150,157,{"$f":"IF($D94=\"\",IF($E94>0,\"Ny data\",IF($E94=\"\",\"\",0)),IF($D94=0,IF($E94=0,0,\"Ny data\"),($E94-$D94)/$D94))","v":-6.25E-2},{"$f":"IF($E94=\"\",IF($F94>0,\"Ny data\",IF($F94=\"\",\"\",0)),IF($E94=0,IF($F94=0,0,\"Ny data\"),($F94-$E94)/$E94))","v":4.6666666666666669E-2},null,{"$f":"Genanskaffelsespriser!$D172","v":78299},78299,156598,163905.90666666668,1,1]
["Ventiler på ledningsnet > Ø 500 mm","stk.",{"$f":"Genanskaffelsespriser!E173","v":75},1,1,1,0,0,null,{"$f":"Genanskaffelsespriser!$D173","v":223733},223733,2983.1066666666666,2983.1066666666666,1,1]
["Pumpestationer, bygværker og bassiner 1"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},120,120,120,0,0,"Gjellerup",{"$f":"IF(E97=0,\"Variabel pris\",IFERROR((HLOOKUP(E97,'Variable priser'!$C$103:$F$105,2)+(E97-HLOOKUP(E97,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E97,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E97*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1041.1021874999999},{"$f":"IF(F97=0,\"Variabel pris\",IFERROR((HLOOKUP(F97,'Variable priser'!$C$103:$F$105,2)+(F97-HLOOKUP(F97,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F97,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F97*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1041.1021874999999},{"$f":"IF(ISBLANK(E97),\"\",IF(E97=0,\"\",IF(ISNUMBER(E97),((J97*E97)/$C97)*N97,\"\")))","v":2498.6452499999996},{"$f":"IF(ISBLANK(F97),\"\",IF(F97=0,\"\",IF(ISNUMBER(F97),((K97*F97)/$C97)*O97,\"\")))","v":2498.6452499999996},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},120,120,120,0,0,"4 pumper i 1 konstruktion",{"$f":"IF(E98=0,\"Variabel pris\",IFERROR((HLOOKUP(E98,'Variable priser'!$C$103:$F$105,2)+(E98-HLOOKUP(E98,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E98,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E98*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2706.8656874999997},{"$f":"IF(F98=0,\"Variabel pris\",IFERROR((HLOOKUP(F98,'Variable priser'!$C$103:$F$105,2)+(F98-HLOOKUP(F98,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F98,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F98*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2706.8656874999997},{"$f":"IF(ISBLANK(E98),\"\",IF(E98=0,\"\",IF(ISNUMBER(E98),((J98*E98)/$C98)*N97,\"\")))","v":12992.955299999998},{"$f":"IF(ISBLANK(F98),\"\",IF(F98=0,\"\",IF(ISNUMBER(F98),((K98*F98)/$C98)*O97,\"\")))","v":12992.955299999998},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},120,120,120,0,0,"GGJ",{"$f":"IF(E99=0,\"Variabel pris\",IFERROR((HLOOKUP(E99,'Variable priser'!$C$103:$F$105,2)+(E99-HLOOKUP(E99,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E99,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E99*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":416.44087500000001},{"$f":"IF(F99=0,\"Variabel pris\",IFERROR((HLOOKUP(F99,'Variable priser'!$C$103:$F$105,2)+(F99-HLOOKUP(F99,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F99,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F99*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":416.44087500000001},{"$f":"IF(ISBLANK(E99),\"\",IF(E99=0,\"\",IF(ISNUMBER(E99),((J99*E99)/$C99)*N97,\"\")))","v":4997.2905000000001},{"$f":"IF(ISBLANK(F99),\"\",IF(F99=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F99),((K99*F99)/$C99)*O97,\"\")))","v":4997.2905000000001},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,0,0,0,0,null,{"$f":"IF(E100=0,\"Variabel pris\",IFERROR((HLOOKUP(E100,'Variable priser'!$C$48:$H$50,2)+(E100-HLOOKUP(E100,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E100,'Variable priser'!$C$48:$H$50,3))/E100*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F100=0,\"Variabel pris\",IFERROR((HLOOKUP(F100,'Variable priser'!$C$48:$H$50,2)+(F100-HLOOKUP(F100,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F100,'Variable priser'!$C$48:$H$50,3))/F100*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E100),\"\",IF(E100=0,\"\",IF(ISNUMBER(E100),((J100*E100)/$C100)*N97,\"\")))","v":""},{"$f":"IF(ISBLANK(F100),\"\",IF(F100=0,\"\",IF(ISNUMBER(F100),((K100*F100)/$C100)*O97,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,0,0,0,0,null,{"$f":"IF(E101=0,\"Variabel pris\",IFERROR((HLOOKUP(E101,'Variable priser'!$C$55:$H$57,2)+(E101-HLOOKUP(E101,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E101,'Variable priser'!$C$55:$H$57,3))/E101*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F101=0,\"Variabel pris\",IFERROR((HLOOKUP(F101,'Variable priser'!$C$55:$H$57,2)+(F101-HLOOKUP(F101,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F101,'Variable priser'!$C$55:$H$57,3))/F101*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E101),\"\",IF(E101=0,\"\",IF(ISNUMBER(E101),((J101*E101)/$C101)*N97,\"\")))","v":""},{"$f":"IF(ISBLANK(F101),\"\",IF(F101=0,\"\",IF(ISNUMBER(F101),((K101*F101)/$C101)*O97,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 2"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E103=0,\"Variabel pris\",IFERROR((HLOOKUP(E103,'Variable priser'!$C$103:$F$105,2)+(E103-HLOOKUP(E103,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E103,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E103*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F103=0,\"Variabel pris\",IFERROR((HLOOKUP(F103,'Variable priser'!$C$103:$F$105,2)+(F103-HLOOKUP(F103,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F103,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F103*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E103),\"\",IF(E103=0,\"\",IF(ISNUMBER(E103),((J103*E103)/$C103)*N103,\"\")))","v":""},{"$f":"IF(ISBLANK(F103),\"\",IF(F103=0,\"\",IF(ISNUMBER(F103),((K103*F103)/$C103)*O103,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E104=0,\"Variabel pris\",IFERROR((HLOOKUP(E104,'Variable priser'!$C$103:$F$105,2)+(E104-HLOOKUP(E104,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E104,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E104*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F104=0,\"Variabel pris\",IFERROR((HLOOKUP(F104,'Variable priser'!$C$103:$F$105,2)+(F104-HLOOKUP(F104,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F104,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F104*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E104),\"\",IF(E104=0,\"\",IF(ISNUMBER(E104),((J104*E104)/$C104)*N103,\"\")))","v":""},{"$f":"IF(ISBLANK(F104),\"\",IF(F104=0,\"\",IF(ISNUMBER(F104),((K104*F104)/$C104)*O103,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E105=0,\"Variabel pris\",IFERROR((HLOOKUP(E105,'Variable priser'!$C$103:$F$105,2)+(E105-HLOOKUP(E105,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E105,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E105*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F105=0,\"Variabel pris\",IFERROR((HLOOKUP(F105,'Variable priser'!$C$103:$F$105,2)+(F105-HLOOKUP(F105,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F105,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F105*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E105),\"\",IF(E105=0,\"\",IF(ISNUMBER(E105),((J105*E105)/$C105)*N103,\"\")))","v":""},{"$f":"IF(ISBLANK(F105),\"\",IF(F105=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F105),((K105*F105)/$C105)*O103,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E106=0,\"Variabel pris\",IFERROR((HLOOKUP(E106,'Variable priser'!$C$48:$H$50,2)+(E106-HLOOKUP(E106,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E106,'Variable priser'!$C$48:$H$50,3))/E106*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F106=0,\"Variabel pris\",IFERROR((HLOOKUP(F106,'Variable priser'!$C$48:$H$50,2)+(F106-HLOOKUP(F106,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F106,'Variable priser'!$C$48:$H$50,3))/F106*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E106),\"\",IF(E106=0,\"\",IF(ISNUMBER(E106),((J106*E106)/$C106)*N103,\"\")))","v":""},{"$f":"IF(ISBLANK(F106),\"\",IF(F106=0,\"\",IF(ISNUMBER(F106),((K106*F106)/$C106)*O103,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E107=0,\"Variabel pris\",IFERROR((HLOOKUP(E107,'Variable priser'!$C$55:$H$57,2)+(E107-HLOOKUP(E107,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E107,'Variable priser'!$C$55:$H$57,3))/E107*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F107=0,\"Variabel pris\",IFERROR((HLOOKUP(F107,'Variable priser'!$C$55:$H$57,2)+(F107-HLOOKUP(F107,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F107,'Variable priser'!$C$55:$H$57,3))/F107*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E107),\"\",IF(E107=0,\"\",IF(ISNUMBER(E107),((J107*E107)/$C107)*N103,\"\")))","v":""},{"$f":"IF(ISBLANK(F107),\"\",IF(F107=0,\"\",IF(ISNUMBER(F107),((K107*F107)/$C107)*O103,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 3"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E109=0,\"Variabel pris\",IFERROR((HLOOKUP(E109,'Variable priser'!$C$103:$F$105,2)+(E109-HLOOKUP(E109,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E109,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F109=0,\"Variabel pris\",IFERROR((HLOOKUP(F109,'Variable priser'!$C$103:$F$105,2)+(F109-HLOOKUP(F109,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F109,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E109),\"\",IF(E109=0,\"\",IF(ISNUMBER(E109),((J109*E109)/$C109)*N109,\"\")))","v":""},{"$f":"IF(ISBLANK(F109),\"\",IF(F109=0,\"\",IF(ISNUMBER(F109),((K109*F109)/$C109)*O109,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E110=0,\"Variabel pris\",IFERROR((HLOOKUP(E110,'Variable priser'!$C$103:$F$105,2)+(E110-HLOOKUP(E110,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E110,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E110*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F110=0,\"Variabel pris\",IFERROR((HLOOKUP(F110,'Variable priser'!$C$103:$F$105,2)+(F110-HLOOKUP(F110,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F110,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F110*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E110),\"\",IF(E110=0,\"\",IF(ISNUMBER(E110),((J110*E110)/$C110)*N109,\"\")))","v":""},{"$f":"IF(ISBLANK(F110),\"\",IF(F110=0,\"\",IF(ISNUMBER(F110),((K110*F110)/$C110)*O109,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E111=0,\"Variabel pris\",IFERROR((HLOOKUP(E111,'Variable priser'!$C$103:$F$105,2)+(E111-HLOOKUP(E111,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E111,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E111*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F111=0,\"Variabel pris\",IFERROR((HLOOKUP(F111,'Variable priser'!$C$103:$F$105,2)+(F111-HLOOKUP(F111,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F111,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F111*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E111),\"\",IF(E111=0,\"\",IF(ISNUMBER(E111),((J111*E111)/$C111)*N109,\"\")))","v":""},{"$f":"IF(ISBLANK(F111),\"\",IF(F111=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F111),((K111*F111)/$C111)*O109,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E112=0,\"Variabel pris\",IFERROR((HLOOKUP(E112,'Variable priser'!$C$48:$H$50,2)+(E112-HLOOKUP(E112,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E112,'Variable priser'!$C$48:$H$50,3))/E112*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F112=0,\"Variabel pris\",IFERROR((HLOOKUP(F112,'Variable priser'!$C$48:$H$50,2)+(F112-HLOOKUP(F112,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F112,'Variable priser'!$C$48:$H$50,3))/F112*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E112),\"\",IF(E112=0,\"\",IF(ISNUMBER(E112),((J112*E112)/$C112)*N109,\"\")))","v":""},{"$f":"IF(ISBLANK(F112),\"\",IF(F112=0,\"\",IF(ISNUMBER(F112),((K112*F112)/$C112)*O109,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E113=0,\"Variabel pris\",IFERROR((HLOOKUP(E113,'Variable priser'!$C$55:$H$57,2)+(E113-HLOOKUP(E113,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E113,'Variable priser'!$C$55:$H$57,3))/E113*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F113=0,\"Variabel pris\",IFERROR((HLOOKUP(F113,'Variable priser'!$C$55:$H$57,2)+(F113-HLOOKUP(F113,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F113,'Variable priser'!$C$55:$H$57,3))/F113*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E113),\"\",IF(E113=0,\"\",IF(ISNUMBER(E113),((J113*E113)/$C113)*N109,\"\")))","v":""},{"$f":"IF(ISBLANK(F113),\"\",IF(F113=0,\"\",IF(ISNUMBER(F113),((K113*F113)/$C113)*O109,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 4"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E115=0,\"Variabel pris\",IFERROR((HLOOKUP(E115,'Variable priser'!$C$103:$F$105,2)+(E115-HLOOKUP(E115,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E115,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E115*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F115=0,\"Variabel pris\",IFERROR((HLOOKUP(F115,'Variable priser'!$C$103:$F$105,2)+(F115-HLOOKUP(F115,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F115,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F115*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E115),\"\",IF(E115=0,\"\",IF(ISNUMBER(E115),((J115*E115)/$C115)*N115,\"\")))","v":""},{"$f":"IF(ISBLANK(F115),\"\",IF(F115=0,\"\",IF(ISNUMBER(F115),((K115*F115)/$C115)*O115,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E116=0,\"Variabel pris\",IFERROR((HLOOKUP(E116,'Variable priser'!$C$103:$F$105,2)+(E116-HLOOKUP(E116,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E116,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E116*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F116=0,\"Variabel pris\",IFERROR((HLOOKUP(F116,'Variable priser'!$C$103:$F$105,2)+(F116-HLOOKUP(F116,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F116,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F116*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E116),\"\",IF(E116=0,\"\",IF(ISNUMBER(E116),((J116*E116)/$C116)*N115,\"\")))","v":""},{"$f":"IF(ISBLANK(F116),\"\",IF(F116=0,\"\",IF(ISNUMBER(F116),((K116*F116)/$C116)*O115,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E117=0,\"Variabel pris\",IFERROR((HLOOKUP(E117,'Variable priser'!$C$103:$F$105,2)+(E117-HLOOKUP(E117,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E117,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E117*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F117=0,\"Variabel pris\",IFERROR((HLOOKUP(F117,'Variable priser'!$C$103:$F$105,2)+(F117-HLOOKUP(F117,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F117,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F117*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E117),\"\",IF(E117=0,\"\",IF(ISNUMBER(E117),((J117*E117)/$C117)*N115,\"\")))","v":""},{"$f":"IF(ISBLANK(F117),\"\",IF(F117=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F117),((K117*F117)/$C117)*O115,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E118=0,\"Variabel pris\",IFERROR((HLOOKUP(E118,'Variable priser'!$C$48:$H$50,2)+(E118-HLOOKUP(E118,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E118,'Variable priser'!$C$48:$H$50,3))/E118*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F118=0,\"Variabel pris\",IFERROR((HLOOKUP(F118,'Variable priser'!$C$48:$H$50,2)+(F118-HLOOKUP(F118,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F118,'Variable priser'!$C$48:$H$50,3))/F118*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E118),\"\",IF(E118=0,\"\",IF(ISNUMBER(E118),((J118*E118)/$C118)*N115,\"\")))","v":""},{"$f":"IF(ISBLANK(F118),\"\",IF(F118=0,\"\",IF(ISNUMBER(F118),((K118*F118)/$C118)*O115,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E119=0,\"Variabel pris\",IFERROR((HLOOKUP(E119,'Variable priser'!$C$55:$H$57,2)+(E119-HLOOKUP(E119,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E119,'Variable priser'!$C$55:$H$57,3))/E119*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F119=0,\"Variabel pris\",IFERROR((HLOOKUP(F119,'Variable priser'!$C$55:$H$57,2)+(F119-HLOOKUP(F119,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F119,'Variable priser'!$C$55:$H$57,3))/F119*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E119),\"\",IF(E119=0,\"\",IF(ISNUMBER(E119),((J119*E119)/$C119)*N115,\"\")))","v":""},{"$f":"IF(ISBLANK(F119),\"\",IF(F119=0,\"\",IF(ISNUMBER(F119),((K119*F119)/$C119)*O115,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 5"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},120,120,120,0,0,"Lund",{"$f":"IF(E121=0,\"Variabel pris\",IFERROR((HLOOKUP(E121,'Variable priser'!$C$103:$F$105,2)+(E121-HLOOKUP(E121,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E121,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E121*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1041.1021874999999},{"$f":"IF(F121=0,\"Variabel pris\",IFERROR((HLOOKUP(F121,'Variable priser'!$C$103:$F$105,2)+(F121-HLOOKUP(F121,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F121,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F121*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1041.1021874999999},{"$f":"IF(ISBLANK(E121),\"\",IF(E121=0,\"\",IF(ISNUMBER(E121),((J121*E121)/$C121)*N121,\"\")))","v":2498.6452499999996},{"$f":"IF(ISBLANK(F121),\"\",IF(F121=0,\"\",IF(ISNUMBER(F121),((K121*F121)/$C121)*O121,\"\")))","v":2498.6452499999996},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},120,120,120,0,0,"4 pumper i 1 kontruktion",{"$f":"IF(E122=0,\"Variabel pris\",IFERROR((HLOOKUP(E122,'Variable priser'!$C$103:$F$105,2)+(E122-HLOOKUP(E122,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E122,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E122*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2706.8656874999997},{"$f":"IF(F122=0,\"Variabel pris\",IFERROR((HLOOKUP(F122,'Variable priser'!$C$103:$F$105,2)+(F122-HLOOKUP(F122,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F122,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F122*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2706.8656874999997},{"$f":"IF(ISBLANK(E122),\"\",IF(E122=0,\"\",IF(ISNUMBER(E122),((J122*E122)/$C122)*N121,\"\")))","v":12992.955299999998},{"$f":"IF(ISBLANK(F122),\"\",IF(F122=0,\"\",IF(ISNUMBER(F122),((K122*F122)/$C122)*O121,\"\")))","v":12992.955299999998},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},120,120,120,0,0,"GGJ",{"$f":"IF(E123=0,\"Variabel pris\",IFERROR((HLOOKUP(E123,'Variable priser'!$C$103:$F$105,2)+(E123-HLOOKUP(E123,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E123,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E123*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":416.44087500000001},{"$f":"IF(F123=0,\"Variabel pris\",IFERROR((HLOOKUP(F123,'Variable priser'!$C$103:$F$105,2)+(F123-HLOOKUP(F123,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F123,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F123*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":416.44087500000001},{"$f":"IF(ISBLANK(E123),\"\",IF(E123=0,\"\",IF(ISNUMBER(E123),((J123*E123)/$C123)*N121,\"\")))","v":4997.2905000000001},{"$f":"IF(ISBLANK(F123),\"\",IF(F123=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F123),((K123*F123)/$C123)*O121,\"\")))","v":4997.2905000000001},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,0,0,0,0,null,{"$f":"IF(E124=0,\"Variabel pris\",IFERROR((HLOOKUP(E124,'Variable priser'!$C$48:$H$50,2)+(E124-HLOOKUP(E124,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E124,'Variable priser'!$C$48:$H$50,3))/E124*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F124=0,\"Variabel pris\",IFERROR((HLOOKUP(F124,'Variable priser'!$C$48:$H$50,2)+(F124-HLOOKUP(F124,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F124,'Variable priser'!$C$48:$H$50,3))/F124*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E124),\"\",IF(E124=0,\"\",IF(ISNUMBER(E124),((J124*E124)/$C124)*N121,\"\")))","v":""},{"$f":"IF(ISBLANK(F124),\"\",IF(F124=0,\"\",IF(ISNUMBER(F124),((K124*F124)/$C124)*O121,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,0,0,0,0,null,{"$f":"IF(E125=0,\"Variabel pris\",IFERROR((HLOOKUP(E125,'Variable priser'!$C$55:$H$57,2)+(E125-HLOOKUP(E125,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E125,'Variable priser'!$C$55:$H$57,3))/E125*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F125=0,\"Variabel pris\",IFERROR((HLOOKUP(F125,'Variable priser'!$C$55:$H$57,2)+(F125-HLOOKUP(F125,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F125,'Variable priser'!$C$55:$H$57,3))/F125*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E125),\"\",IF(E125=0,\"\",IF(ISNUMBER(E125),((J125*E125)/$C125)*N121,\"\")))","v":""},{"$f":"IF(ISBLANK(F125),\"\",IF(F125=0,\"\",IF(ISNUMBER(F125),((K125*F125)/$C125)*O121,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 6"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E127=0,\"Variabel pris\",IFERROR((HLOOKUP(E127,'Variable priser'!$C$103:$F$105,2)+(E127-HLOOKUP(E127,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E127,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E127*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F127=0,\"Variabel pris\",IFERROR((HLOOKUP(F127,'Variable priser'!$C$103:$F$105,2)+(F127-HLOOKUP(F127,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F127,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F127*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E127),\"\",IF(E127=0,\"\",IF(ISNUMBER(E127),((J127*E127)/$C127)*N127,\"\")))","v":""},{"$f":"IF(ISBLANK(F127),\"\",IF(F127=0,\"\",IF(ISNUMBER(F127),((K127*F127)/$C127)*O127,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E128=0,\"Variabel pris\",IFERROR((HLOOKUP(E128,'Variable priser'!$C$103:$F$105,2)+(E128-HLOOKUP(E128,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E128,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E128*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F128=0,\"Variabel pris\",IFERROR((HLOOKUP(F128,'Variable priser'!$C$103:$F$105,2)+(F128-HLOOKUP(F128,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F128,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F128*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E128),\"\",IF(E128=0,\"\",IF(ISNUMBER(E128),((J128*E128)/$C128)*N127,\"\")))","v":""},{"$f":"IF(ISBLANK(F128),\"\",IF(F128=0,\"\",IF(ISNUMBER(F128),((K128*F128)/$C128)*O127,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E129=0,\"Variabel pris\",IFERROR((HLOOKUP(E129,'Variable priser'!$C$103:$F$105,2)+(E129-HLOOKUP(E129,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E129,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E129*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F129=0,\"Variabel pris\",IFERROR((HLOOKUP(F129,'Variable priser'!$C$103:$F$105,2)+(F129-HLOOKUP(F129,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F129,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F129*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E129),\"\",IF(E129=0,\"\",IF(ISNUMBER(E129),((J129*E129)/$C129)*N127,\"\")))","v":""},{"$f":"IF(ISBLANK(F129),\"\",IF(F129=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F129),((K129*F129)/$C129)*O127,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E130=0,\"Variabel pris\",IFERROR((HLOOKUP(E130,'Variable priser'!$C$48:$H$50,2)+(E130-HLOOKUP(E130,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E130,'Variable priser'!$C$48:$H$50,3))/E130*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F130=0,\"Variabel pris\",IFERROR((HLOOKUP(F130,'Variable priser'!$C$48:$H$50,2)+(F130-HLOOKUP(F130,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F130,'Variable priser'!$C$48:$H$50,3))/F130*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E130),\"\",IF(E130=0,\"\",IF(ISNUMBER(E130),((J130*E130)/$C130)*N127,\"\")))","v":""},{"$f":"IF(ISBLANK(F130),\"\",IF(F130=0,\"\",IF(ISNUMBER(F130),((K130*F130)/$C130)*O127,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E131=0,\"Variabel pris\",IFERROR((HLOOKUP(E131,'Variable priser'!$C$55:$H$57,2)+(E131-HLOOKUP(E131,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E131,'Variable priser'!$C$55:$H$57,3))/E131*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F131=0,\"Variabel pris\",IFERROR((HLOOKUP(F131,'Variable priser'!$C$55:$H$57,2)+(F131-HLOOKUP(F131,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F131,'Variable priser'!$C$55:$H$57,3))/F131*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E131),\"\",IF(E131=0,\"\",IF(ISNUMBER(E131),((J131*E131)/$C131)*N127,\"\")))","v":""},{"$f":"IF(ISBLANK(F131),\"\",IF(F131=0,\"\",IF(ISNUMBER(F131),((K131*F131)/$C131)*O127,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 7"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E133=0,\"Variabel pris\",IFERROR((HLOOKUP(E133,'Variable priser'!$C$103:$F$105,2)+(E133-HLOOKUP(E133,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E133,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E133*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F133=0,\"Variabel pris\",IFERROR((HLOOKUP(F133,'Variable priser'!$C$103:$F$105,2)+(F133-HLOOKUP(F133,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F133,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F133*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E133),\"\",IF(E133=0,\"\",IF(ISNUMBER(E133),((J133*E133)/$C133)*N133,\"\")))","v":""},{"$f":"IF(ISBLANK(F133),\"\",IF(F133=0,\"\",IF(ISNUMBER(F133),((K133*F133)/$C133)*O133,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E134=0,\"Variabel pris\",IFERROR((HLOOKUP(E134,'Variable priser'!$C$103:$F$105,2)+(E134-HLOOKUP(E134,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E134,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E134*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F134=0,\"Variabel pris\",IFERROR((HLOOKUP(F134,'Variable priser'!$C$103:$F$105,2)+(F134-HLOOKUP(F134,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F134,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F134*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E134),\"\",IF(E134=0,\"\",IF(ISNUMBER(E134),((J134*E134)/$C134)*N133,\"\")))","v":""},{"$f":"IF(ISBLANK(F134),\"\",IF(F134=0,\"\",IF(ISNUMBER(F134),((K134*F134)/$C134)*O133,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E135=0,\"Variabel pris\",IFERROR((HLOOKUP(E135,'Variable priser'!$C$103:$F$105,2)+(E135-HLOOKUP(E135,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E135,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E135*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F135=0,\"Variabel pris\",IFERROR((HLOOKUP(F135,'Variable priser'!$C$103:$F$105,2)+(F135-HLOOKUP(F135,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F135,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F135*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E135),\"\",IF(E135=0,\"\",IF(ISNUMBER(E135),((J135*E135)/$C135)*N133,\"\")))","v":""},{"$f":"IF(ISBLANK(F135),\"\",IF(F135=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F135),((K135*F135)/$C135)*O133,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E136=0,\"Variabel pris\",IFERROR((HLOOKUP(E136,'Variable priser'!$C$48:$H$50,2)+(E136-HLOOKUP(E136,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E136,'Variable priser'!$C$48:$H$50,3))/E136*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F136=0,\"Variabel pris\",IFERROR((HLOOKUP(F136,'Variable priser'!$C$48:$H$50,2)+(F136-HLOOKUP(F136,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F136,'Variable priser'!$C$48:$H$50,3))/F136*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E136),\"\",IF(E136=0,\"\",IF(ISNUMBER(E136),((J136*E136)/$C136)*N133,\"\")))","v":""},{"$f":"IF(ISBLANK(F136),\"\",IF(F136=0,\"\",IF(ISNUMBER(F136),((K136*F136)/$C136)*O133,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E137=0,\"Variabel pris\",IFERROR((HLOOKUP(E137,'Variable priser'!$C$55:$H$57,2)+(E137-HLOOKUP(E137,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E137,'Variable priser'!$C$55:$H$57,3))/E137*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F137=0,\"Variabel pris\",IFERROR((HLOOKUP(F137,'Variable priser'!$C$55:$H$57,2)+(F137-HLOOKUP(F137,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F137,'Variable priser'!$C$55:$H$57,3))/F137*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E137),\"\",IF(E137=0,\"\",IF(ISNUMBER(E137),((J137*E137)/$C137)*N133,\"\")))","v":""},{"$f":"IF(ISBLANK(F137),\"\",IF(F137=0,\"\",IF(ISNUMBER(F137),((K137*F137)/$C137)*O133,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 8"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E139=0,\"Variabel pris\",IFERROR((HLOOKUP(E139,'Variable priser'!$C$103:$F$105,2)+(E139-HLOOKUP(E139,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E139,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E139*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F139=0,\"Variabel pris\",IFERROR((HLOOKUP(F139,'Variable priser'!$C$103:$F$105,2)+(F139-HLOOKUP(F139,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F139,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F139*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E139),\"\",IF(E139=0,\"\",IF(ISNUMBER(E139),((J139*E139)/$C139)*N139,\"\")))","v":""},{"$f":"IF(ISBLANK(F139),\"\",IF(F139=0,\"\",IF(ISNUMBER(F139),((K139*F139)/$C139)*O139,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E140=0,\"Variabel pris\",IFERROR((HLOOKUP(E140,'Variable priser'!$C$103:$F$105,2)+(E140-HLOOKUP(E140,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E140,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E140*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F140=0,\"Variabel pris\",IFERROR((HLOOKUP(F140,'Variable priser'!$C$103:$F$105,2)+(F140-HLOOKUP(F140,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F140,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F140*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E140),\"\",IF(E140=0,\"\",IF(ISNUMBER(E140),((J140*E140)/$C140)*N139,\"\")))","v":""},{"$f":"IF(ISBLANK(F140),\"\",IF(F140=0,\"\",IF(ISNUMBER(F140),((K140*F140)/$C140)*O139,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E141=0,\"Variabel pris\",IFERROR((HLOOKUP(E141,'Variable priser'!$C$103:$F$105,2)+(E141-HLOOKUP(E141,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E141,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E141*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F141=0,\"Variabel pris\",IFERROR((HLOOKUP(F141,'Variable priser'!$C$103:$F$105,2)+(F141-HLOOKUP(F141,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F141,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F141*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E141),\"\",IF(E141=0,\"\",IF(ISNUMBER(E141),((J141*E141)/$C141)*N139,\"\")))","v":""},{"$f":"IF(ISBLANK(F141),\"\",IF(F141=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F141),((K141*F141)/$C141)*O139,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E142=0,\"Variabel pris\",IFERROR((HLOOKUP(E142,'Variable priser'!$C$48:$H$50,2)+(E142-HLOOKUP(E142,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E142,'Variable priser'!$C$48:$H$50,3))/E142*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F142=0,\"Variabel pris\",IFERROR((HLOOKUP(F142,'Variable priser'!$C$48:$H$50,2)+(F142-HLOOKUP(F142,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F142,'Variable priser'!$C$48:$H$50,3))/F142*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E142),\"\",IF(E142=0,\"\",IF(ISNUMBER(E142),((J142*E142)/$C142)*N139,\"\")))","v":""},{"$f":"IF(ISBLANK(F142),\"\",IF(F142=0,\"\",IF(ISNUMBER(F142),((K142*F142)/$C142)*O139,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E143=0,\"Variabel pris\",IFERROR((HLOOKUP(E143,'Variable priser'!$C$55:$H$57,2)+(E143-HLOOKUP(E143,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E143,'Variable priser'!$C$55:$H$57,3))/E143*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F143=0,\"Variabel pris\",IFERROR((HLOOKUP(F143,'Variable priser'!$C$55:$H$57,2)+(F143-HLOOKUP(F143,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F143,'Variable priser'!$C$55:$H$57,3))/F143*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E143),\"\",IF(E143=0,\"\",IF(ISNUMBER(E143),((J143*E143)/$C143)*N139,\"\")))","v":""},{"$f":"IF(ISBLANK(F143),\"\",IF(F143=0,\"\",IF(ISNUMBER(F143),((K143*F143)/$C143)*O139,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 9"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},120,120,120,0,0,"Sinding",{"$f":"IF(E145=0,\"Variabel pris\",IFERROR((HLOOKUP(E145,'Variable priser'!$C$103:$F$105,2)+(E145-HLOOKUP(E145,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E145,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E145*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1041.1021874999999},{"$f":"IF(F145=0,\"Variabel pris\",IFERROR((HLOOKUP(F145,'Variable priser'!$C$103:$F$105,2)+(F145-HLOOKUP(F145,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F145,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F145*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1041.1021874999999},{"$f":"IF(ISBLANK(E145),\"\",IF(E145=0,\"\",IF(ISNUMBER(E145),((J145*E145)/$C145)*N145,\"\")))","v":2498.6452499999996},{"$f":"IF(ISBLANK(F145),\"\",IF(F145=0,\"\",IF(ISNUMBER(F145),((K145*F145)/$C145)*O145,\"\")))","v":2498.6452499999996},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},120,120,120,0,0,"4 pumper i 1 kontruktion",{"$f":"IF(E146=0,\"Variabel pris\",IFERROR((HLOOKUP(E146,'Variable priser'!$C$103:$F$105,2)+(E146-HLOOKUP(E146,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E146,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E146*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2706.8656874999997},{"$f":"IF(F146=0,\"Variabel pris\",IFERROR((HLOOKUP(F146,'Variable priser'!$C$103:$F$105,2)+(F146-HLOOKUP(F146,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F146,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F146*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2706.8656874999997},{"$f":"IF(ISBLANK(E146),\"\",IF(E146=0,\"\",IF(ISNUMBER(E146),((J146*E146)/$C146)*N145,\"\")))","v":12992.955299999998},{"$f":"IF(ISBLANK(F146),\"\",IF(F146=0,\"\",IF(ISNUMBER(F146),((K146*F146)/$C146)*O145,\"\")))","v":12992.955299999998},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},120,120,120,0,0,"GGJ",{"$f":"IF(E147=0,\"Variabel pris\",IFERROR((HLOOKUP(E147,'Variable priser'!$C$103:$F$105,2)+(E147-HLOOKUP(E147,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E147,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E147*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":416.44087500000001},{"$f":"IF(F147=0,\"Variabel pris\",IFERROR((HLOOKUP(F147,'Variable priser'!$C$103:$F$105,2)+(F147-HLOOKUP(F147,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F147,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F147*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":416.44087500000001},{"$f":"IF(ISBLANK(E147),\"\",IF(E147=0,\"\",IF(ISNUMBER(E147),((J147*E147)/$C147)*N145,\"\")))","v":4997.2905000000001},{"$f":"IF(ISBLANK(F147),\"\",IF(F147=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F147),((K147*F147)/$C147)*O145,\"\")))","v":4997.2905000000001},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,0,0,0,0,null,{"$f":"IF(E148=0,\"Variabel pris\",IFERROR((HLOOKUP(E148,'Variable priser'!$C$48:$H$50,2)+(E148-HLOOKUP(E148,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E148,'Variable priser'!$C$48:$H$50,3))/E148*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F148=0,\"Variabel pris\",IFERROR((HLOOKUP(F148,'Variable priser'!$C$48:$H$50,2)+(F148-HLOOKUP(F148,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F148,'Variable priser'!$C$48:$H$50,3))/F148*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E148),\"\",IF(E148=0,\"\",IF(ISNUMBER(E148),((J148*E148)/$C148)*N145,\"\")))","v":""},{"$f":"IF(ISBLANK(F148),\"\",IF(F148=0,\"\",IF(ISNUMBER(F148),((K148*F148)/$C148)*O145,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,0,0,0,0,null,{"$f":"IF(E149=0,\"Variabel pris\",IFERROR((HLOOKUP(E149,'Variable priser'!$C$55:$H$57,2)+(E149-HLOOKUP(E149,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E149,'Variable priser'!$C$55:$H$57,3))/E149*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F149=0,\"Variabel pris\",IFERROR((HLOOKUP(F149,'Variable priser'!$C$55:$H$57,2)+(F149-HLOOKUP(F149,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F149,'Variable priser'!$C$55:$H$57,3))/F149*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E149),\"\",IF(E149=0,\"\",IF(ISNUMBER(E149),((J149*E149)/$C149)*N145,\"\")))","v":""},{"$f":"IF(ISBLANK(F149),\"\",IF(F149=0,\"\",IF(ISNUMBER(F149),((K149*F149)/$C149)*O145,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 10"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E151=0,\"Variabel pris\",IFERROR((HLOOKUP(E151,'Variable priser'!$C$103:$F$105,2)+(E151-HLOOKUP(E151,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E151,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E151*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F151=0,\"Variabel pris\",IFERROR((HLOOKUP(F151,'Variable priser'!$C$103:$F$105,2)+(F151-HLOOKUP(F151,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F151,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F151*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E151),\"\",IF(E151=0,\"\",IF(ISNUMBER(E151),((J151*E151)/$C151)*N151,\"\")))","v":""},{"$f":"IF(ISBLANK(F151),\"\",IF(F151=0,\"\",IF(ISNUMBER(F151),((K151*F151)/$C151)*O151,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E152=0,\"Variabel pris\",IFERROR((HLOOKUP(E152,'Variable priser'!$C$103:$F$105,2)+(E152-HLOOKUP(E152,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E152,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E152*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F152=0,\"Variabel pris\",IFERROR((HLOOKUP(F152,'Variable priser'!$C$103:$F$105,2)+(F152-HLOOKUP(F152,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F152,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F152*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E152),\"\",IF(E152=0,\"\",IF(ISNUMBER(E152),((J152*E152)/$C152)*N151,\"\")))","v":""},{"$f":"IF(ISBLANK(F152),\"\",IF(F152=0,\"\",IF(ISNUMBER(F152),((K152*F152)/$C152)*O151,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E153=0,\"Variabel pris\",IFERROR((HLOOKUP(E153,'Variable priser'!$C$103:$F$105,2)+(E153-HLOOKUP(E153,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E153,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E153*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F153=0,\"Variabel pris\",IFERROR((HLOOKUP(F153,'Variable priser'!$C$103:$F$105,2)+(F153-HLOOKUP(F153,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F153,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F153*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E153),\"\",IF(E153=0,\"\",IF(ISNUMBER(E153),((J153*E153)/$C153)*N151,\"\")))","v":""},{"$f":"IF(ISBLANK(F153),\"\",IF(F153=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F153),((K153*F153)/$C153)*O151,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E154=0,\"Variabel pris\",IFERROR((HLOOKUP(E154,'Variable priser'!$C$48:$H$50,2)+(E154-HLOOKUP(E154,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E154,'Variable priser'!$C$48:$H$50,3))/E154*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F154=0,\"Variabel pris\",IFERROR((HLOOKUP(F154,'Variable priser'!$C$48:$H$50,2)+(F154-HLOOKUP(F154,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F154,'Variable priser'!$C$48:$H$50,3))/F154*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E154),\"\",IF(E154=0,\"\",IF(ISNUMBER(E154),((J154*E154)/$C154)*N151,\"\")))","v":""},{"$f":"IF(ISBLANK(F154),\"\",IF(F154=0,\"\",IF(ISNUMBER(F154),((K154*F154)/$C154)*O151,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E155=0,\"Variabel pris\",IFERROR((HLOOKUP(E155,'Variable priser'!$C$55:$H$57,2)+(E155-HLOOKUP(E155,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E155,'Variable priser'!$C$55:$H$57,3))/E155*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F155=0,\"Variabel pris\",IFERROR((HLOOKUP(F155,'Variable priser'!$C$55:$H$57,2)+(F155-HLOOKUP(F155,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F155,'Variable priser'!$C$55:$H$57,3))/F155*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E155),\"\",IF(E155=0,\"\",IF(ISNUMBER(E155),((J155*E155)/$C155)*N151,\"\")))","v":""},{"$f":"IF(ISBLANK(F155),\"\",IF(F155=0,\"\",IF(ISNUMBER(F155),((K155*F155)/$C155)*O151,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 11"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E157=0,\"Variabel pris\",IFERROR((HLOOKUP(E157,'Variable priser'!$C$103:$F$105,2)+(E157-HLOOKUP(E157,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E157,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E157*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F157=0,\"Variabel pris\",IFERROR((HLOOKUP(F157,'Variable priser'!$C$103:$F$105,2)+(F157-HLOOKUP(F157,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F157,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F157*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E157),\"\",IF(E157=0,\"\",IF(ISNUMBER(E157),((J157*E157)/$C157)*N157,\"\")))","v":""},{"$f":"IF(ISBLANK(F157),\"\",IF(F157=0,\"\",IF(ISNUMBER(F157),((K157*F157)/$C157)*O157,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E158=0,\"Variabel pris\",IFERROR((HLOOKUP(E158,'Variable priser'!$C$103:$F$105,2)+(E158-HLOOKUP(E158,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E158,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E158*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F158=0,\"Variabel pris\",IFERROR((HLOOKUP(F158,'Variable priser'!$C$103:$F$105,2)+(F158-HLOOKUP(F158,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F158,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F158*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E158),\"\",IF(E158=0,\"\",IF(ISNUMBER(E158),((J158*E158)/$C158)*N157,\"\")))","v":""},{"$f":"IF(ISBLANK(F158),\"\",IF(F158=0,\"\",IF(ISNUMBER(F158),((K158*F158)/$C158)*O157,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E159=0,\"Variabel pris\",IFERROR((HLOOKUP(E159,'Variable priser'!$C$103:$F$105,2)+(E159-HLOOKUP(E159,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E159,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E159*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F159=0,\"Variabel pris\",IFERROR((HLOOKUP(F159,'Variable priser'!$C$103:$F$105,2)+(F159-HLOOKUP(F159,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F159,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F159*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E159),\"\",IF(E159=0,\"\",IF(ISNUMBER(E159),((J159*E159)/$C159)*N157,\"\")))","v":""},{"$f":"IF(ISBLANK(F159),\"\",IF(F159=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F159),((K159*F159)/$C159)*O157,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E160=0,\"Variabel pris\",IFERROR((HLOOKUP(E160,'Variable priser'!$C$48:$H$50,2)+(E160-HLOOKUP(E160,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E160,'Variable priser'!$C$48:$H$50,3))/E160*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F160=0,\"Variabel pris\",IFERROR((HLOOKUP(F160,'Variable priser'!$C$48:$H$50,2)+(F160-HLOOKUP(F160,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F160,'Variable priser'!$C$48:$H$50,3))/F160*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E160),\"\",IF(E160=0,\"\",IF(ISNUMBER(E160),((J160*E160)/$C160)*N157,\"\")))","v":""},{"$f":"IF(ISBLANK(F160),\"\",IF(F160=0,\"\",IF(ISNUMBER(F160),((K160*F160)/$C160)*O157,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E161=0,\"Variabel pris\",IFERROR((HLOOKUP(E161,'Variable priser'!$C$55:$H$57,2)+(E161-HLOOKUP(E161,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E161,'Variable priser'!$C$55:$H$57,3))/E161*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F161=0,\"Variabel pris\",IFERROR((HLOOKUP(F161,'Variable priser'!$C$55:$H$57,2)+(F161-HLOOKUP(F161,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F161,'Variable priser'!$C$55:$H$57,3))/F161*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E161),\"\",IF(E161=0,\"\",IF(ISNUMBER(E161),((J161*E161)/$C161)*N157,\"\")))","v":""},{"$f":"IF(ISBLANK(F161),\"\",IF(F161=0,\"\",IF(ISNUMBER(F161),((K161*F161)/$C161)*O157,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 12"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E163=0,\"Variabel pris\",IFERROR((HLOOKUP(E163,'Variable priser'!$C$103:$F$105,2)+(E163-HLOOKUP(E163,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E163,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E163*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F163=0,\"Variabel pris\",IFERROR((HLOOKUP(F163,'Variable priser'!$C$103:$F$105,2)+(F163-HLOOKUP(F163,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F163,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F163*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E163),\"\",IF(E163=0,\"\",IF(ISNUMBER(E163),((J163*E163)/$C163)*N163,\"\")))","v":""},{"$f":"IF(ISBLANK(F163),\"\",IF(F163=0,\"\",IF(ISNUMBER(F163),((K163*F163)/$C163)*O163,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E164=0,\"Variabel pris\",IFERROR((HLOOKUP(E164,'Variable priser'!$C$103:$F$105,2)+(E164-HLOOKUP(E164,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E164,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E164*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F164=0,\"Variabel pris\",IFERROR((HLOOKUP(F164,'Variable priser'!$C$103:$F$105,2)+(F164-HLOOKUP(F164,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F164,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F164*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E164),\"\",IF(E164=0,\"\",IF(ISNUMBER(E164),((J164*E164)/$C164)*N163,\"\")))","v":""},{"$f":"IF(ISBLANK(F164),\"\",IF(F164=0,\"\",IF(ISNUMBER(F164),((K164*F164)/$C164)*O163,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E165=0,\"Variabel pris\",IFERROR((HLOOKUP(E165,'Variable priser'!$C$103:$F$105,2)+(E165-HLOOKUP(E165,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E165,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E165*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F165=0,\"Variabel pris\",IFERROR((HLOOKUP(F165,'Variable priser'!$C$103:$F$105,2)+(F165-HLOOKUP(F165,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F165,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F165*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E165),\"\",IF(E165=0,\"\",IF(ISNUMBER(E165),((J165*E165)/$C165)*N163,\"\")))","v":""},{"$f":"IF(ISBLANK(F165),\"\",IF(F165=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F165),((K165*F165)/$C165)*O163,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E166=0,\"Variabel pris\",IFERROR((HLOOKUP(E166,'Variable priser'!$C$48:$H$50,2)+(E166-HLOOKUP(E166,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E166,'Variable priser'!$C$48:$H$50,3))/E166*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F166=0,\"Variabel pris\",IFERROR((HLOOKUP(F166,'Variable priser'!$C$48:$H$50,2)+(F166-HLOOKUP(F166,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F166,'Variable priser'!$C$48:$H$50,3))/F166*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E166),\"\",IF(E166=0,\"\",IF(ISNUMBER(E166),((J166*E166)/$C166)*N163,\"\")))","v":""},{"$f":"IF(ISBLANK(F166),\"\",IF(F166=0,\"\",IF(ISNUMBER(F166),((K166*F166)/$C166)*O163,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E167=0,\"Variabel pris\",IFERROR((HLOOKUP(E167,'Variable priser'!$C$55:$H$57,2)+(E167-HLOOKUP(E167,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E167,'Variable priser'!$C$55:$H$57,3))/E167*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F167=0,\"Variabel pris\",IFERROR((HLOOKUP(F167,'Variable priser'!$C$55:$H$57,2)+(F167-HLOOKUP(F167,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F167,'Variable priser'!$C$55:$H$57,3))/F167*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E167),\"\",IF(E167=0,\"\",IF(ISNUMBER(E167),((J167*E167)/$C167)*N163,\"\")))","v":""},{"$f":"IF(ISBLANK(F167),\"\",IF(F167=0,\"\",IF(ISNUMBER(F167),((K167*F167)/$C167)*O163,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 13"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},180,180,180,0,0,"Messevej",{"$f":"IF(E169=0,\"Variabel pris\",IFERROR((HLOOKUP(E169,'Variable priser'!$C$103:$F$105,2)+(E169-HLOOKUP(E169,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E169,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E169*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":936.3443749999999},{"$f":"IF(F169=0,\"Variabel pris\",IFERROR((HLOOKUP(F169,'Variable priser'!$C$103:$F$105,2)+(F169-HLOOKUP(F169,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F169,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F169*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":936.3443749999999},{"$f":"IF(ISBLANK(E169),\"\",IF(E169=0,\"\",IF(ISNUMBER(E169),((J169*E169)/$C169)*N169,\"\")))","v":3370.8397499999996},{"$f":"IF(ISBLANK(F169),\"\",IF(F169=0,\"\",IF(ISNUMBER(F169),((K169*F169)/$C169)*O169,\"\")))","v":3370.8397499999996},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},180,180,180,0,0,"4 pumper i 1 kontruktion",{"$f":"IF(E170=0,\"Variabel pris\",IFERROR((HLOOKUP(E170,'Variable priser'!$C$103:$F$105,2)+(E170-HLOOKUP(E170,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E170,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E170*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2434.495375},{"$f":"IF(F170=0,\"Variabel pris\",IFERROR((HLOOKUP(F170,'Variable priser'!$C$103:$F$105,2)+(F170-HLOOKUP(F170,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F170,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F170*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2434.495375},{"$f":"IF(ISBLANK(E170),\"\",IF(E170=0,\"\",IF(ISNUMBER(E170),((J170*E170)/$C170)*N169,\"\")))","v":17528.366699999999},{"$f":"IF(ISBLANK(F170),\"\",IF(F170=0,\"\",IF(ISNUMBER(F170),((K170*F170)/$C170)*O169,\"\")))","v":17528.366699999999},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},180,180,180,0,0,"GGJ",{"$f":"IF(E171=0,\"Variabel pris\",IFERROR((HLOOKUP(E171,'Variable priser'!$C$103:$F$105,2)+(E171-HLOOKUP(E171,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E171,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E171*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":374.53775000000002},{"$f":"IF(F171=0,\"Variabel pris\",IFERROR((HLOOKUP(F171,'Variable priser'!$C$103:$F$105,2)+(F171-HLOOKUP(F171,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F171,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F171*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":374.53775000000002},{"$f":"IF(ISBLANK(E171),\"\",IF(E171=0,\"\",IF(ISNUMBER(E171),((J171*E171)/$C171)*N169,\"\")))","v":6741.6795000000002},{"$f":"IF(ISBLANK(F171),\"\",IF(F171=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F171),((K171*F171)/$C171)*O169,\"\")))","v":6741.6795000000002},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,0,0,0,0,null,{"$f":"IF(E172=0,\"Variabel pris\",IFERROR((HLOOKUP(E172,'Variable priser'!$C$48:$H$50,2)+(E172-HLOOKUP(E172,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E172,'Variable priser'!$C$48:$H$50,3))/E172*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F172=0,\"Variabel pris\",IFERROR((HLOOKUP(F172,'Variable priser'!$C$48:$H$50,2)+(F172-HLOOKUP(F172,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F172,'Variable priser'!$C$48:$H$50,3))/F172*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E172),\"\",IF(E172=0,\"\",IF(ISNUMBER(E172),((J172*E172)/$C172)*N169,\"\")))","v":""},{"$f":"IF(ISBLANK(F172),\"\",IF(F172=0,\"\",IF(ISNUMBER(F172),((K172*F172)/$C172)*O169,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,0,0,0,0,null,{"$f":"IF(E173=0,\"Variabel pris\",IFERROR((HLOOKUP(E173,'Variable priser'!$C$55:$H$57,2)+(E173-HLOOKUP(E173,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E173,'Variable priser'!$C$55:$H$57,3))/E173*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F173=0,\"Variabel pris\",IFERROR((HLOOKUP(F173,'Variable priser'!$C$55:$H$57,2)+(F173-HLOOKUP(F173,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F173,'Variable priser'!$C$55:$H$57,3))/F173*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E173),\"\",IF(E173=0,\"\",IF(ISNUMBER(E173),((J173*E173)/$C173)*N169,\"\")))","v":""},{"$f":"IF(ISBLANK(F173),\"\",IF(F173=0,\"\",IF(ISNUMBER(F173),((K173*F173)/$C173)*O169,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 14"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E175=0,\"Variabel pris\",IFERROR((HLOOKUP(E175,'Variable priser'!$C$103:$F$105,2)+(E175-HLOOKUP(E175,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E175,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E175*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F175=0,\"Variabel pris\",IFERROR((HLOOKUP(F175,'Variable priser'!$C$103:$F$105,2)+(F175-HLOOKUP(F175,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F175,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F175*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E175),\"\",IF(E175=0,\"\",IF(ISNUMBER(E175),((J175*E175)/$C175)*N175,\"\")))","v":""},{"$f":"IF(ISBLANK(F175),\"\",IF(F175=0,\"\",IF(ISNUMBER(F175),((K175*F175)/$C175)*O175,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E176=0,\"Variabel pris\",IFERROR((HLOOKUP(E176,'Variable priser'!$C$103:$F$105,2)+(E176-HLOOKUP(E176,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E176,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E176*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F176=0,\"Variabel pris\",IFERROR((HLOOKUP(F176,'Variable priser'!$C$103:$F$105,2)+(F176-HLOOKUP(F176,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F176,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F176*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E176),\"\",IF(E176=0,\"\",IF(ISNUMBER(E176),((J176*E176)/$C176)*N175,\"\")))","v":""},{"$f":"IF(ISBLANK(F176),\"\",IF(F176=0,\"\",IF(ISNUMBER(F176),((K176*F176)/$C176)*O175,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E177=0,\"Variabel pris\",IFERROR((HLOOKUP(E177,'Variable priser'!$C$103:$F$105,2)+(E177-HLOOKUP(E177,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E177,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E177*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F177=0,\"Variabel pris\",IFERROR((HLOOKUP(F177,'Variable priser'!$C$103:$F$105,2)+(F177-HLOOKUP(F177,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F177,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F177*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E177),\"\",IF(E177=0,\"\",IF(ISNUMBER(E177),((J177*E177)/$C177)*N175,\"\")))","v":""},{"$f":"IF(ISBLANK(F177),\"\",IF(F177=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F177),((K177*F177)/$C177)*O175,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E178=0,\"Variabel pris\",IFERROR((HLOOKUP(E178,'Variable priser'!$C$48:$H$50,2)+(E178-HLOOKUP(E178,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E178,'Variable priser'!$C$48:$H$50,3))/E178*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F178=0,\"Variabel pris\",IFERROR((HLOOKUP(F178,'Variable priser'!$C$48:$H$50,2)+(F178-HLOOKUP(F178,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F178,'Variable priser'!$C$48:$H$50,3))/F178*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E178),\"\",IF(E178=0,\"\",IF(ISNUMBER(E178),((J178*E178)/$C178)*N175,\"\")))","v":""},{"$f":"IF(ISBLANK(F178),\"\",IF(F178=0,\"\",IF(ISNUMBER(F178),((K178*F178)/$C178)*O175,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E179=0,\"Variabel pris\",IFERROR((HLOOKUP(E179,'Variable priser'!$C$55:$H$57,2)+(E179-HLOOKUP(E179,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E179,'Variable priser'!$C$55:$H$57,3))/E179*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F179=0,\"Variabel pris\",IFERROR((HLOOKUP(F179,'Variable priser'!$C$55:$H$57,2)+(F179-HLOOKUP(F179,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F179,'Variable priser'!$C$55:$H$57,3))/F179*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E179),\"\",IF(E179=0,\"\",IF(ISNUMBER(E179),((J179*E179)/$C179)*N175,\"\")))","v":""},{"$f":"IF(ISBLANK(F179),\"\",IF(F179=0,\"\",IF(ISNUMBER(F179),((K179*F179)/$C179)*O175,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 15"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E181=0,\"Variabel pris\",IFERROR((HLOOKUP(E181,'Variable priser'!$C$103:$F$105,2)+(E181-HLOOKUP(E181,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E181,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E181*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F181=0,\"Variabel pris\",IFERROR((HLOOKUP(F181,'Variable priser'!$C$103:$F$105,2)+(F181-HLOOKUP(F181,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F181,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F181*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E181),\"\",IF(E181=0,\"\",IF(ISNUMBER(E181),((J181*E181)/$C181)*N181,\"\")))","v":""},{"$f":"IF(ISBLANK(F181),\"\",IF(F181=0,\"\",IF(ISNUMBER(F181),((K181*F181)/$C181)*O181,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E182=0,\"Variabel pris\",IFERROR((HLOOKUP(E182,'Variable priser'!$C$103:$F$105,2)+(E182-HLOOKUP(E182,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E182,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E182*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F182=0,\"Variabel pris\",IFERROR((HLOOKUP(F182,'Variable priser'!$C$103:$F$105,2)+(F182-HLOOKUP(F182,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F182,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F182*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E182),\"\",IF(E182=0,\"\",IF(ISNUMBER(E182),((J182*E182)/$C182)*N181,\"\")))","v":""},{"$f":"IF(ISBLANK(F182),\"\",IF(F182=0,\"\",IF(ISNUMBER(F182),((K182*F182)/$C182)*O181,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E183=0,\"Variabel pris\",IFERROR((HLOOKUP(E183,'Variable priser'!$C$103:$F$105,2)+(E183-HLOOKUP(E183,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E183,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E183*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F183=0,\"Variabel pris\",IFERROR((HLOOKUP(F183,'Variable priser'!$C$103:$F$105,2)+(F183-HLOOKUP(F183,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F183,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F183*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E183),\"\",IF(E183=0,\"\",IF(ISNUMBER(E183),((J183*E183)/$C183)*N181,\"\")))","v":""},{"$f":"IF(ISBLANK(F183),\"\",IF(F183=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F183),((K183*F183)/$C183)*O181,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E184=0,\"Variabel pris\",IFERROR((HLOOKUP(E184,'Variable priser'!$C$48:$H$50,2)+(E184-HLOOKUP(E184,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E184,'Variable priser'!$C$48:$H$50,3))/E184*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F184=0,\"Variabel pris\",IFERROR((HLOOKUP(F184,'Variable priser'!$C$48:$H$50,2)+(F184-HLOOKUP(F184,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F184,'Variable priser'!$C$48:$H$50,3))/F184*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E184),\"\",IF(E184=0,\"\",IF(ISNUMBER(E184),((J184*E184)/$C184)*N181,\"\")))","v":""},{"$f":"IF(ISBLANK(F184),\"\",IF(F184=0,\"\",IF(ISNUMBER(F184),((K184*F184)/$C184)*O181,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E185=0,\"Variabel pris\",IFERROR((HLOOKUP(E185,'Variable priser'!$C$55:$H$57,2)+(E185-HLOOKUP(E185,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E185,'Variable priser'!$C$55:$H$57,3))/E185*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F185=0,\"Variabel pris\",IFERROR((HLOOKUP(F185,'Variable priser'!$C$55:$H$57,2)+(F185-HLOOKUP(F185,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F185,'Variable priser'!$C$55:$H$57,3))/F185*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E185),\"\",IF(E185=0,\"\",IF(ISNUMBER(E185),((J185*E185)/$C185)*N181,\"\")))","v":""},{"$f":"IF(ISBLANK(F185),\"\",IF(F185=0,\"\",IF(ISNUMBER(F185),((K185*F185)/$C185)*O181,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 16"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E187=0,\"Variabel pris\",IFERROR((HLOOKUP(E187,'Variable priser'!$C$103:$F$105,2)+(E187-HLOOKUP(E187,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E187,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E187*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F187=0,\"Variabel pris\",IFERROR((HLOOKUP(F187,'Variable priser'!$C$103:$F$105,2)+(F187-HLOOKUP(F187,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F187,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F187*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E187),\"\",IF(E187=0,\"\",IF(ISNUMBER(E187),((J187*E187)/$C187)*N187,\"\")))","v":""},{"$f":"IF(ISBLANK(F187),\"\",IF(F187=0,\"\",IF(ISNUMBER(F187),((K187*F187)/$C187)*O187,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E188=0,\"Variabel pris\",IFERROR((HLOOKUP(E188,'Variable priser'!$C$103:$F$105,2)+(E188-HLOOKUP(E188,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E188,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E188*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F188=0,\"Variabel pris\",IFERROR((HLOOKUP(F188,'Variable priser'!$C$103:$F$105,2)+(F188-HLOOKUP(F188,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F188,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F188*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E188),\"\",IF(E188=0,\"\",IF(ISNUMBER(E188),((J188*E188)/$C188)*N187,\"\")))","v":""},{"$f":"IF(ISBLANK(F188),\"\",IF(F188=0,\"\",IF(ISNUMBER(F188),((K188*F188)/$C188)*O187,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E189=0,\"Variabel pris\",IFERROR((HLOOKUP(E189,'Variable priser'!$C$103:$F$105,2)+(E189-HLOOKUP(E189,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E189,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E189*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F189=0,\"Variabel pris\",IFERROR((HLOOKUP(F189,'Variable priser'!$C$103:$F$105,2)+(F189-HLOOKUP(F189,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F189,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F189*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E189),\"\",IF(E189=0,\"\",IF(ISNUMBER(E189),((J189*E189)/$C189)*N187,\"\")))","v":""},{"$f":"IF(ISBLANK(F189),\"\",IF(F189=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F189),((K189*F189)/$C189)*O187,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E190=0,\"Variabel pris\",IFERROR((HLOOKUP(E190,'Variable priser'!$C$48:$H$50,2)+(E190-HLOOKUP(E190,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E190,'Variable priser'!$C$48:$H$50,3))/E190*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F190=0,\"Variabel pris\",IFERROR((HLOOKUP(F190,'Variable priser'!$C$48:$H$50,2)+(F190-HLOOKUP(F190,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F190,'Variable priser'!$C$48:$H$50,3))/F190*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E190),\"\",IF(E190=0,\"\",IF(ISNUMBER(E190),((J190*E190)/$C190)*N187,\"\")))","v":""},{"$f":"IF(ISBLANK(F190),\"\",IF(F190=0,\"\",IF(ISNUMBER(F190),((K190*F190)/$C190)*O187,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E191=0,\"Variabel pris\",IFERROR((HLOOKUP(E191,'Variable priser'!$C$55:$H$57,2)+(E191-HLOOKUP(E191,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E191,'Variable priser'!$C$55:$H$57,3))/E191*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F191=0,\"Variabel pris\",IFERROR((HLOOKUP(F191,'Variable priser'!$C$55:$H$57,2)+(F191-HLOOKUP(F191,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F191,'Variable priser'!$C$55:$H$57,3))/F191*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E191),\"\",IF(E191=0,\"\",IF(ISNUMBER(E191),((J191*E191)/$C191)*N187,\"\")))","v":""},{"$f":"IF(ISBLANK(F191),\"\",IF(F191=0,\"\",IF(ISNUMBER(F191),((K191*F191)/$C191)*O187,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 17"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},120,120,120,0,0,"Ilskov",{"$f":"IF(E193=0,\"Variabel pris\",IFERROR((HLOOKUP(E193,'Variable priser'!$C$103:$F$105,2)+(E193-HLOOKUP(E193,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E193,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E193*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1041.1021874999999},{"$f":"IF(F193=0,\"Variabel pris\",IFERROR((HLOOKUP(F193,'Variable priser'!$C$103:$F$105,2)+(F193-HLOOKUP(F193,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F193,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F193*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1041.1021874999999},{"$f":"IF(ISBLANK(E193),\"\",IF(E193=0,\"\",IF(ISNUMBER(E193),((J193*E193)/$C193)*N193,\"\")))","v":2498.6452499999996},{"$f":"IF(ISBLANK(F193),\"\",IF(F193=0,\"\",IF(ISNUMBER(F193),((K193*F193)/$C193)*O193,\"\")))","v":2498.6452499999996},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},120,120,120,0,0,"4 pumper i 1 kontruktion",{"$f":"IF(E194=0,\"Variabel pris\",IFERROR((HLOOKUP(E194,'Variable priser'!$C$103:$F$105,2)+(E194-HLOOKUP(E194,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E194,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E194*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2706.8656874999997},{"$f":"IF(F194=0,\"Variabel pris\",IFERROR((HLOOKUP(F194,'Variable priser'!$C$103:$F$105,2)+(F194-HLOOKUP(F194,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F194,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F194*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2706.8656874999997},{"$f":"IF(ISBLANK(E194),\"\",IF(E194=0,\"\",IF(ISNUMBER(E194),((J194*E194)/$C194)*N193,\"\")))","v":12992.955299999998},{"$f":"IF(ISBLANK(F194),\"\",IF(F194=0,\"\",IF(ISNUMBER(F194),((K194*F194)/$C194)*O193,\"\")))","v":12992.955299999998},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},120,120,120,0,0,"GGJ",{"$f":"IF(E195=0,\"Variabel pris\",IFERROR((HLOOKUP(E195,'Variable priser'!$C$103:$F$105,2)+(E195-HLOOKUP(E195,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E195,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E195*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":416.44087500000001},{"$f":"IF(F195=0,\"Variabel pris\",IFERROR((HLOOKUP(F195,'Variable priser'!$C$103:$F$105,2)+(F195-HLOOKUP(F195,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F195,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F195*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":416.44087500000001},{"$f":"IF(ISBLANK(E195),\"\",IF(E195=0,\"\",IF(ISNUMBER(E195),((J195*E195)/$C195)*N193,\"\")))","v":4997.2905000000001},{"$f":"IF(ISBLANK(F195),\"\",IF(F195=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F195),((K195*F195)/$C195)*O193,\"\")))","v":4997.2905000000001},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,0,0,0,0,null,{"$f":"IF(E196=0,\"Variabel pris\",IFERROR((HLOOKUP(E196,'Variable priser'!$C$48:$H$50,2)+(E196-HLOOKUP(E196,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E196,'Variable priser'!$C$48:$H$50,3))/E196*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F196=0,\"Variabel pris\",IFERROR((HLOOKUP(F196,'Variable priser'!$C$48:$H$50,2)+(F196-HLOOKUP(F196,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F196,'Variable priser'!$C$48:$H$50,3))/F196*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E196),\"\",IF(E196=0,\"\",IF(ISNUMBER(E196),((J196*E196)/$C196)*N193,\"\")))","v":""},{"$f":"IF(ISBLANK(F196),\"\",IF(F196=0,\"\",IF(ISNUMBER(F196),((K196*F196)/$C196)*O193,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,0,0,0,0,null,{"$f":"IF(E197=0,\"Variabel pris\",IFERROR((HLOOKUP(E197,'Variable priser'!$C$55:$H$57,2)+(E197-HLOOKUP(E197,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E197,'Variable priser'!$C$55:$H$57,3))/E197*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F197=0,\"Variabel pris\",IFERROR((HLOOKUP(F197,'Variable priser'!$C$55:$H$57,2)+(F197-HLOOKUP(F197,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F197,'Variable priser'!$C$55:$H$57,3))/F197*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E197),\"\",IF(E197=0,\"\",IF(ISNUMBER(E197),((J197*E197)/$C197)*N193,\"\")))","v":""},{"$f":"IF(ISBLANK(F197),\"\",IF(F197=0,\"\",IF(ISNUMBER(F197),((K197*F197)/$C197)*O193,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 18"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E199=0,\"Variabel pris\",IFERROR((HLOOKUP(E199,'Variable priser'!$C$103:$F$105,2)+(E199-HLOOKUP(E199,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E199,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E199*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F199=0,\"Variabel pris\",IFERROR((HLOOKUP(F199,'Variable priser'!$C$103:$F$105,2)+(F199-HLOOKUP(F199,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F199,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F199*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E199),\"\",IF(E199=0,\"\",IF(ISNUMBER(E199),((J199*E199)/$C199)*N199,\"\")))","v":""},{"$f":"IF(ISBLANK(F199),\"\",IF(F199=0,\"\",IF(ISNUMBER(F199),((K199*F199)/$C199)*O199,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E200=0,\"Variabel pris\",IFERROR((HLOOKUP(E200,'Variable priser'!$C$103:$F$105,2)+(E200-HLOOKUP(E200,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E200,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E200*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F200=0,\"Variabel pris\",IFERROR((HLOOKUP(F200,'Variable priser'!$C$103:$F$105,2)+(F200-HLOOKUP(F200,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F200,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F200*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E200),\"\",IF(E200=0,\"\",IF(ISNUMBER(E200),((J200*E200)/$C200)*N199,\"\")))","v":""},{"$f":"IF(ISBLANK(F200),\"\",IF(F200=0,\"\",IF(ISNUMBER(F200),((K200*F200)/$C200)*O199,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E201=0,\"Variabel pris\",IFERROR((HLOOKUP(E201,'Variable priser'!$C$103:$F$105,2)+(E201-HLOOKUP(E201,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E201,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E201*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F201=0,\"Variabel pris\",IFERROR((HLOOKUP(F201,'Variable priser'!$C$103:$F$105,2)+(F201-HLOOKUP(F201,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F201,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F201*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E201),\"\",IF(E201=0,\"\",IF(ISNUMBER(E201),((J201*E201)/$C201)*N199,\"\")))","v":""},{"$f":"IF(ISBLANK(F201),\"\",IF(F201=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F201),((K201*F201)/$C201)*O199,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E202=0,\"Variabel pris\",IFERROR((HLOOKUP(E202,'Variable priser'!$C$48:$H$50,2)+(E202-HLOOKUP(E202,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E202,'Variable priser'!$C$48:$H$50,3))/E202*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F202=0,\"Variabel pris\",IFERROR((HLOOKUP(F202,'Variable priser'!$C$48:$H$50,2)+(F202-HLOOKUP(F202,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F202,'Variable priser'!$C$48:$H$50,3))/F202*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E202),\"\",IF(E202=0,\"\",IF(ISNUMBER(E202),((J202*E202)/$C202)*N199,\"\")))","v":""},{"$f":"IF(ISBLANK(F202),\"\",IF(F202=0,\"\",IF(ISNUMBER(F202),((K202*F202)/$C202)*O199,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E203=0,\"Variabel pris\",IFERROR((HLOOKUP(E203,'Variable priser'!$C$55:$H$57,2)+(E203-HLOOKUP(E203,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E203,'Variable priser'!$C$55:$H$57,3))/E203*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F203=0,\"Variabel pris\",IFERROR((HLOOKUP(F203,'Variable priser'!$C$55:$H$57,2)+(F203-HLOOKUP(F203,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F203,'Variable priser'!$C$55:$H$57,3))/F203*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E203),\"\",IF(E203=0,\"\",IF(ISNUMBER(E203),((J203*E203)/$C203)*N199,\"\")))","v":""},{"$f":"IF(ISBLANK(F203),\"\",IF(F203=0,\"\",IF(ISNUMBER(F203),((K203*F203)/$C203)*O199,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 19"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E205=0,\"Variabel pris\",IFERROR((HLOOKUP(E205,'Variable priser'!$C$103:$F$105,2)+(E205-HLOOKUP(E205,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E205,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E205*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F205=0,\"Variabel pris\",IFERROR((HLOOKUP(F205,'Variable priser'!$C$103:$F$105,2)+(F205-HLOOKUP(F205,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F205,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F205*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E205),\"\",IF(E205=0,\"\",IF(ISNUMBER(E205),((J205*E205)/$C205)*N205,\"\")))","v":""},{"$f":"IF(ISBLANK(F205),\"\",IF(F205=0,\"\",IF(ISNUMBER(F205),((K205*F205)/$C205)*O205,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E206=0,\"Variabel pris\",IFERROR((HLOOKUP(E206,'Variable priser'!$C$103:$F$105,2)+(E206-HLOOKUP(E206,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E206,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E206*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F206=0,\"Variabel pris\",IFERROR((HLOOKUP(F206,'Variable priser'!$C$103:$F$105,2)+(F206-HLOOKUP(F206,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F206,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F206*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E206),\"\",IF(E206=0,\"\",IF(ISNUMBER(E206),((J206*E206)/$C206)*N205,\"\")))","v":""},{"$f":"IF(ISBLANK(F206),\"\",IF(F206=0,\"\",IF(ISNUMBER(F206),((K206*F206)/$C206)*O205,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E207=0,\"Variabel pris\",IFERROR((HLOOKUP(E207,'Variable priser'!$C$103:$F$105,2)+(E207-HLOOKUP(E207,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E207,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E207*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F207=0,\"Variabel pris\",IFERROR((HLOOKUP(F207,'Variable priser'!$C$103:$F$105,2)+(F207-HLOOKUP(F207,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F207,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F207*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E207),\"\",IF(E207=0,\"\",IF(ISNUMBER(E207),((J207*E207)/$C207)*N205,\"\")))","v":""},{"$f":"IF(ISBLANK(F207),\"\",IF(F207=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F207),((K207*F207)/$C207)*O205,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E208=0,\"Variabel pris\",IFERROR((HLOOKUP(E208,'Variable priser'!$C$48:$H$50,2)+(E208-HLOOKUP(E208,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E208,'Variable priser'!$C$48:$H$50,3))/E208*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F208=0,\"Variabel pris\",IFERROR((HLOOKUP(F208,'Variable priser'!$C$48:$H$50,2)+(F208-HLOOKUP(F208,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F208,'Variable priser'!$C$48:$H$50,3))/F208*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E208),\"\",IF(E208=0,\"\",IF(ISNUMBER(E208),((J208*E208)/$C208)*N205,\"\")))","v":""},{"$f":"IF(ISBLANK(F208),\"\",IF(F208=0,\"\",IF(ISNUMBER(F208),((K208*F208)/$C208)*O205,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E209=0,\"Variabel pris\",IFERROR((HLOOKUP(E209,'Variable priser'!$C$55:$H$57,2)+(E209-HLOOKUP(E209,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E209,'Variable priser'!$C$55:$H$57,3))/E209*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F209=0,\"Variabel pris\",IFERROR((HLOOKUP(F209,'Variable priser'!$C$55:$H$57,2)+(F209-HLOOKUP(F209,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F209,'Variable priser'!$C$55:$H$57,3))/F209*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E209),\"\",IF(E209=0,\"\",IF(ISNUMBER(E209),((J209*E209)/$C209)*N205,\"\")))","v":""},{"$f":"IF(ISBLANK(F209),\"\",IF(F209=0,\"\",IF(ISNUMBER(F209),((K209*F209)/$C209)*O205,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 20"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E211=0,\"Variabel pris\",IFERROR((HLOOKUP(E211,'Variable priser'!$C$103:$F$105,2)+(E211-HLOOKUP(E211,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E211,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E211*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F211=0,\"Variabel pris\",IFERROR((HLOOKUP(F211,'Variable priser'!$C$103:$F$105,2)+(F211-HLOOKUP(F211,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F211,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F211*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E211),\"\",IF(E211=0,\"\",IF(ISNUMBER(E211),((J211*E211)/$C211)*N211,\"\")))","v":""},{"$f":"IF(ISBLANK(F211),\"\",IF(F211=0,\"\",IF(ISNUMBER(F211),((K211*F211)/$C211)*O211,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E212=0,\"Variabel pris\",IFERROR((HLOOKUP(E212,'Variable priser'!$C$103:$F$105,2)+(E212-HLOOKUP(E212,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E212,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E212*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F212=0,\"Variabel pris\",IFERROR((HLOOKUP(F212,'Variable priser'!$C$103:$F$105,2)+(F212-HLOOKUP(F212,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F212,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F212*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E212),\"\",IF(E212=0,\"\",IF(ISNUMBER(E212),((J212*E212)/$C212)*N211,\"\")))","v":""},{"$f":"IF(ISBLANK(F212),\"\",IF(F212=0,\"\",IF(ISNUMBER(F212),((K212*F212)/$C212)*O211,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E213=0,\"Variabel pris\",IFERROR((HLOOKUP(E213,'Variable priser'!$C$103:$F$105,2)+(E213-HLOOKUP(E213,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E213,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E213*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F213=0,\"Variabel pris\",IFERROR((HLOOKUP(F213,'Variable priser'!$C$103:$F$105,2)+(F213-HLOOKUP(F213,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F213,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F213*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E213),\"\",IF(E213=0,\"\",IF(ISNUMBER(E213),((J213*E213)/$C213)*N211,\"\")))","v":""},{"$f":"IF(ISBLANK(F213),\"\",IF(F213=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F213),((K213*F213)/$C213)*O211,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E214=0,\"Variabel pris\",IFERROR((HLOOKUP(E214,'Variable priser'!$C$48:$H$50,2)+(E214-HLOOKUP(E214,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E214,'Variable priser'!$C$48:$H$50,3))/E214*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F214=0,\"Variabel pris\",IFERROR((HLOOKUP(F214,'Variable priser'!$C$48:$H$50,2)+(F214-HLOOKUP(F214,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F214,'Variable priser'!$C$48:$H$50,3))/F214*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E214),\"\",IF(E214=0,\"\",IF(ISNUMBER(E214),((J214*E214)/$C214)*N211,\"\")))","v":""},{"$f":"IF(ISBLANK(F214),\"\",IF(F214=0,\"\",IF(ISNUMBER(F214),((K214*F214)/$C214)*O211,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E215=0,\"Variabel pris\",IFERROR((HLOOKUP(E215,'Variable priser'!$C$55:$H$57,2)+(E215-HLOOKUP(E215,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E215,'Variable priser'!$C$55:$H$57,3))/E215*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F215=0,\"Variabel pris\",IFERROR((HLOOKUP(F215,'Variable priser'!$C$55:$H$57,2)+(F215-HLOOKUP(F215,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F215,'Variable priser'!$C$55:$H$57,3))/F215*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E215),\"\",IF(E215=0,\"\",IF(ISNUMBER(E215),((J215*E215)/$C215)*N211,\"\")))","v":""},{"$f":"IF(ISBLANK(F215),\"\",IF(F215=0,\"\",IF(ISNUMBER(F215),((K215*F215)/$C215)*O211,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 21"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},120,120,120,0,0,"Vest trykforøgger",{"$f":"IF(E217=0,\"Variabel pris\",IFERROR((HLOOKUP(E217,'Variable priser'!$C$103:$F$105,2)+(E217-HLOOKUP(E217,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E217,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E217*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1041.1021874999999},{"$f":"IF(F217=0,\"Variabel pris\",IFERROR((HLOOKUP(F217,'Variable priser'!$C$103:$F$105,2)+(F217-HLOOKUP(F217,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F217,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F217*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1041.1021874999999},{"$f":"IF(ISBLANK(E217),\"\",IF(E217=0,\"\",IF(ISNUMBER(E217),((J217*E217)/$C217)*N217,\"\")))","v":2498.6452499999996},{"$f":"IF(ISBLANK(F217),\"\",IF(F217=0,\"\",IF(ISNUMBER(F217),((K217*F217)/$C217)*O217,\"\")))","v":2498.6452499999996},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},120,120,120,0,0,"4 pumper i 1 kontruktion",{"$f":"IF(E218=0,\"Variabel pris\",IFERROR((HLOOKUP(E218,'Variable priser'!$C$103:$F$105,2)+(E218-HLOOKUP(E218,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E218,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E218*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2706.8656874999997},{"$f":"IF(F218=0,\"Variabel pris\",IFERROR((HLOOKUP(F218,'Variable priser'!$C$103:$F$105,2)+(F218-HLOOKUP(F218,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F218,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F218*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2706.8656874999997},{"$f":"IF(ISBLANK(E218),\"\",IF(E218=0,\"\",IF(ISNUMBER(E218),((J218*E218)/$C218)*N217,\"\")))","v":12992.955299999998},{"$f":"IF(ISBLANK(F218),\"\",IF(F218=0,\"\",IF(ISNUMBER(F218),((K218*F218)/$C218)*O217,\"\")))","v":12992.955299999998},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},120,120,120,0,0,"GGJ",{"$f":"IF(E219=0,\"Variabel pris\",IFERROR((HLOOKUP(E219,'Variable priser'!$C$103:$F$105,2)+(E219-HLOOKUP(E219,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E219,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E219*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":416.44087500000001},{"$f":"IF(F219=0,\"Variabel pris\",IFERROR((HLOOKUP(F219,'Variable priser'!$C$103:$F$105,2)+(F219-HLOOKUP(F219,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F219,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F219*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":416.44087500000001},{"$f":"IF(ISBLANK(E219),\"\",IF(E219=0,\"\",IF(ISNUMBER(E219),((J219*E219)/$C219)*N217,\"\")))","v":4997.2905000000001},{"$f":"IF(ISBLANK(F219),\"\",IF(F219=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F219),((K219*F219)/$C219)*O217,\"\")))","v":4997.2905000000001},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,0,0,0,0,null,{"$f":"IF(E220=0,\"Variabel pris\",IFERROR((HLOOKUP(E220,'Variable priser'!$C$48:$H$50,2)+(E220-HLOOKUP(E220,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E220,'Variable priser'!$C$48:$H$50,3))/E220*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F220=0,\"Variabel pris\",IFERROR((HLOOKUP(F220,'Variable priser'!$C$48:$H$50,2)+(F220-HLOOKUP(F220,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F220,'Variable priser'!$C$48:$H$50,3))/F220*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E220),\"\",IF(E220=0,\"\",IF(ISNUMBER(E220),((J220*E220)/$C220)*N217,\"\")))","v":""},{"$f":"IF(ISBLANK(F220),\"\",IF(F220=0,\"\",IF(ISNUMBER(F220),((K220*F220)/$C220)*O217,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,0,0,0,0,null,{"$f":"IF(E221=0,\"Variabel pris\",IFERROR((HLOOKUP(E221,'Variable priser'!$C$55:$H$57,2)+(E221-HLOOKUP(E221,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E221,'Variable priser'!$C$55:$H$57,3))/E221*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F221=0,\"Variabel pris\",IFERROR((HLOOKUP(F221,'Variable priser'!$C$55:$H$57,2)+(F221-HLOOKUP(F221,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F221,'Variable priser'!$C$55:$H$57,3))/F221*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E221),\"\",IF(E221=0,\"\",IF(ISNUMBER(E221),((J221*E221)/$C221)*N217,\"\")))","v":""},{"$f":"IF(ISBLANK(F221),\"\",IF(F221=0,\"\",IF(ISNUMBER(F221),((K221*F221)/$C221)*O217,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 22"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E223=0,\"Variabel pris\",IFERROR((HLOOKUP(E223,'Variable priser'!$C$103:$F$105,2)+(E223-HLOOKUP(E223,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E223,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E223*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F223=0,\"Variabel pris\",IFERROR((HLOOKUP(F223,'Variable priser'!$C$103:$F$105,2)+(F223-HLOOKUP(F223,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F223,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F223*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E223),\"\",IF(E223=0,\"\",IF(ISNUMBER(E223),((J223*E223)/$C223)*N223,\"\")))","v":""},{"$f":"IF(ISBLANK(F223),\"\",IF(F223=0,\"\",IF(ISNUMBER(F223),((K223*F223)/$C223)*O223,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E224=0,\"Variabel pris\",IFERROR((HLOOKUP(E224,'Variable priser'!$C$103:$F$105,2)+(E224-HLOOKUP(E224,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E224,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E224*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F224=0,\"Variabel pris\",IFERROR((HLOOKUP(F224,'Variable priser'!$C$103:$F$105,2)+(F224-HLOOKUP(F224,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F224,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F224*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E224),\"\",IF(E224=0,\"\",IF(ISNUMBER(E224),((J224*E224)/$C224)*N223,\"\")))","v":""},{"$f":"IF(ISBLANK(F224),\"\",IF(F224=0,\"\",IF(ISNUMBER(F224),((K224*F224)/$C224)*O223,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E225=0,\"Variabel pris\",IFERROR((HLOOKUP(E225,'Variable priser'!$C$103:$F$105,2)+(E225-HLOOKUP(E225,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E225,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E225*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F225=0,\"Variabel pris\",IFERROR((HLOOKUP(F225,'Variable priser'!$C$103:$F$105,2)+(F225-HLOOKUP(F225,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F225,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F225*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E225),\"\",IF(E225=0,\"\",IF(ISNUMBER(E225),((J225*E225)/$C225)*N223,\"\")))","v":""},{"$f":"IF(ISBLANK(F225),\"\",IF(F225=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F225),((K225*F225)/$C225)*O223,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E226=0,\"Variabel pris\",IFERROR((HLOOKUP(E226,'Variable priser'!$C$48:$H$50,2)+(E226-HLOOKUP(E226,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E226,'Variable priser'!$C$48:$H$50,3))/E226*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F226=0,\"Variabel pris\",IFERROR((HLOOKUP(F226,'Variable priser'!$C$48:$H$50,2)+(F226-HLOOKUP(F226,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F226,'Variable priser'!$C$48:$H$50,3))/F226*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E226),\"\",IF(E226=0,\"\",IF(ISNUMBER(E226),((J226*E226)/$C226)*N223,\"\")))","v":""},{"$f":"IF(ISBLANK(F226),\"\",IF(F226=0,\"\",IF(ISNUMBER(F226),((K226*F226)/$C226)*O223,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E227=0,\"Variabel pris\",IFERROR((HLOOKUP(E227,'Variable priser'!$C$55:$H$57,2)+(E227-HLOOKUP(E227,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E227,'Variable priser'!$C$55:$H$57,3))/E227*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F227=0,\"Variabel pris\",IFERROR((HLOOKUP(F227,'Variable priser'!$C$55:$H$57,2)+(F227-HLOOKUP(F227,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F227,'Variable priser'!$C$55:$H$57,3))/F227*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E227),\"\",IF(E227=0,\"\",IF(ISNUMBER(E227),((J227*E227)/$C227)*N223,\"\")))","v":""},{"$f":"IF(ISBLANK(F227),\"\",IF(F227=0,\"\",IF(ISNUMBER(F227),((K227*F227)/$C227)*O223,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 23"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E229=0,\"Variabel pris\",IFERROR((HLOOKUP(E229,'Variable priser'!$C$103:$F$105,2)+(E229-HLOOKUP(E229,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E229,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E229*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F229=0,\"Variabel pris\",IFERROR((HLOOKUP(F229,'Variable priser'!$C$103:$F$105,2)+(F229-HLOOKUP(F229,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F229,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F229*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E229),\"\",IF(E229=0,\"\",IF(ISNUMBER(E229),((J229*E229)/$C229)*N229,\"\")))","v":""},{"$f":"IF(ISBLANK(F229),\"\",IF(F229=0,\"\",IF(ISNUMBER(F229),((K229*F229)/$C229)*O229,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E230=0,\"Variabel pris\",IFERROR((HLOOKUP(E230,'Variable priser'!$C$103:$F$105,2)+(E230-HLOOKUP(E230,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E230,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E230*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F230=0,\"Variabel pris\",IFERROR((HLOOKUP(F230,'Variable priser'!$C$103:$F$105,2)+(F230-HLOOKUP(F230,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F230,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F230*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E230),\"\",IF(E230=0,\"\",IF(ISNUMBER(E230),((J230*E230)/$C230)*N229,\"\")))","v":""},{"$f":"IF(ISBLANK(F230),\"\",IF(F230=0,\"\",IF(ISNUMBER(F230),((K230*F230)/$C230)*O229,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E231=0,\"Variabel pris\",IFERROR((HLOOKUP(E231,'Variable priser'!$C$103:$F$105,2)+(E231-HLOOKUP(E231,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E231,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E231*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F231=0,\"Variabel pris\",IFERROR((HLOOKUP(F231,'Variable priser'!$C$103:$F$105,2)+(F231-HLOOKUP(F231,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F231,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F231*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E231),\"\",IF(E231=0,\"\",IF(ISNUMBER(E231),((J231*E231)/$C231)*N229,\"\")))","v":""},{"$f":"IF(ISBLANK(F231),\"\",IF(F231=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F231),((K231*F231)/$C231)*O229,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E232=0,\"Variabel pris\",IFERROR((HLOOKUP(E232,'Variable priser'!$C$48:$H$50,2)+(E232-HLOOKUP(E232,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E232,'Variable priser'!$C$48:$H$50,3))/E232*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F232=0,\"Variabel pris\",IFERROR((HLOOKUP(F232,'Variable priser'!$C$48:$H$50,2)+(F232-HLOOKUP(F232,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F232,'Variable priser'!$C$48:$H$50,3))/F232*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E232),\"\",IF(E232=0,\"\",IF(ISNUMBER(E232),((J232*E232)/$C232)*N229,\"\")))","v":""},{"$f":"IF(ISBLANK(F232),\"\",IF(F232=0,\"\",IF(ISNUMBER(F232),((K232*F232)/$C232)*O229,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E233=0,\"Variabel pris\",IFERROR((HLOOKUP(E233,'Variable priser'!$C$55:$H$57,2)+(E233-HLOOKUP(E233,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E233,'Variable priser'!$C$55:$H$57,3))/E233*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F233=0,\"Variabel pris\",IFERROR((HLOOKUP(F233,'Variable priser'!$C$55:$H$57,2)+(F233-HLOOKUP(F233,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F233,'Variable priser'!$C$55:$H$57,3))/F233*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E233),\"\",IF(E233=0,\"\",IF(ISNUMBER(E233),((J233*E233)/$C233)*N229,\"\")))","v":""},{"$f":"IF(ISBLANK(F233),\"\",IF(F233=0,\"\",IF(ISNUMBER(F233),((K233*F233)/$C233)*O229,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 24"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E235=0,\"Variabel pris\",IFERROR((HLOOKUP(E235,'Variable priser'!$C$103:$F$105,2)+(E235-HLOOKUP(E235,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E235,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E235*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F235=0,\"Variabel pris\",IFERROR((HLOOKUP(F235,'Variable priser'!$C$103:$F$105,2)+(F235-HLOOKUP(F235,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F235,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F235*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E235),\"\",IF(E235=0,\"\",IF(ISNUMBER(E235),((J235*E235)/$C235)*N235,\"\")))","v":""},{"$f":"IF(ISBLANK(F235),\"\",IF(F235=0,\"\",IF(ISNUMBER(F235),((K235*F235)/$C235)*O235,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E236=0,\"Variabel pris\",IFERROR((HLOOKUP(E236,'Variable priser'!$C$103:$F$105,2)+(E236-HLOOKUP(E236,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E236,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E236*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F236=0,\"Variabel pris\",IFERROR((HLOOKUP(F236,'Variable priser'!$C$103:$F$105,2)+(F236-HLOOKUP(F236,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F236,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F236*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E236),\"\",IF(E236=0,\"\",IF(ISNUMBER(E236),((J236*E236)/$C236)*N235,\"\")))","v":""},{"$f":"IF(ISBLANK(F236),\"\",IF(F236=0,\"\",IF(ISNUMBER(F236),((K236*F236)/$C236)*O235,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E237=0,\"Variabel pris\",IFERROR((HLOOKUP(E237,'Variable priser'!$C$103:$F$105,2)+(E237-HLOOKUP(E237,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E237,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E237*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F237=0,\"Variabel pris\",IFERROR((HLOOKUP(F237,'Variable priser'!$C$103:$F$105,2)+(F237-HLOOKUP(F237,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F237,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F237*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E237),\"\",IF(E237=0,\"\",IF(ISNUMBER(E237),((J237*E237)/$C237)*N235,\"\")))","v":""},{"$f":"IF(ISBLANK(F237),\"\",IF(F237=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F237),((K237*F237)/$C237)*O235,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E238=0,\"Variabel pris\",IFERROR((HLOOKUP(E238,'Variable priser'!$C$48:$H$50,2)+(E238-HLOOKUP(E238,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E238,'Variable priser'!$C$48:$H$50,3))/E238*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F238=0,\"Variabel pris\",IFERROR((HLOOKUP(F238,'Variable priser'!$C$48:$H$50,2)+(F238-HLOOKUP(F238,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F238,'Variable priser'!$C$48:$H$50,3))/F238*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E238),\"\",IF(E238=0,\"\",IF(ISNUMBER(E238),((J238*E238)/$C238)*N235,\"\")))","v":""},{"$f":"IF(ISBLANK(F238),\"\",IF(F238=0,\"\",IF(ISNUMBER(F238),((K238*F238)/$C238)*O235,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E239=0,\"Variabel pris\",IFERROR((HLOOKUP(E239,'Variable priser'!$C$55:$H$57,2)+(E239-HLOOKUP(E239,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E239,'Variable priser'!$C$55:$H$57,3))/E239*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F239=0,\"Variabel pris\",IFERROR((HLOOKUP(F239,'Variable priser'!$C$55:$H$57,2)+(F239-HLOOKUP(F239,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F239,'Variable priser'!$C$55:$H$57,3))/F239*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E239),\"\",IF(E239=0,\"\",IF(ISNUMBER(E239),((J239*E239)/$C239)*N235,\"\")))","v":""},{"$f":"IF(ISBLANK(F239),\"\",IF(F239=0,\"\",IF(ISNUMBER(F239),((K239*F239)/$C239)*O235,\"\")))","v":""},1,1]
["Andre"]
["Afregningsmålere, mekaniske, ","stk.",{"$f":"Genanskaffelsespriser!E181","v":8},58,0,0,-1,0,"Power BI / MRR",{"$f":"Genanskaffelsespriser!$D181","v":1300},{"$f":"J241","v":1300},0,0,1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning ≤ 4 m3/t","stk.",10,19177,19500,19836,1.6843093288835584E-2,1.723076923076923E-2,"Power BI / MRR",{"$f":"Genanskaffelsespriser!$D182","v":1450},{"$f":"J242","v":1450},2827500,2876220,1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning > 4 m3/t ≤ 15 m3/t","stk.",10,257,265,265,3.1128404669260701E-2,0,"Power BI / MRR",{"$f":"Genanskaffelsespriser!$D183","v":2076},2076,55014,55014,1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning > 15 m3/t ≤ 300 m3/t ","stk.",10,58,60,60,3.4482758620689655E-2,0,null,{"$f":"Genanskaffelsespriser!$D184","v":20000},20000,120000,120000,1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning > 300 m3/t","stk.",10,0,0,0,0,0,"Power BI / MRR",{"$f":"Genanskaffelsespriser!$D185","v":26000},26000,0,0,1,1]
["SRO-brønd/kvarterbrønd/sektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E186","v":50},3,9,9,{"$f":"IF($D246=\"\",IF($E246>0,\"Ny data\",IF($E246=\"\",\"\",0)),IF($D246=0,IF($E246=0,0,\"Ny data\"),($E246-$D246)/$D246))","v":2},{"$f":"IF($E246=\"\",IF($F246>0,\"Ny data\",IF($F246=\"\",\"\",0)),IF($E246=0,IF($F246=0,0,\"Ny data\"),($F246-$E246)/$E246))","v":0},"sektionsskabe",{"$f":"Genanskaffelsespriser!$D186","v":78845},78845,{"$f":"IF(ISNUMBER(E246),((J246*E246)/C246)*N246,\"\")","v":14192.1},{"$f":"IF(ISNUMBER(F246),((K246*F246)/C246)*O246,\"\")","v":14192.1},1,1]
["SRO-brønd/kvarterbrønd/sektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E187","v":15},3,9,9,2,0,"MRR",{"$f":"Genanskaffelsespriser!$D187","v":90108},90108,54064.800000000003,54064.800000000003,1,1]
["SRO-brønd/kvarterbrønd/sektionsbrønd, SRO","stk.",{"$f":"Genanskaffelsespriser!E188","v":10},3,9,9,2,0,null,{"$f":"Genanskaffelsespriser!$D188","v":56318},56318,50686.2,50686.2,1,1]

{"sheet":"Fællesfunktionsanlæg","index":2,"n_rows":11,"n_cols":15,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Fællesfunktionsanlæg","Enhed","Standard-levetid","Samlet mængde per 31/12-2023","Samlet mængde per 31/12-2024","Samlet mængde per 31/12-2025","Afvigelse\n2023-2024","Afvigelse\n2024-2025","Bemærkninger","Enhedspris\n2024","Enhedspris\n2025","Netvolumenbidrag\n2024","Netvolumenbidrag\n2025","Ejerandel 2024 (%)","Ejerandel 2025 (%)"]
["Andre",null,null,null,null,null,{"$f":"IF($D$2=\"\",IF($E$2>0,\"Ny data\",IF($E$2=\"\",\"\",0)),IF($D$2=0,IF($E$2=0,0,\"Ny data\"),($E$2-$D$2)/$D$2))","v":""},{"$f":"IF($E$2=\"\",IF($F$2>0,\"Ny data\",IF($F$2=\"\",\"\",0)),IF($E$2=0,IF($F$2=0,0,\"Ny data\"),($F$2-$E$2)/$E$2))","v":""},null,null,null,null,null,1]
["Arbejdsplads og kontor","stk.",5,0,0,0,{"$f":"IF($D$3=\"\",IF($E$3>0,\"Ny data\",IF($E$3=\"\",\"\",0)),IF($D$3=0,IF($E$3=0,0,\"Ny data\"),($E$3-$D$3)/$D$3))","v":0},{"$f":"IF($E$3=\"\",IF($F$3>0,\"Ny data\",IF($F$3=\"\",\"\",0)),IF($E$3=0,IF($F$3=0,0,\"Ny data\"),($F$3-$E$3)/$E$3))","v":0},null,{"$f":"Genanskaffelsespriser!D193","v":35000},{"$f":"J3","v":35000},{"$f":"IF(ISNUMBER(E3),((J3*E3)/C3)*N3,\"\")","v":0},{"$f":"IF(ISNUMBER(F3),((K3*F3)/C3)*O3,\"\")","v":0},1,1]
["Køretøjer, personbil","stk.",5,9,0,0,{"$f":"IF($D$4=\"\",IF($E$4>0,\"Ny data\",IF($E$4=\"\",\"\",0)),IF($D$4=0,IF($E$4=0,0,\"Ny data\"),($E$4-$D$4)/$D$4))","v":-1},{"$f":"IF($E$4=\"\",IF($F$4>0,\"Ny data\",IF($F$4=\"\",\"\",0)),IF($E$4=0,IF($F$4=0,0,\"Ny data\"),($F$4-$E$4)/$E$4))","v":0},"MRR",{"$f":"Genanskaffelsespriser!D194","v":225000},{"$f":"J4","v":225000},{"$f":"IF(ISNUMBER(E4),((J4*E4)/C4)*N4,\"\")","v":0},{"$f":"IF(ISNUMBER(F4),((K4*F4)/C4)*O4,\"\")","v":0},1,1]
["Køretøjer, små lastvogne (< 3.500 kg.)","stk.",5,1,7,7,{"$f":"IF($D$5=\"\",IF($E$5>0,\"Ny data\",IF($E$5=\"\",\"\",0)),IF($D$5=0,IF($E$5=0,0,\"Ny data\"),($E$5-$D$5)/$D$5))","v":6},{"$f":"IF($E$5=\"\",IF($F$5>0,\"Ny data\",IF($F$5=\"\",\"\",0)),IF($E$5=0,IF($F$5=0,0,\"Ny data\"),($F$5-$E$5)/$E$5))","v":0},"MRR",{"$f":"Genanskaffelsespriser!D195","v":250000},250000,350000,350000,1,1]
["Køretøjer, store lastvogne (> 3.500 kg.)","stk.",5,0,1,1,{"$f":"IF($D$6=\"\",IF($E$6>0,\"Ny data\",IF($E$6=\"\",\"\",0)),IF($D$6=0,IF($E$6=0,0,\"Ny data\"),($E$6-$D$6)/$D$6))","v":"Ny data"},{"$f":"IF($E$6=\"\",IF($F$6>0,\"Ny data\",IF($F$6=\"\",\"\",0)),IF($E$6=0,IF($F$6=0,0,\"Ny data\"),($F$6-$E$6)/$E$6))","v":0},"MRR",{"$f":"Genanskaffelsespriser!$D196","v":1300000},1300000,260000,260000,1,1]
["Køretøjer, entreprenørmaskiner","stk.",5,2,2,2,{"$f":"IF($D$7=\"\",IF($E$7>0,\"Ny data\",IF($E$7=\"\",\"\",0)),IF($D$7=0,IF($E$7=0,0,\"Ny data\"),($E$7-$D$7)/$D$7))","v":0},{"$f":"IF($E$7=\"\",IF($F$7>0,\"Ny data\",IF($F$7=\"\",\"\",0)),IF($E$7=0,IF($F$7=0,0,\"Ny data\"),($F$7-$E$7)/$E$7))","v":0},"MRR",{"$f":"Genanskaffelsespriser!D197","v":400000},400000,160000,160000,1,1]
["Solcelleanlæg ekskl. Inverter","kWp",25,0,0,0,{"$f":"IF($D$8=\"\",IF($E$8>0,\"Ny data\",IF($E$8=\"\",\"\",0)),IF($D$8=0,IF($E$8=0,0,\"Ny data\"),($E$8-$D$8)/$D$8))","v":0},{"$f":"IF($E$8=\"\",IF($F$8>0,\"Ny data\",IF($F$8=\"\",\"\",0)),IF($E$8=0,IF($F$8=0,0,\"Ny data\"),($F$8-$E$8)/$E$8))","v":0},null,{"$f":"Genanskaffelsespriser!D199","v":5400},5400,{"$f":"IF(OR(ISBLANK(E8),ISBLANK(N8)),\"\",(((E8*J8)/C8)*N8)*(IF(SUM(E10:E11)<>0,E11/SUM(E10:E11),1)))","v":0},{"$f":"IF(OR(ISBLANK(F8),ISBLANK(O8)),\"\",(((F8*K8)/C8)*O8)*(IF(SUM(F10:F11)<>0,F11/SUM(F10:F11),1)))","v":0},1,1]
["Inverter til solcelleanlæg","kWp",10,0,0,0,{"$f":"IF($D$9=\"\",IF($E$9>0,\"Ny data\",IF($E$9=\"\",\"\",0)),IF($D$9=0,IF($E$9=0,0,\"Ny data\"),($E$9-$D$9)/$D$9))","v":0},{"$f":"IF($E$9=\"\",IF($F$9>0,\"Ny data\",IF($F$9=\"\",\"\",0)),IF($E$9=0,IF($F$9=0,0,\"Ny data\"),($F$9-$E$9)/$E$9))","v":0},null,{"$f":"Genanskaffelsespriser!D200","v":600},600,{"$f":"IF(OR(ISBLANK(E9),ISBLANK(N9)),\"\",(((E9*J9)/C9)*N9)*(IF(SUM(E10:E11)<>0,E11/SUM(E10:E11),1)))","v":0},{"$f":"IF(OR(ISBLANK(F9),ISBLANK(O9)),\"\",(((F9*K9)/C9)*O9)*(IF(SUM(F10:F11)<>0,F11/SUM(F10:F11),1)))","v":0},1,1]
["Internt brug af produceret solcellestrøm 2024","MWh",null,0,0,0,{"$f":"IF($D10=\"\",IF($E10>0,\"Ny data\",IF($E10=\"\",\"\",0)),IF($D10=0,IF($E10=0,0,\"Ny data\"),($E10-$D10)/$D10))","v":0},{"$f":"IF($E$10=\"\",IF($F$10>0,\"Ny data\",IF($F$10=\"\",\"\",0)),IF($E$10=0,IF($F$10=0,0,\"Ny data\"),($F$10-$E$10)/$E$10))","v":0},null,null,null,null,null,1,1]
["Eksternt afsat produceret solcellestrøm 2024","MWh",null,0,0,0,{"$f":"IF($D11=\"\",IF($E11>0,\"Ny data\",IF($E11=\"\",\"\",0)),IF($D11=0,IF($E11=0,0,\"Ny data\"),($E11-$D11)/$D11))","v":0},{"$f":"IF($E$11=\"\",IF($F$11>0,\"Ny data\",IF($F$11=\"\",\"\",0)),IF($E$11=0,IF($F$11=0,0,\"Ny data\"),($F$11-$E$11)/$E$11))","v":0},null,null,null,null,null,1,1]

{"sheet":"Genanskaffelsespriser","index":3,"n_rows":203,"n_cols":5,"rows_kept":203,"cut":false,"hidden":false,"merged":[[1048235,2,1048236,2],[1048235,3,1048236,3],[1048235,4,1048236,4],[1048442,2,1048443,2],[1048442,3,1048443,3],[1048442,4,1048443,4],[1047821,2,1047822,2],[1047821,3,1047822,3],[1047821,4,1047822,4],[1048028,2,1048029,2],[1048028,3,1048029,3],[1048028,4,1048029,4],[1047407,2,1047408,2],[1047407,3,1047408,3],[1047407,4,1047408,4],[1047614,2,1047615,2],[1047614,3,1047615,3],[1047614,4,1047615,4],[1046993,2,1046994,2],[1046993,3,1046994,3],[1046993,4,1046994,4],[1047200,2,1047201,2],[1047200,3,1047201,3],[1047200,4,1047201,4],[1046579,2,1046580,2],[1046579,3,1046580,3],[1046579,4,1046580,4],[1046786,2,1046787,2],[1046786,3,1046787,3],[1046786,4,1046787,4],[1046165,2,1046166,2],[1046165,3,1046166,3],[1046165,4,1046166,4],[1046372,2,1046373,2],[1046372,3,1046373,3],[1046372,4,1046373,4],[1045751,2,1045752,2],[1045751,3,1045752,3],[1045751,4,1045752,4],[1045958,2,1045959,2],[1045958,3,1045959,3],[1045958,4,1045959,4],[1045337,2,1045338,2],[1045337,3,1045338,3],[1045337,4,1045338,4],[1045544,2,1045545,2],[1045544,3,1045545,3],[1045544,4,1045545,4],[1044923,2,1044924,2],[1044923,3,1044924,3],[1044923,4,1044924,4],[1045130,2,1045131,2],[1045130,3,1045131,3],[1045130,4,1045131,4],[1044509,2,1044510,2],[1044509,3,1044510,3],[1044509,4,1044510,4],[1044716,2,1044717,2],[1044716,3,1044717,3],[1044716,4,1044717,4],[1044095,2,1044096,2],[1044095,3,1044096,3],[1044095,4,1044096,4],[1044302,2,1044303,2],[1044302,3,1044303,3],[1044302,4,1044303,4],[1043681,2,1043682,2],[1043681,3,1043682,3],[1043681,4,1043682,4],[1043888,2,1043889,2],[1043888,3,1043889,3],[1043888,4,1043889,4],[1043267,2,1043268,2],[1043267,3,1043268,3],[1043267,4,1043268,4],[1043474,2,1043475,2],[1043474,3,1043475,3],[1043474,4,1043475,4],[1042853,2,1042854,2],[1042853,3,1042854,3],[1042853,4,1042854,4],[1043060,2,1043061,2],[1043060,3,1043061,3],[1043060,4,1043061,4],[1042439,2,1042440,2],[1042439,3,1042440,3],[1042439,4,1042440,4],[1042646,2,1042647,2],[1042646,3,1042647,3],[1042646,4,1042647,4],[1042025,2,1042026,2],[1042025,3,1042026,3],[1042025,4,1042026,4],[1042232,2,1042233,2],[1042232,3,1042233,3],[1042232,4,1042233,4],[1041611,2,1041612,2],[1041611,3,1041612,3],[1041611,4,1041612,4],[1041818,2,1041819,2],[1041818,3,1041819,3],[1041818,4,1041819,4],[1041197,2,1041198,2],[1041197,3,1041198,3],[1041197,4,1041198,4],[1041404,2,1041405,2],[1041404,3,1041405,3],[1041404,4,1041405,4],[1040783,2,1040784,2],[1040783,3,1040784,3],[1040783,4,1040784,4],[1040990,2,1040991,2],[1040990,3,1040991,3],[1040990,4,1040991,4],[1040369,2,1040370,2],[1040369,3,1040370,3],[1040369,4,1040370,4],[1040576,2,1040577,2],[1040576,3,1040577,3],[1040576,4,1040577,4],[1039955,2,1039956,2],[1039955,3,1039956,3],[1039955,4,1039956,4],[1040162,2,1040163,2],[1040162,3,1040163,3],[1040162,4,1040163,4],[1039541,2,1039542,2],[1039541,3,1039542,3],[1039541,4,1039542,4],[1039748,2,1039749,2],[1039748,3,1039749,3],[1039748,4,1039749,4],[1039127,2,1039128,2],[1039127,3,1039128,3],[1039127,4,1039128,4],[1039334,2,1039335,2],[1039334,3,1039335,3],[1039334,4,1039335,4],[1038713,2,1038714,2],[1038713,3,1038714,3],[1038713,4,1038714,4],[1038920,2,1038921,2],[1038920,3,1038921,3],[1038920,4,1038921,4],[1038299,2,1038300,2],[1038299,3,1038300,3],[1038299,4,1038300,4],[1038506,2,1038507,2],[1038506,3,1038507,3],[1038506,4,1038507,4],[1037885,2,1037886,2],[1037885,3,1037886,3],[1037885,4,1037886,4],[1038092,2,1038093,2],[1038092,3,1038093,3],[1038092,4,1038093,4],[1037471,2,1037472,2],[1037471,3,1037472,3],[1037471,4,1037472,4],[1037678,2,1037679,2],[1037678,3,1037679,3],[1037678,4,1037679,4],[1037057,2,1037058,2],[1037057,3,1037058,3],[1037057,4,1037058,4],[1037264,2,1037265,2],[1037264,3,1037265,3],[1037264,4,1037265,4],[1036643,2,1036644,2],[1036643,3,1036644,3],[1036643,4,1036644,4],[1036850,2,1036851,2],[1036850,3,1036851,3],[1036850,4,1036851,4],[1036229,2,1036230,2],[1036229,3,1036230,3],[1036229,4,1036230,4],[1036436,2,1036437,2],[1036436,3,1036437,3],[1036436,4,1036437,4],[1035815,2,1035816,2],[1035815,3,1035816,3],[1035815,4,1035816,4],[1036022,2,1036023,2],[1036022,3,1036023,3],[1036022,4,1036023,4],[1035401,2,1035402,2],[1035401,3,1035402,3],[1035401,4,1035402,4],[1035608,2,1035609,2],[1035608,3,1035609,3],[1035608,4,1035609,4],[1034987,2,1034988,2],[1034987,3,1034988,3],[1034987,4,1034988,4],[1035194,2,1035195,2],[1035194,3,1035195,3],[1035194,4,1035195,4],[1034573,2,1034574,2],[1034573,3,1034574,3],[1034573,4,1034574,4],[1034780,2,1034781,2],[1034780,3,1034781,3],[1034780,4,1034781,4],[1034159,2,1034160,2],[1034159,3,1034160,3],[1034159,4,1034160,4],[1034366,2,1034367,2],[1034366,3,1034367,3],[1034366,4,1034367,4],[1033745,2,1033746,2],[1033745,3,1033746,3],[1033745,4,1033746,4],[1033952,2,1033953,2],[1033952,3,1033953,3],[1033952,4,1033953,4],[1033331,2,1033332,2],[1033331,3,1033332,3],[1033331,4,1033332,4],[1033538,2,1033539,2],[1033538,3,1033539,3],[1033538,4,1033539,4],[1032917,2,1032918,2],[1032917,3,1032918,3],[1032917,4,1032918,4],[1033124,2,1033125,2],[1033124,3,1033125,3],[1033124,4,1033125,4],[1032503,2,1032504,2],[1032503,3,1032504,3],[1032503,4,1032504,4],[1032710,2,1032711,2],[1032710,3,1032711,3],[1032710,4,1032711,4],[1032089,2,1032090,2],[1032089,3,1032090,3],[1032089,4,1032090,4],[1032296,2,1032297,2],[1032296,3,1032297,3],[1032296,4,1032297,4],[1031675,2,1031676,2],[1031675,3,1031676,3],[1031675,4,1031676,4],[1031882,2,1031883,2],[1031882,3,1031883,3],[1031882,4,1031883,4],[1031261,2,1031262,2],[1031261,3,1031262,3],[1031261,4,1031262,4],[1031468,2,1031469,2],[1031468,3,1031469,3],[1031468,4,1031469,4],[1030847,2,1030848,2],[1030847,3,1030848,3],[1030847,4,1030848,4],[1031054,2,1031055,2],[1031054,3,1031055,3],[1031054,4,1031055,4],[1030433,2,1030434,2],[1030433,3,1030434,3],[1030433,4,1030434,4],[1030640,2,1030641,2],[1030640,3,1030641,3],[1030640,4,1030641,4],[1030019,2,1030020,2],[1030019,3,1030020,3],[1030019,4,1030020,4],[1030226,2,1030227,2],[1030226,3,1030227,3],[1030226,4,1030227,4],[1029605,2,1029606,2],[1029605,3,1029606,3],[1029605,4,1029606,4],[1029812,2,1029813,2],[1029812,3,1029813,3],[1029812,4,1029813,4],[1029191,2,1029192,2],[1029191,3,1029192,3],[1029191,4,1029192,4],[1029398,2,1029399,2],[1029398,3,1029399,3],[1029398,4,1029399,4],[1028777,2,1028778,2],[1028777,3,1028778,3],[1028777,4,1028778,4],[1028984,2,1028985,2],[1028984,3,1028985,3],[1028984,4,1028985,4],[1028363,2,1028364,2],[1028363,3,1028364,3],[1028363,4,1028364,4],[1028570,2,1028571,2],[1028570,3,1028571,3],[1028570,4,1028571,4],[1027949,2,1027950,2],[1027949,3,1027950,3],[1027949,4,1027950,4],[1028156,2,1028157,2],[1028156,3,1028157,3],[1028156,4,1028157,4],[1027535,2,1027536,2],[1027535,3,1027536,3],[1027535,4,1027536,4],[1027742,2,1027743,2],[1027742,3,1027743,3],[1027742,4,1027743,4],[1027121,2,1027122,2],[1027121,3,1027122,3],[1027121,4,1027122,4],[1027328,2,1027329,2],[1027328,3,1027329,3],[1027328,4,1027329,4],[1026707,2,1026708,2],[1026707,3,1026708,3],[1026707,4,1026708,4],[1026914,2,1026915,2],[1026914,3,1026915,3],[1026914,4,1026915,4],[1026293,2,1026294,2],[1026293,3,1026294,3],[1026293,4,1026294,4],[1026500,2,1026501,2],[1026500,3,1026501,3],[1026500,4,1026501,4],[1025879,2,1025880,2],[1025879,3,1025880,3],[1025879,4,1025880,4],[1026086,2,1026087,2],[1026086,3,1026087,3],[1026086,4,1026087,4],[1025465,2,1025466,2],[1025465,3,1025466,3],[1025465,4,1025466,4],[1025672,2,1025673,2],[1025672,3,1025673,3],[1025672,4,1025673,4],[1025051,2,1025052,2],[1025051,3,1025052,3],[1025051,4,1025052,4],[1025258,2,1025259,2],[1025258,3,1025259,3],[1025258,4,1025259,4],[1024637,2,1024638,2],[1024637,3,1024638,3],[1024637,4,1024638,4],[1024844,2,1024845,2],[1024844,3,1024845,3],[1024844,4,1024845,4],[1024223,2,1024224,2],[1024223,3,1024224,3],[1024223,4,1024224,4],[1024430,2,1024431,2],[1024430,3,1024431,3],[1024430,4,1024431,4],[1023809,2,1023810,2],[1023809,3,1023810,3],[1023809,4,1023810,4],[1024016,2,1024017,2],[1024016,3,1024017,3],[1024016,4,1024017,4],[1023395,2,1023396,2],[1023395,3,1023396,3],[1023395,4,1023396,4],[1023602,2,1023603,2],[1023602,3,1023603,3],[1023602,4,1023603,4],[1022981,2,1022982,2],[1022981,3,1022982,3],[1022981,4,1022982,4],[1023188,2,1023189,2],[1023188,3,1023189,3],[1023188,4,1023189,4],[1022567,2,1022568,2],[1022567,3,1022568,3],[1022567,4,1022568,4],[1022774,2,1022775,2],[1022774,3,1022775,3],[1022774,4,1022775,4],[1022153,2,1022154,2],[1022153,3,1022154,3],[1022153,4,1022154,4],[1022360,2,1022361,2],[1022360,3,1022361,3],[1022360,4,1022361,4],[1021739,2,1021740,2],[1021739,3,1021740,3],[1021739,4,1021740,4],[1021946,2,1021947,2],[1021946,3,1021947,3],[1021946,4,1021947,4],[1021325,2,1021326,2],[1021325,3,1021326,3],[1021325,4,1021326,4],[1021532,2,1021533,2],[1021532,3,1021533,3],[1021532,4,1021533,4],[1020911,2,1020912,2],[1020911,3,1020912,3],[1020911,4,1020912,4],[1021118,2,1021119,2],[1021118,3,1021119,3],[1021118,4,1021119,4],[1020497,2,1020498,2],[1020497,3,1020498,3],[1020497,4,1020498,4],[1020704,2,1020705,2],[1020704,3,1020705,3],[1020704,4,1020705,4],[1020083,2,1020084,2],[1020083,3,1020084,3],[1020083,4,1020084,4],[1020290,2,1020291,2],[1020290,3,1020291,3],[1020290,4,1020291,4],[1019669,2,1019670,2],[1019669,3,1019670,3],[1019669,4,1019670,4],[1019876,2,1019877,2],[1019876,3,1019877,3],[1019876,4,1019877,4],[1019255,2,1019256,2],[1019255,3,1019256,3],[1019255,4,1019256,4],[1019462,2,1019463,2],[1019462,3,1019463,3],[1019462,4,1019463,4],[1018841,2,1018842,2],[1018841,3,1018842,3],[1018841,4,1018842,4],[1019048,2,1019049,2],[1019048,3,1019049,3],[1019048,4,1019049,4],[1018427,2,1018428,2],[1018427,3,1018428,3],[1018427,4,1018428,4],[1018634,2,1018635,2],[1018634,3,1018635,3],[1018634,4,1018635,4],[1018013,2,1018014,2],[1018013,3,1018014,3],[1018013,4,1018014,4],[1018220,2,1018221,2],[1018220,3,1018221,3],[1018220,4,1018221,4],[1017599,2,1017600,2],[1017599,3,1017600,3],[1017599,4,1017600,4],[1017806,2,1017807,2],[1017806,3,1017807,3],[1017806,4,1017807,4],[1017185,2,1017186,2],[1017185,3,1017186,3],[1017185,4,1017186,4],[1017392,2,1017393,2],[1017392,3,1017393,3],[1017392,4,1017393,4],[1016771,2,1016772,2],[1016771,3,1016772,3],[1016771,4,1016772,4],[1016978,2,1016979,2],[1016978,3,1016979,3],[1016978,4,1016979,4],[1016357,2,1016358,2],[1016357,3,1016358,3],[1016357,4,1016358,4],[1016564,2,1016565,2],[1016564,3,1016565,3],[1016564,4,1016565,4],[1015943,2,1015944,2],[1015943,3,1015944,3],[1015943,4,1015944,4],[1016150,2,1016151,2],[1016150,3,1016151,3],[1016150,4,1016151,4],[1015529,2,1015530,2],[1015529,3,1015530,3],[1015529,4,1015530,4],[1015736,2,1015737,2],[1015736,3,1015737,3],[1015736,4,1015737,4],[1015115,2,1015116,2],[1015115,3,1015116,3],[1015115,4,1015116,4],[1015322,2,1015323,2],[1015322,3,1015323,3],[1015322,4,1015323,4],[1014701,2,1014702,2],[1014701,3,1014702,3],[1014701,4,1014702,4],[1014908,2,1014909,2],[1014908,3,1014909,3],[1014908,4,1014909,4],[1014287,2,1014288,2],[1014287,3,1014288,3],[1014287,4,1014288,4],[1014494,2,1014495,2],[1014494,3,1014495,3],[1014494,4,1014495,4],[1013873,2,1013874,2],[1013873,3,1013874,3],[1013873,4,1013874,4],[1014080,2,1014081,2],[1014080,3,1014081,3],[1014080,4,1014081,4],[1013459,2,1013460,2],[1013459,3,1013460,3],[1013459,4,1013460,4],[1013666,2,1013667,2],[1013666,3,1013667,3],[1013666,4,1013667,4],[1013045,2,1013046,2],[1013045,3,1013046,3],[1013045,4,1013046,4],[1013252,2,1013253,2],[1013252,3,1013253,3],[1013252,4,1013253,4],[1012631,2,1012632,2],[1012631,3,1012632,3],[1012631,4,1012632,4],[1012838,2,1012839,2],[1012838,3,1012839,3],[1012838,4,1012839,4],[1012217,2,1012218,2],[1012217,3,1012218,3],[1012217,4,1012218,4],[1012424,2,1012425,2],[1012424,3,1012425,3],[1012424,4,1012425,4],[1011803,2,1011804,2],[1011803,3,1011804,3],[1011803,4,1011804,4],[1012010,2,1012011,2],[1012010,3,1012011,3],[1012010,4,1012011,4],[1011389,2,1011390,2],[1011389,3,1011390,3],[1011389,4,1011390,4],[1011596,2,1011597,2],[1011596,3,1011597,3],[1011596,4,1011597,4],[1010975,2,1010976,2],[1010975,3,1010976,3],[1010975,4,1010976,4],[1011182,2,1011183,2],[1011182,3,1011183,3],[1011182,4,1011183,4],[1010561,2,1010562,2],[1010561,3,1010562,3],[1010561,4,1010562,4],[1010768,2,1010769,2],[1010768,3,1010769,3],[1010768,4,1010769,4],[1010147,2,1010148,2],[1010147,3,1010148,3],[1010147,4,1010148,4],[1010354,2,1010355,2],[1010354,3,1010355,3],[1010354,4,1010355,4],[1009733,2,1009734,2],[1009733,3,1009734,3],[1009733,4,1009734,4],[1009940,2,1009941,2],[1009940,3,1009941,3],[1009940,4,1009941,4],[1009319,2,1009320,2],[1009319,3,1009320,3],[1009319,4,1009320,4],[1009526,2,1009527,2],[1009526,3,1009527,3],[1009526,4,1009527,4],[1008905,2,1008906,2],[1008905,3,1008906,3],[1008905,4,1008906,4],[1009112,2,1009113,2],[1009112,3,1009113,3],[1009112,4,1009113,4],[1008491,2,1008492,2],[1008491,3,1008492,3],[1008491,4,1008492,4],[1008698,2,1008699,2],[1008698,3,1008699,3],[1008698,4,1008699,4],[1008077,2,1008078,2],[1008077,3,1008078,3],[1008077,4,1008078,4],[1008284,2,1008285,2],[1008284,3,1008285,3],[1008284,4,1008285,4],[1007663,2,1007664,2],[1007663,3,1007664,3],[1007663,4,1007664,4],[1007870,2,1007871,2],[1007870,3,1007871,3],[1007870,4,1007871,4],[1007249,2,1007250,2],[1007249,3,1007250,3],[1007249,4,1007250,4],[1007456,2,1007457,2],[1007456,3,1007457,3],[1007456,4,1007457,4],[1006835,2,1006836,2],[1006835,3,1006836,3],[1006835,4,1006836,4],[1007042,2,1007043,2],[1007042,3,1007043,3],[1007042,4,1007043,4],[1006421,2,1006422,2],[1006421,3,1006422,3],[1006421,4,1006422,4],[1006628,2,1006629,2],[1006628,3,1006629,3],[1006628,4,1006629,4],[1006007,2,1006008,2],[1006007,3,1006008,3],[1006007,4,1006008,4],[1006214,2,1006215,2],[1006214,3,1006215,3],[1006214,4,1006215,4],[1005593,2,1005594,2],[1005593,3,1005594,3],[1005593,4,1005594,4],[1005800,2,1005801,2],[1005800,3,1005801,3],[1005800,4,1005801,4],[1005179,2,1005180,2],[1005179,3,1005180,3],[1005179,4,1005180,4],[1005386,2,1005387,2],[1005386,3,1005387,3],[1005386,4,1005387,4],[1004765,2,1004766,2],[1004765,3,1004766,3],[1004765,4,1004766,4],[1004972,2,1004973,2],[1004972,3,1004973,3],[1004972,4,1004973,4],[1004351,2,1004352,2],[1004351,3,1004352,3],[1004351,4,1004352,4],[1004558,2,1004559,2],[1004558,3,1004559,3],[1004558,4,1004559,4],[1003937,2,1003938,2],[1003937,3,1003938,3],[1003937,4,1003938,4],[1004144,2,1004145,2],[1004144,3,1004145,3],[1004144,4,1004145,4],[1003523,2,1003524,2],[1003523,3,1003524,3],[1003523,4,1003524,4],[1003730,2,1003731,2],[1003730,3,1003731,3],[1003730,4,1003731,4],[1003109,2,1003110,2],[1003109,3,1003110,3],[1003109,4,1003110,4],[1003316,2,1003317,2],[1003316,3,1003317,3],[1003316,4,1003317,4],[1002695,2,1002696,2],[1002695,3,1002696,3],[1002695,4,1002696,4],[1002902,2,1002903,2],[1002902,3,1002903,3],[1002902,4,1002903,4],[1002281,2,1002282,2],[1002281,3,1002282,3],[1002281,4,1002282,4],[1002488,2,1002489,2],[1002488,3,1002489,3],[1002488,4,1002489,4],[1001867,2,1001868,2],[1001867,3,1001868,3],[1001867,4,1001868,4],[1002074,2,1002075,2],[1002074,3,1002075,3],[1002074,4,1002075,4],[1001453,2,1001454,2],[1001453,3,1001454,3],[1001453,4,1001454,4],[1001660,2,1001661,2],[1001660,3,1001661,3],[1001660,4,1001661,4],[1001039,2,1001040,2],[1001039,3,1001040,3],[1001039,4,1001040,4],[1001246,2,1001247,2],[1001246,3,1001247,3],[1001246,4,1001247,4],[1000625,2,1000626,2],[1000625,3,1000626,3],[1000625,4,1000626,4],[1000832,2,1000833,2],[1000832,3,1000833,3],[1000832,4,1000833,4],[1000211,2,1000212,2],[1000211,3,1000212,3],[1000211,4,1000212,4],[1000418,2,1000419,2],[1000418,3,1000419,3],[1000418,4,1000419,4],[999797,2,999798,2],[999797,3,999798,3],[999797,4,999798,4],[1000004,2,1000005,2],[1000004,3,1000005,3],[1000004,4,1000005,4],[999383,2,999384,2],[999383,3,999384,3],[999383,4,999384,4],[999590,2,999591,2],[999590,3,999591,3],[999590,4,999591,4],[998969,2,998970,2],[998969,3,998970,3],[998969,4,998970,4],[999176,2,999177,2],[999176,3,999177,3],[999176,4,999177,4],[998555,2,998556,2],[998555,3,998556,3],[998555,4,998556,4],[998762,2,998763,2],[998762,3,998763,3],[998762,4,998763,4],[998141,2,998142,2],[998141,3,998142,3],[998141,4,998142,4],[998348,2,998349,2],[998348,3,998349,3],[998348,4,998349,4],[997727,2,997728,2],[997727,3,997728,3],[997727,4,997728,4],[997934,2,997935,2],[997934,3,997935,3],[997934,4,997935,4],[997313,2,997314,2],[997313,3,997314,3],[997313,4,997314,4],[997520,2,997521,2],[997520,3,997521,3],[997520,4,997521,4],[996899,2,996900,2],[996899,3,996900,3],[996899,4,996900,4],[997106,2,997107,2],[997106,3,997107,3],[997106,4,997107,4],[996485,2,996486,2],[996485,3,996486,3],[996485,4,996486,4],[996692,2,996693,2],[996692,3,996693,3],[996692,4,996693,4],[996071,2,996072,2],[996071,3,996072,3],[996071,4,996072,4],[996278,2,996279,2],[996278,3,996279,3],[996278,4,996279,4],[995657,2,995658,2],[995657,3,995658,3],[995657,4,995658,4],[995864,2,995865,2],[995864,3,995865,3],[995864,4,995865,4],[995243,2,995244,2],[995243,3,995244,3],[995243,4,995244,4],[995450,2,995451,2],[995450,3,995451,3],[995450,4,995451,4],[994829,2,994830,2],[994829,3,994830,3],[994829,4,994830,4],[995036,2,995037,2],[995036,3,995037,3],[995036,4,995037,4],[994415,2,994416,2],[994415,3,994416,3],[994415,4,994416,4],[994622,2,994623,2],[994622,3,994623,3],[994622,4,994623,4],[994001,2,994002,2],[994001,3,994002,3],[994001,4,994002,4],[994208,2,994209,2],[994208,3,994209,3],[994208,4,994209,4],[993587,2,993588,2],[993587,3,993588,3],[993587,4,993588,4],[993794,2,993795,2],[993794,3,993795,3],[993794,4,993795,4],[993173,2,993174,2],[993173,3,993174,3],[993173,4,993174,4],[993380,2,993381,2],[993380,3,993381,3],[993380,4,993381,4],[992759,2,992760,2],[992759,3,992760,3],[992759,4,992760,4],[992966,2,992967,2],[992966,3,992967,3],[992966,4,992967,4],[992345,2,992346,2],[992345,3,992346,3],[992345,4,992346,4],[992552,2,992553,2],[992552,3,992553,3],[992552,4,992553,4],[991931,2,991932,2],[991931,3,991932,3],[991931,4,991932,4],[992138,2,992139,2],[992138,3,992139,3],[992138,4,992139,4],[991517,2,991518,2],[991517,3,991518,3],[991517,4,991518,4],[991724,2,991725,2],[991724,3,991725,3],[991724,4,991725,4],[991103,2,991104,2],[991103,3,991104,3],[991103,4,991104,4],[991310,2,991311,2],[991310,3,991311,3],[991310,4,991311,4],[990689,2,990690,2],[990689,3,990690,3],[990689,4,990690,4],[990896,2,990897,2],[990896,3,990897,3],[990896,4,990897,4],[990275,2,990276,2],[990275,3,990276,3],[990275,4,990276,4],[990482,2,990483,2],[990482,3,990483,3],[990482,4,990483,4],[989861,2,989862,2],[989861,3,989862,3],[989861,4,989862,4],[990068,2,990069,2],[990068,3,990069,3],[990068,4,990069,4],[989447,2,989448,2],[989447,3,989448,3],[989447,4,989448,4],[989654,2,989655,2],[989654,3,989655,3],[989654,4,989655,4],[989033,2,989034,2],[989033,3,989034,3],[989033,4,989034,4],[989240,2,989241,2],[989240,3,989241,3],[989240,4,989241,4],[988619,2,988620,2],[988619,3,988620,3],[988619,4,988620,4],[988826,2,988827,2],[988826,3,988827,3],[988826,4,988827,4],[988205,2,988206,2],[988205,3,988206,3],[988205,4,988206,4],[988412,2,988413,2],[988412,3,988413,3],[988412,4,988413,4],[987791,2,987792,2],[987791,3,987792,3],[987791,4,987792,4],[987998,2,987999,2],[987998,3,987999,3],[987998,4,987999,4],[987377,2,987378,2],[987377,3,987378,3],[987377,4,987378,4],[987584,2,987585,2],[987584,3,987585,3],[987584,4,987585,4],[986963,2,986964,2],[986963,3,986964,3],[986963,4,986964,4],[987170,2,987171,2],[987170,3,987171,3],[987170,4,987171,4],[986549,2,986550,2],[986549,3,986550,3],[986549,4,986550,4],[986756,2,986757,2],[986756,3,986757,3],[986756,4,986757,4],[986135,2,986136,2],[986135,3,986136,3],[986135,4,986136,4],[986342,2,986343,2],[986342,3,986343,3],[986342,4,986343,4],[985721,2,985722,2],[985721,3,985722,3],[985721,4,985722,4],[985928,2,985929,2],[985928,3,985929,3],[985928,4,985929,4],[985307,2,985308,2],[985307,3,985308,3],[985307,4,985308,4],[985514,2,985515,2],[985514,3,985515,3],[985514,4,985515,4],[984893,2,984894,2],[984893,3,984894,3],[984893,4,984894,4],[985100,2,985101,2],[985100,3,985101,3],[985100,4,985101,4],[984479,2,984480,2],[984479,3,984480,3],[984479,4,984480,4],[984686,2,984687,2],[984686,3,984687,3],[984686,4,984687,4],[984065,2,984066,2],[984065,3,984066,3],[984065,4,984066,4],[984272,2,984273,2],[984272,3,984273,3],[984272,4,984273,4],[983651,2,983652,2],[983651,3,983652,3],[983651,4,983652,4],[983858,2,983859,2],[983858,3,983859,3],[983858,4,983859,4],[983237,2,983238,2],[983237,3,983238,3],[983237,4,983238,4],[983444,2,983445,2],[983444,3,983445,3],[983444,4,983445,4],[982823,2,982824,2],[982823,3,982824,3],[982823,4,982824,4],[983030,2,983031,2],[983030,3,983031,3],[983030,4,983031,4],[982409,2,982410,2],[982409,3,982410,3],[982409,4,982410,4],[982616,2,982617,2],[982616,3,982617,3],[982616,4,982617,4],[981995,2,981996,2],[981995,3,981996,3],[981995,4,981996,4],[982202,2,982203,2],[982202,3,982203,3],[982202,4,982203,4],[981581,2,981582,2],[981581,3,981582,3],[981581,4,981582,4],[981788,2,981789,2],[981788,3,981789,3],[981788,4,981789,4],[981167,2,981168,2],[981167,3,981168,3],[981167,4,981168,4],[981374,2,981375,2],[981374,3,981375,3],[981374,4,981375,4],[980753,2,980754,2],[980753,3,980754,3],[980753,4,980754,4],[980960,2,980961,2],[980960,3,980961,3],[980960,4,980961,4],[980339,2,980340,2],[980339,3,980340,3],[980339,4,980340,4],[980546,2,980547,2],[980546,3,980547,3],[980546,4,980547,4],[979925,2,979926,2],[979925,3,979926,3],[979925,4,979926,4],[980132,2,980133,2],[980132,3,980133,3],[980132,4,980133,4],[979511,2,979512,2],[979511,3,979512,3],[979511,4,979512,4],[979718,2,979719,2]],"merged_total":15181,"flags":["merged_cut"]}
[null,"Genanskaffelsespriser","Måleenhed","Vægtet \nenhedspris","Teknisk levetid"]
[]
[null,"Produktionsanlæg:"]
[null,"Boringer"]
[null,"Boring (inkl. etablering, forerør, filter og prøvepumpning)","kr./m.",2538,30]
[null,"Råvandsstationer"]
[null,"Råvandsstation komplet montering og boringshus/tørbrønd","kr./stk.",{"$f":"57810*(1+D203)","v":57810},30]
[null,"Instrumenter (flowmåler+tryk transducer+alarmer)","kr./stk.",{"$f":"65241*(1+D203)","v":65241},10]
[null,"Pumpe inkl. stigrør og forerørsforsejlinger mv.","kr/m³/h ","Variabel",15]
[null,"Erstatninger (OBS ingen øst-tillæg eller øvrige tillæg) ","kr/stk",44911,30]
[null,"Hegn","kr./stk.",{"$f":"85428*(1+D203)","v":85428},15]
[null,"Elanlæg","kr./boring",{"$f":"108657*(1+D203)","v":108657},20]
[null,"SRO anlæg","kr./boring",{"$f":"29256*(1+D203)","v":29256},10]
[null,"Råvandsledninger - Land"]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"354*(1+D203)","v":354},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1018*(1+D203)","v":1018},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"2335*(1+D203)","v":2335},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5029*(1+D203)","v":5029},75]
[null,"Råvandsledninger - By"]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"958*(1+D203)","v":958},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1684*(1+D203)","v":1684},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3153*(1+D203)","v":3153},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5998*(1+D203)","v":5998},75]
[null,"Råvandsledninger - City"]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1495*(1+D203)","v":1495},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2192*(1+D203)","v":2192},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3773*(1+D203)","v":3773},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"6732*(1+D203)","v":6732},75]
[null,"Vandværker: Behandling og Udpumpning"]
[null,"Beluftningsanlæg, iltningstrappe, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Beluftningsanlæg, iltningstrappe, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Beluftningsanlæg, ika-beluftning, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Beluftningsanlæg, ika-beluftning, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Beluftningsanlæg, bundbeluftbning, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Beluftningsanlæg, bundbeluftbning, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Beluftningsanlæg, rislebakke, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Beluftningsanlæg, rislebakke, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Beluftningsanlæg, kompressorbeluftning","kr/m³/h ","Variabel",25]
[null,"Beluftningsanlæg, ren ilt","kr/m³/h ","Variabel",25]
[null,"Behandlingsanlæg, kalk anlæg","kr/m³/h ","Variabel",25]
[null,"Behandlingsanlæg, luddosering","kr/m³/h ","Variabel",25]
[null,"Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Filteranlæg, trykfiltre, enkelt filtrering","kr/m³/h ","Variabel",25]
[null,"Filteranlæg, trykfiltre, dobbelt filtrering","kr/m³/h ","Variabel",25]
[null,"Rentvandsbeholder  insitu støbt","kr/m³","Variabel",50]
[null,"Rentvandsbeholder  element","kr/m³","Variabel",50]
[null,"Udpumpningsanlæg, rentvandspumper på vandværk","kr/m³/h ","Variabel",25]
[null,"Udpumpningsanlæg, Frekvensomformer","kr/kW","Variabel",25]
[null,"Udpumpningsanlæg, Hydrofor","kr/lilter","Variabel",25]
[null,"Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","kr/m³","Variabel",50]
[null,"Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","kr/m³","Variabel",50]
[null,"Skyllevand-/slamhåndteringsanlæg - jordbassiner","kr/m³","Variabel",50]
[null,"Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","kr/m³/h ","Variabel",25]
[null,"Skyllevandsbehandling, inkl. UV-filter mv., SRO","kr/m³/h ","Variabel",10]
[null,"Nødstrømsanlæg på vandværk","kr/kW","Variabel",25]
[null,"Elanlæg og SRO-anlæg - vandværk, Elanlæg","kr./m³/h","Variabel",25]
[null,"Elanlæg og SRO-anlæg - vandværk, SRO","kr./m³/h","Variabel",10]
[null,"Bygninger"]
[null,"Etageareal vandbehandlingsbygning","kr/m²",{"$f":"18108*(1+D203)","v":18108},75]
[null,"Etageareal kontor og mandskabsfaciliteter","kr/m²",{"$f":"19309*(1+D203)","v":19309},75]
[null,"Værksted","kr/m²",{"$f":"14921*(1+D203)","v":14921},75]
[null,"Lager","kr/m²",{"$f":"14921*(1+D203)","v":14921},75]
[null,"Garage og rørlager","kr/m²",{"$f":"10444*(1+D203)","v":10444},75]
[null,"Bygning for trykforøgere","kr/m²",{"$f":"20318*(1+D203)","v":20318},75]
[null,"Laboratorium (bygning, inkl. inventar+udstyr), Konstruktioner","kr/m²",{"$f":"20362*(1+D203)","v":20362},75]
[null,"Laboratorium (bygning, inkl. inventar+udstyr), Mek./EL","kr/m²",{"$f":"13575*(1+D203)","v":13575},10]
[null,"Andre"]
[null,"Sikring (terror, hærværk), Mek./EL","kr./stk.",{"$f":"6372*(1+D203)","v":6372},25]
[null,"Sikring (terror, hærværk), SRO","kr./stk.",{"$f":"14868*(1+D203)","v":14868},10]
[null,"Sikring, mindre avanceret (hegn, porte), Mek./EL","kr./stk.",{"$f":"26067*(1+D203)","v":26067},25]
[null,"Sikring, mindre avanceret (hegn, porte), SRO","kr./stk.",{"$f":"60823*(1+D203)","v":60823},10]
[null,"Sikring, avanceret (hegn, porte og overvågningssystemer), Mek./EL","kr./stk.",{"$f":"56318*(1+D203)","v":56318},25]
[null,"Sikring, avanceret (hegn, porte og overvågningssystemer), SRO","kr./stk.",{"$f":"225271*(1+D203)","v":225271},10]
[]
[]
[null,"Distributionsanlæg:"]
[null,"Ledningsnet - Land"]
[null,"Ledningsnet ≤ Ø50 mm","kr./m.",{"$f":"529*(1+D203)","v":529},75]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"808*(1+D203)","v":808},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1513*(1+D203)","v":1513},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"2944*(1+D203)","v":2944},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5751*(1+D203)","v":5751},75]
[null,"Støbejernsledninger ≤ Ø50 mm","kr./m.",{"$f":"899*(1+D203)","v":899},100]
[null,"Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1053*(1+D203)","v":1053},100]
[null,"Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1490*(1+D203)","v":1490},100]
[null,"Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"2762*(1+D203)","v":2762},100]
[null,"Støbejernsledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5484*(1+D203)","v":5484},100]
[null,"Eternitledninger ≤ Ø50 mm","kr./m.",{"$f":"655*(1+D203)","v":655},75]
[null,"Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"885*(1+D203)","v":885},75]
[null,"Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1287*(1+D203)","v":1287},75]
[null,"Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3056*(1+D203)","v":3056},75]
[null,"Eternitledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"8477*(1+D203)","v":8477},75]
[null,"Skelbrønd, Konstruktioner","kr./stk.",{"$f":"10415*(1+D203)","v":10415},50]
[null,"Skelbrønd, Mek./EL","kr./stk.",{"$f":"15623*(1+D203)","v":15623},15]
[null,"Inspektionsbrønd, Konstruktioner","kr./stk.",{"$f":"10415*(1+D203)","v":10415},50]
[null,"Inspektionsbrønd, Mek./EL","kr./stk.",{"$f":"13019*(1+D203)","v":13019},15]
[null,"Stik på ledningsnet, Konstruktioner","kr./stk.",{"$f":"4722*(1+D203)","v":4722},75]
[null,"Stik på ledningsnet, Mek./EL","kr./stk.",{"$f":"4722*(1+D203)","v":4722},75]
[null,"Ledningsnet - By"]
[null,"Ledningsnet ≤ Ø50 mm","kr./m.",{"$f":"650*(1+D203)","v":650},75]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"958*(1+D203)","v":958},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1684*(1+D203)","v":1684},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3153*(1+D203)","v":3153},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5998*(1+D203)","v":5998},75]
[null,"Støbejernsledninger ≤ Ø50 mm","kr./m.",{"$f":"1020*(1+D203)","v":1020},100]
[null,"Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1203*(1+D203)","v":1203},100]
[null,"Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1661*(1+D203)","v":1661},100]
[null,"Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"2971*(1+D203)","v":2971},100]
[null,"Støbejernsledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5731*(1+D203)","v":5731},100]
[null,"Eternitledninger ≤ Ø50 mm","kr./m.",{"$f":"776*(1+D203)","v":776},75]
[null,"Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1035*(1+D203)","v":1035},75]
[null,"Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1456*(1+D203)","v":1456},75]
[null,"Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3265*(1+D203)","v":3265},75]
[null,"Eternitledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"8724*(1+D203)","v":8724},75]
[null,"Skelbrønd, Konstruktioner","kr./stk.",{"$f":"11457*(1+D203)","v":11457},50]
[null,"Skelbrønd, Mek./EL","kr./stk.",{"$f":"17185*(1+D203)","v":17185},15]
[null,"Inspektionsbrønd, Konstruktioner","kr./stk.",{"$f":"11457*(1+D203)","v":11457},50]
[null,"Inspektionsbrønd, Mek./EL","kr./stk.",{"$f":"14321*(1+D203)","v":14321},15]
[null,"Stik på ledningsnet, Konstruktioner","kr./stk.",{"$f":"5666*(1+D203)","v":5666},75]
[null,"Stik på ledningsnet, Mek./EL","kr./stk.",{"$f":"5666*(1+D203)","v":5666},75]
[null,"Ledningsnet - City"]
[null,"Ledningsnet ≤ Ø50 mm","kr./m.",{"$f":"1078*(1+D203)","v":1078},75]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1495*(1+D203)","v":1495},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2192*(1+D203)","v":2192},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3773*(1+D203)","v":3773},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"6732*(1+D203)","v":6732},75]
[null,"Støbejernsledninger ≤ Ø50 mm","kr./m.",{"$f":"1448*(1+D203)","v":1448},100]
[null,"Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1740*(1+D203)","v":1740},100]
[null,"Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2169*(1+D203)","v":2169},100]
[null,"Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3591*(1+D203)","v":3591},100]
[null,"Støbejernsledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"6465*(1+D203)","v":6465},100]
[null,"Eternitledninger ≤ Ø50 mm","kr./m.",{"$f":"1204*(1+D203)","v":1204},75]
[null,"Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1572*(1+D203)","v":1572},75]
[null,"Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1966*(1+D203)","v":1966},75]
[null,"Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3885*(1+D203)","v":3885},75]
[null,"Eternitledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"9458*(1+D203)","v":9458},75]
[null,"Skelbrønd, Konstruktioner","kr./stk.",{"$f":"12498*(1+D203)","v":12498},50]
[null,"Skelbrønd, Mek./EL","kr./stk.",{"$f":"18747*(1+D203)","v":18747},15]
[null,"Inspektionsbrønd, Konstruktioner","kr./stk.",{"$f":"12498*(1+D203)","v":12498},50]
[null,"Inspektionsbrønd, Mek./EL","kr./stk.",{"$f":"15623*(1+D203)","v":15623},15]
[null,"Stik på ledningsnet, Konstruktioner","kr./stk.",{"$f":"6139*(1+D203)","v":6139},75]
[null,"Stik på ledningsnet, Mek./EL","kr./stk.",{"$f":"6139*(1+D203)","v":6139},75]
[null,"Ledningsnet - Indre city"]
[null,"Ledningsnet ≤ Ø50 mm","kr./m.",{"$f":"1697*(1+D203)","v":1697},75]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"2268*(1+D203)","v":2268},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"3009*(1+D203)","v":3009},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"4773*(1+D203)","v":4773},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"7915*(1+D203)","v":7915},75]
[null,"Støbejernsledninger ≤ Ø50 mm","kr./m.",{"$f":"2067*(1+D203)","v":2067},100]
[null,"Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"2513*(1+D203)","v":2513},100]
[null,"Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2986*(1+D203)","v":2986},100]
[null,"Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"4591*(1+D203)","v":4591},100]
[null,"Støbejernsledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"7648*(1+D203)","v":7648},100]
[null,"Eternitledninger ≤ Ø50 mm","kr./m.",{"$f":"1823*(1+D203)","v":1823},75]
[null,"Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"2345*(1+D203)","v":2345},75]
[null,"Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2783*(1+D203)","v":2783},75]
[null,"Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"4885*(1+D203)","v":4885},75]
[null,"Eternitledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"10641*(1+D203)","v":10641},75]
[null,"Skelbrønd, Konstruktioner","kr./stk.",{"$f":"13540*(1+D203)","v":13540},50]
[null,"Skelbrønd, Mek./EL","kr./stk.",{"$f":"20310*(1+D203)","v":20310},15]
[null,"Inspektionsbrønd, Konstruktioner","kr./stk.",{"$f":"13540*(1+D203)","v":13540},50]
[null,"Inspektionsbrønd, Mek./EL","kr./stk.",{"$f":"16925*(1+D203)","v":16925},15]
[null,"Stik på ledningsnet, Konstruktioner","kr./stk.",{"$f":"7555*(1+D203)","v":7555},75]
[null,"Stik på ledningsnet, Mek./EL","kr./stk.",{"$f":"7555*(1+D203)","v":7555},75]
[null,"Ventiler"]
[null,"Ventiler på ledningsnet ≤ Ø50 mm","kr./stk.",{"$f":"7732*(1+D203)","v":7732},75]
[null,"Ventiler på Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./stk.",{"$f":"8980*(1+D203)","v":8980},75]
[null,"Ventiler på Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./stk.",{"$f":"21736*(1+D203)","v":21736},75]
[null,"Ventiler på Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./stk.",{"$f":"78299*(1+D203)","v":78299},75]
[null,"Ventiler på ledningsnet > Ø 500 mm","kr./stk.",{"$f":"223733*(1+D203)","v":223733},75]
[null,"Pumpestationer, bygværker og bassiner"]
[null,"Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","kr/m³/h ","Variabel",10]
[null,"Beholderanlæg - højdebeholder","kr/m³/h ","Variabel",50]
[null,"Beholderanlæg - vandtårn","kr/m³/h ","Variabel",50]
[null,"Andre: "]
[null,"Afregningsmålere, mekaniske, ","kr./stk.",{"$f":"1300*(1+D203)","v":1300},8]
[null,"Afregningsmålere, elektroniske med maksimal gennemstrømning ≤ 4 m3/t","kr./stk.",{"$f":"1450*(1+D203)","v":1450},10]
[null,"Afregningsmålere, elektroniske med maksimal gennemstrømning > 4 m3/t ≤ 15 m3/t","kr./stk.",{"$f":"2076*(1+D203)","v":2076},10]
[null,"Afregningsmålere, elektroniske med maksimal gennemstrømning > 15 m3/t ≤ 300 m3/t ","kr./stk.",{"$f":"20000*(1+D203)","v":20000},10]
[null,"Afregningsmålere, elektroniske med maksimal gennemstrømning > 300 m3/t","kr./stk.",{"$f":"26000*(1+D203)","v":26000},10]
[null,"SRO-brønd/kvarterbrønd/sektionsbrønd, Konstruktioner","kr./stk.",{"$f":"78845*(1+D203)","v":78845},50]
[null,"SRO-brønd/kvarterbrønd/sektionsbrønd, Mek./EL","kr./stk.",{"$f":"90108*(1+D203)","v":90108},15]
[null,"SRO-brønd/kvarterbrønd/sektionsbrønd, SRO","kr./stk.",{"$f":"56318*(1+D203)","v":56318},10]
[]
[]
[null,"Fællesfunktionsanlæg: "]
[null,"Andre"]
[null,"Arbejdsplads og kontor","kr./stk.",{"$f":"35000*(1+D203)","v":35000},5]
[null,"Køretøjer, personbil","kr./stk.",225000,5]
[null,"Køretøjer, små lastvogne (< 3.500 kg.)","kr./stk.",250000,5]
[null,"Køretøjer, store lastvogne (> 3.500 kg.)","kr./stk.",1300000,5]
[null,"Køretøjer, entreprenørmaskiner","kr./stk.",400000,5]
[null,"Øvrige"]
[null,"Solcelleanlæg ekskl. Inverter","kWp",5400,25]
[null,"Inverter til solcelleanlæg","kWp",600,10]
[]
[]
[null,"Regionstillæg",null,{"$f":"IF(Produktionsanlæg!Q2=3700, 0%, IF(Produktionsanlæg!Q2<4720, 0.037%, 0%))","v":0}]

{"sheet":"Variable priser","index":4,"n_rows":110,"n_cols":12,"rows_kept":110,"cut":false,"hidden":false,"merged":[[0,0,0,12]]}
["Til bestemmelse af diverse variable priser"]
["Udpumpningsanlæg",null,0,10,20,30,45,300,"m³/time"]
[null,null,0,44147.303999999996,62958.911999999997,77148.072,90254.76,292560,"kr"]
[null,null,4414.7303999999995,1881.1608000000001,1418.9160000000004,873.77919999999961,793.35388235294113,793.35388235294113,"kr/m³"]
[]
["Beluftningsanlæg",null,0,10,50,100,200,500,null,null,"Anlæg","Mekn/El"]
["Iltningstrappe",null,0,58570.511999999995,266229.59999999998,439278.84,718819.92,1331148,"kr",null,0.8,0.2]
[null,null,5857.0511999999999,5191.4771999999994,3460.9847999999988,2795.4108000000015,2041.0935999999999,2041.0935999999999,"kr/m³/t"]
["Ikabelufter",null,0,87855.767999999982,399344.4,658918.26,1078229.8799999999,1996722,"kr",null,0.5,0.5]
[null,null,8785.5767999999989,7787.2158000000009,5191.4771999999975,4193.1162000000004,3061.6404000000002,3061.6404000000002,"kr/m³/t"]
["Bundbeluftning",null,0,52713.460799999993,239606.64,395350.95599999995,646937.92800000007,1198033.2,"kr"]
[null,null,5271.3460799999993,4672.3294799999985,3114.8863199999996,2515.8697200000011,1836.9842399999995,1836.9842399999995,"kr/m³/t"]
["Kompressorbeluftning",null,0,11714.1024,53245.919999999998,87855.767999999982,143763.984,266229.59999999998,"kr"]
[null,null,1171.4102399999999,1038.2954399999999,692.19695999999965,559.08216000000016,408.21871999999991,408.21871999999991,"kr/m³/t"]
["Rent ilt",null,0,11714.1024,53245.919999999998,87855.767999999982,143763.984,266229.59999999998,"kr"]
[null,null,1171.4102399999999,1038.2954399999999,692.19695999999965,559.08216000000016,408.21871999999991,408.21871999999991,"kr/m³/t"]
["Rislebakke",null,0,35142.307199999996,159737.76,263567.30399999995,431291.95200000005,798688.8,"kr",null,0.7,0.3]
[null,null,3514.2307199999996,3114.8863199999996,2076.5908799999993,1677.2464800000009,1224.65616,1224.65616,"kr/m³/t"]
[]
["pH Justering",null,0,50,100,200,500,"m³/time"]
["Kalkdoseringsanlæg",null,0,78552.36,133539.01199999999,213662.4192,427324.83840000001,"kr"]
[null,null,0,235657.08,400617.03599999996,640987.25760000001,1281974.5152,"kr"]
["Luddoseringsanlæg",null,4713.1415999999999,3299.1991199999993,2403.7022160000006,2136.6241920000002,2136.6241920000002,"kr/m³/time"]
[null,null,0,39276.18,66769.505999999994,106831.2096,213662.4192,"kr"]
[null,null,785.52359999999999,549.86651999999992,400.6170360000001,356.10403200000002,356.10403200000002,"kr/m³/time"]
[]
["Behandlingsanlæg"]
["Åbne filtre",null,0,50,100,200,500,"m³/time"]
["07-41,01 inkl. tillæg",null,null,544161.6]
["Skønnet inkl. tillæg",null,null,292560,null,null,null,"kr/m³/t",null,null,"Anlæg","Mekn/El"]
["Returskylning inkl. tillæg",null,null,null,null,null,null,null,null,null,0.4,0.6]
["07-61.01",null,null,714577.8]
[null,null,0,1551299.4,2637208.98,4219534.3679999998,8439068.7359999996,"kr"]
["Dobbelt filtrering",null,31025.987999999998,21718.191600000002,15823.253879999998,14065.11456,14065.11456,"kr/m³/time"]
[]
[null,null,0,1085909.58,1846046.2859999998,2953674.0575999999,5907348.1151999999,"kr "]
["Enkelt filtrering",null,21718.191600000002,15202.734119999996,11076.277716000001,9845.5801919999994,9845.5801919999994,"kr/m³/time"]
[]
["Behandlingsanlæg"]
["Lukkede filtre",null,0,30,100,200,500,"m³/t"]
["Enkelt filtrering inkl..rør mv.",null,0,516368.4,1290921,2323657.7999999998,4647315.5999999996,"kr "]
[null,null,17212.28,11065.037142857143,10327.368000000002,7745.5260000000007,7745.5260000000007,"kr/m³/time"]
[]
[null,null,0,30,100,200,500,"m³/t"]
["Dobbeltfiltrering ekskl. rør ",null,0,722915.76,1807289.4,3253120.92,6506241.8400000008,"kr"]
[null,null,24097.191999999999,15491.051999999998,14458.315200000005,10843.736400000002,10843.736400000002,"kr/m³/time"]
[]
["Rentvandsbeholdere",null,0,100,500,1000,3000,"m³"]
["In-situ støbt rentvandsbeholder ",null,0,520756.8,2343405.6,4218130.08,7500000,"kr"]
[null,null,5207.5679999999993,4556.6219999999994,3749.4489599999988,1640.9349600000005,1640.9349600000005,"kr/m³"]
[]
[null,null,0,120,500,1000,3000,"m³"]
["Element beholder ",null,0,509054.4,1883501.28,3390302.304,6600000,"kr"]
[null,null,4242.12,3616.9654736842108,3013.6020479999997,1604.8488480000001,1604.8488480000001,"kr/m³"]
["Vandtårne",null,0,100,500,1000,3000,"m³/time"]
["Skønnet inkl. tillæg",null,0,781135.2,3515108.4,6327195.1199999992,11250000,"kr"]
[null,null,7811.351999999998,6834.9329999999991,5624.1734399999996,2461.4024400000003,2461.4024400000003,"kr/m³"]
[]
["Skyllevandsbeholdere",null,0,100,200,500,1000,"m³"]
["Lukket skyllevandsbeholder 30 - 80 m³",null,0,520756.8,833210.88,1833063.936,3299515.0847999998,"kr "]
[null,null,5207.5679999999993,3124.5407999999998,3332.8435200000004,2932.9022975999997,2932.9022975999997,"kr/m³"]
[]
["Åbne beholder med faste side / bund",null,0,251601.6,402562.56,885637.6320000001,1594147.7376000001,"kr "]
[null,null,2516.0159999999996,1509.6096000000002,1610.2502400000003,1417.0202111999999,1417.0202111999999,"kr/m³"]
[]
["Jordbassin",null,0,37740.239999999998,60384.384000000005,132845.64480000001,239122.16064000002,"kr "]
[null,null,377.4024,226.44144000000009,241.53753600000002,212.55303168,212.55303168,"kr/m³"]
[]
["Udpumpningsanlæg"]
[]
["Udpumpningsanlæg",null,0,10,20,30,100,1000,"m³/time"]
[null,null,0,39349.32,51051.72,59974.8,149937,899622,"kr"]
[null,null,3934.9319999999998,1170.24,892.30800000000022,1285.1742857142858,832.98333333333335,832.98333333333335,"kr/m³"]
[]
["Frekvensomformere inkl. elinstallationer"]
[null,null,0,2.2000000000000002,4,5.5,"m³/time"]
[null,null,0,68605.320000000007,74456.52,77089.56,"kr"]
[null,null,31184.236363636359,3250.6666666666652,1755.3600000000054,1755.3600000000054,"kr/m³"]
[]
["Hydrofor"]
[null,null,0,2500,5000,"m³/time"]
["Hydrofor inkl. styring",null,0,200842.44,270032.88,"kr"]
[null,null,80.336975999999993,27.676176000000012,27.676176000000012,"kr/m³"]
[]
["Nødstrømsaggregat"]
[null,null,0,11.5,16,22,50,"kW"]
[null,null,0,134577.60000000001,155495.64000000001,174073.2,295924.44,"kr"]
[null,null,11702.4,4648.4533333333347,3096.26,4351.83,4351.83,"kr/m³"]
[]
["El + SRO Vandværk"]
[null,null,0,50,200,1000,"m³/time"]
["Eltavle + install inkl. tillæg",null,0,380328,665574,1663935,"Kr"]
[]
["Sum",null,null,380328,665574,1663935,"Kr"]
[null,null,7606.56,1901.64,1247.9512499999998,1247.9512499999998,"kr/m³"]
[]
["SRO inkl. tillæg",null,0,292560,351072,596822.4,"Kr"]
[null,null,5851.2,390.08,307.18800000000005,307.18800000000005,"kr/m³"]
[]
["Pumpestation / Trykforøgerstation"]
[null,null,null,null,null,null,null,null,"Anlæg","Mekn/El",null,"SRO"]
["Maskinanlæg pumpestation / trykforøger",null,null,null,null,null,null,null,0.25,0.65,null,0.1]
[null,null,0,30,50,250,"m³/time"]
[null,null,0,230391,296217,877680,"Kr","Inkl. El og styring"]
[null,null,7679.7,3291.3,2907.3149999999996,2907.3149999999996,"Kr/m³/time"]
[]
["Skyllevandsbehandling"]
[null,null,0,20,40,"m³/t",null,"Mekn/El","SRO"]
[null,null,0,515637,773455.5,"kr",null,0.85,0.15]
[null,null,25781.85,12890.924999999997,12890.924999999997,"kr/m³/time"]