{"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":193,"n_cols":21,"rows_kept":193,"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,8700,"Horsens Vand",{"$f":"SUMIFS(L:L,L:L,\">0\") + SUMIFS(Distributionsanlæg!L:L,Distributionsanlæg!L:L,\">0\") + SUMIFS(Fællesfunktionsanlæg!L:L,Fællesfunktionsanlæg!L:L,\">0\")","v":22071383.720698822},{"$f":"SUMIFS(M:M,M:M,\">0\") + SUMIFS(Distributionsanlæg!M:M,Distributionsanlæg!M:M,\">0\") + SUMIFS(Fællesfunktionsanlæg!M:M,Fællesfunktionsanlæg!M:M,\">0\")","v":22275140.232273825},{"$f":"AVERAGE(S2:T2)","v":22173261.976486325}]
["Boring (inkl. etablering, forerør, filter og prøvepumpning)","dybdemeter",{"$f":"Genanskaffelsespriser!E5","v":30},3089,3089,3089,{"$f":"IF($D3=\"\",IF($E3>0,\"Ny data\",IF($E3=\"\",\"\",0)),IF($D3=0,IF($E3=0,0,\"Ny data\"),($E3-$D3)/$D3))","v":0},{"$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},null,{"$f":"Genanskaffelsespriser!$D5","v":2538},{"$f":"J3","v":2538},{"$f":"IF(ISNUMBER(E3),((J3*E3)/C3)*N3,\"\")","v":261329.4},{"$f":"IF(ISNUMBER(F3),((K3*F3)/C3)*O3,\"\")","v":261329.4},1,1]
["Råvandsstationer"]
["Råvandsstation komplet montering og boringshus/tørbrønd","stk.",{"$f":"Genanskaffelsespriser!E7","v":30},25,25,25,{"$f":"IF($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},null,{"$f":"Genanskaffelsespriser!$D7","v":57810},{"$f":"J5","v":57810},{"$f":"IF(ISNUMBER(E5),((J5*E5)/C5)*N5,\"\")","v":48175},{"$f":"IF(ISNUMBER(F5),((K5*F5)/C5)*O5,\"\")","v":48175},1,1]
["Instrumenter (flowmåler+tryk transducer+alarmer)","stk.",{"$f":"Genanskaffelsespriser!E8","v":10},25,25,25,0,0,null,{"$f":"Genanskaffelsespriser!$D8","v":65241},{"$f":"J6","v":65241},163102.5,163102.5,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 1","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},77,77,77,0,0,null,{"$f":"IF(E7=0,\"Variabel pris\",IFERROR(((HLOOKUP(E7,'Variable priser'!$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,null,{"$f":"IF(E8=0,\"Variabel pris\",IFERROR(((HLOOKUP(E8,'Variable priser'!$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},77,77,77,0,0,null,{"$f":"IF(E9=0,\"Variabel pris\",IFERROR(((HLOOKUP(E9,'Variable priser'!$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$203)),\"Fejl\"))","v":1501.8452498090144},{"$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$203)),\"Fejl\"))","v":1501.8452498090144},7709.472282352941,7709.472282352941,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 4","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},77,77,77,0,0,null,{"$f":"IF(E10=0,\"Variabel pris\",IFERROR(((HLOOKUP(E10,'Variable priser'!$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$203)),\"Fejl\"))","v":1501.8452498090144},{"$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$203)),\"Fejl\"))","v":1501.8452498090144},7709.472282352941,7709.472282352941,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 5","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},77,77,77,0,0,null,{"$f":"IF(E11=0,\"Variabel pris\",IFERROR(((HLOOKUP(E11,'Variable priser'!$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$203)),\"Fejl\"))","v":1501.8452498090144},{"$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$203)),\"Fejl\"))","v":1501.8452498090144},7709.472282352941,7709.472282352941,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 6","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},77,77,77,0,0,null,{"$f":"IF(E12=0,\"Variabel pris\",IFERROR(((HLOOKUP(E12,'Variable priser'!$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},77,77,77,0,0,null,{"$f":"IF(E13=0,\"Variabel pris\",IFERROR(((HLOOKUP(E13,'Variable priser'!$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$203)),\"Fejl\"))","v":1501.8452498090144},{"$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$203)),\"Fejl\"))","v":1501.8452498090144},7709.472282352941,7709.472282352941,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 8","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},77,77,77,0,0,null,{"$f":"IF(E14=0,\"Variabel pris\",IFERROR(((HLOOKUP(E14,'Variable priser'!$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$203)),\"Fejl\"))","v":1501.8452498090144},{"$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$203)),\"Fejl\"))","v":1501.8452498090144},7709.472282352941,7709.472282352941,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 9","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},77,77,77,0,0,null,{"$f":"IF(E15=0,\"Variabel pris\",IFERROR(((HLOOKUP(E15,'Variable priser'!$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$203)),\"Fejl\"))","v":1501.8452498090144},7709.472282352941,7709.472282352941,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 10","m³/h ",15,77,77,77,0,0,null,{"$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$203)),\"Fejl\"))","v":1501.8452498090144},{"$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$203)),\"Fejl\"))","v":1501.8452498090144},7709.472282352941,7709.472282352941,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 11","m³/h ",15,77,77,77,0,0,null,{"$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$203)),\"Fejl\"))","v":1501.8452498090144},{"$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$203)),\"Fejl\"))","v":1501.8452498090144},{"$f":"IF(ISBLANK(E17),\"\",IF(E17=0,\"\",IF(ISNUMBER(E17),((J17*E17)/C17)*N17,\"\")))","v":7709.472282352941},{"$f":"IF(ISBLANK(F17),\"\",IF(F17=0,\"\",IF(ISNUMBER(F17),((K17*F17)/C17)*N17,\"\")))","v":7709.472282352941},1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 12","m³/h ",15,77,77,77,0,0,null,{"$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$203)),\"Fejl\"))","v":1501.8452498090144},{"$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$203)),\"Fejl\"))","v":1501.8452498090144},7709.472282352941,7709.472282352941,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 13","m³/h ",15,77,77,77,0,0,null,{"$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$203)),\"Fejl\"))","v":1501.8452498090144},{"$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$203)),\"Fejl\"))","v":1501.8452498090144},7709.472282352941,7709.472282352941,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 14","m³/h ",15,77,77,77,0,0,null,{"$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$203)),\"Fejl\"))","v":1501.8452498090144},{"$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$203)),\"Fejl\"))","v":1501.8452498090144},7709.472282352941,7709.472282352941,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 15","m³/h ",15,95,95,95,0,0,null,{"$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$203)),\"Fejl\"))","v":1367.6047801857585},{"$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$203)),\"Fejl\"))","v":1367.6047801857585},8661.4969411764705,8661.4969411764705,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 16","m³/h ",15,95,95,95,0,0,null,{"$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$203)),\"Fejl\"))","v":1367.6047801857585},{"$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$203)),\"Fejl\"))","v":1367.6047801857585},8661.4969411764705,8661.4969411764705,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 17","m³/h ",15,95,95,95,0,0,null,{"$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$203)),\"Fejl\"))","v":1367.6047801857585},{"$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$203)),\"Fejl\"))","v":1367.6047801857585},8661.4969411764705,8661.4969411764705,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 18","m³/h ",15,95,95,95,0,0,null,{"$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$203)),\"Fejl\"))","v":1367.6047801857585},{"$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$203)),\"Fejl\"))","v":1367.6047801857585},8661.4969411764705,8661.4969411764705,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 19","m³/h ",15,95,95,95,0,0,null,{"$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$203)),\"Fejl\"))","v":1367.6047801857585},{"$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$203)),\"Fejl\"))","v":1367.6047801857585},8661.4969411764705,8661.4969411764705,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 20","m³/h ",15,95,95,95,0,0,null,{"$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$203)),\"Fejl\"))","v":1367.6047801857585},{"$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$203)),\"Fejl\"))","v":1367.6047801857585},8661.4969411764705,8661.4969411764705,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 21","m³/h ",15,95,95,95,0,0,null,{"$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$203)),\"Fejl\"))","v":1367.6047801857585},{"$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$203)),\"Fejl\"))","v":1367.6047801857585},8661.4969411764705,8661.4969411764705,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 22","m³/h ",15,24,24,24,0,0,null,{"$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$203)),\"Fejl\"))","v":2859.7739999999999},{"$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$203)),\"Fejl\"))","v":2859.7739999999999},4575.6383999999998,4575.6383999999998,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 23","m³/h ",15,24,24,24,0,0,null,{"$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$203)),\"Fejl\"))","v":2859.7739999999999},{"$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$203)),\"Fejl\"))","v":2859.7739999999999},4575.6383999999998,4575.6383999999998,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 24","m³/h ",15,8,8,8,0,0,null,{"$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$203)),\"Fejl\"))","v":4414.7303999999995},{"$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$203)),\"Fejl\"))","v":4414.7303999999995},2354.5228799999995,2354.5228799999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 25","m³/h ",15,8,8,8,0,0,null,{"$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$203)),\"Fejl\"))","v":4414.7303999999995},{"$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$203)),\"Fejl\"))","v":4414.7303999999995},2354.5228799999995,2354.5228799999995,1,1]
["Hegn","stk.",{"$f":"Genanskaffelsespriser!E11","v":15},9,9,9,0,0,null,{"$f":"Genanskaffelsespriser!$D11","v":85428},{"$f":"J32","v":85428},51256.800000000003,51256.800000000003,1,1]
["Elanlæg","boring",{"$f":"Genanskaffelsespriser!E12","v":20},25,25,25,0,0,null,{"$f":"Genanskaffelsespriser!$D12","v":108657},{"$f":"J33","v":108657},135821.25,135821.25,1,1]
["SRO anlæg","boring",{"$f":"Genanskaffelsespriser!E13","v":10},25,25,25,0,0,null,{"$f":"Genanskaffelsespriser!$D13","v":29256},29256,73140,73140,1,1]
["Råvandsledninger - Land"]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E15","v":75},346,346.1,346.24,2.8901734104052815E-4,4.0450736781273141E-4,null,{"$f":"Genanskaffelsespriser!$D15","v":354},{"$f":"J36","v":354},1633.5920000000001,1634.2528,1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E16","v":75},3693,3693.04,3693.04,1.0831302464111459E-5,0,null,{"$f":"Genanskaffelsespriser!$D16","v":1018},{"$f":"J37","v":1018},50126.86293333333,50126.86293333333,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E17","v":75},4294,4293.84,4293.84,-3.7261294829961451E-5,0,null,{"$f":"Genanskaffelsespriser!$D17","v":2335},2335,133681.552,133681.552,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$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",{"$f":"Genanskaffelsespriser!E20","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D20","v":958},{"$f":"J41","v":958},0,0,1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E21","v":75},661,661.07,661.08,1.0590015128600609E-4,1.5126991090188488E-5,null,{"$f":"Genanskaffelsespriser!$D21","v":1684},{"$f":"J42","v":1684},14843.225066666668,14843.4496,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E22","v":75},385,384.85,384.85,-3.8961038961033058E-4,0,null,{"$f":"Genanskaffelsespriser!$D22","v":3153},3153,16179.094000000001,16179.094000000001,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$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",{"$f":"Genanskaffelsespriser!E25","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D25","v":1495},{"$f":"J46","v":1495},"","",1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E26","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D26","v":2192},{"$f":"J47","v":2192},"","",1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E27","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D27","v":3773},3773,"","",1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E28","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D28","v":6732},6732,"","",1,1]
["Vandværk 1"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},null,null,null,"","",null,{"$f":"IF(E51=0,\"Variabel pris\",IFERROR((HLOOKUP(E51,'Variable priser'!$C$6:$H$16,2)+(E51-HLOOKUP(E51,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E51,'Variable priser'!$C$6:$H$16,3))/E51*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F51=0,\"Variabel pris\",IFERROR((HLOOKUP(F51,'Variable priser'!$C$6:$H$16,2)+(F51-HLOOKUP(F51,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F51,'Variable priser'!$C$6:$H$16,3))/F51*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E51),\"\",IF(E51=0,\"\",IF(ISNUMBER(E51),((J51*E51)/C51)*N51,\"\")))","v":""},{"$f":"IF(ISBLANK(F51),\"\",IF(F51=0,\"\",IF(ISNUMBER(F51),((K51*F51)/C51)*N51,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},null,null,null,"","",null,{"$f":"IF(E52=0,\"Variabel pris\",IFERROR((HLOOKUP(E52,'Variable priser'!$C$6:$H$16,2)+(E52-HLOOKUP(E52,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E52,'Variable priser'!$C$6:$H$16,3))/E52*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F52=0,\"Variabel pris\",IFERROR((HLOOKUP(F52,'Variable priser'!$C$6:$H$16,2)+(F52-HLOOKUP(F52,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F52,'Variable priser'!$C$6:$H$16,3))/F52*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E52),\"\",IF(E52=0,\"\",IF(ISNUMBER(E52),((J52*E52)/C52)*N52,\"\")))","v":""},{"$f":"IF(ISBLANK(F52),\"\",IF(F52=0,\"\",IF(ISNUMBER(F52),((K52*F52)/C52)*N52,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},null,null,null,"","",null,{"$f":"IF(E53=0,\"Variabel pris\",IFERROR((HLOOKUP(E53,'Variable priser'!$C$6:$H$16,4)+(E53-HLOOKUP(E53,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E53,'Variable priser'!$C$6:$H$16,5))/E53*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F53=0,\"Variabel pris\",IFERROR((HLOOKUP(F53,'Variable priser'!$C$6:$H$16,4)+(F53-HLOOKUP(F53,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F53,'Variable priser'!$C$6:$H$16,5))/F53*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},null,null,null,"","",null,{"$f":"IF(E54=0,\"Variabel pris\",IFERROR((HLOOKUP(E54,'Variable priser'!$C$6:$H$16,4)+(E54-HLOOKUP(E54,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E54,'Variable priser'!$C$6:$H$16,5))/E54*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F54=0,\"Variabel pris\",IFERROR((HLOOKUP(F54,'Variable priser'!$C$6:$H$16,4)+(F54-HLOOKUP(F54,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F54,'Variable priser'!$C$6:$H$16,5))/F54*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},null,null,null,"","",null,{"$f":"IF(E55=0,\"Variabel pris\",IFERROR((HLOOKUP(E55,'Variable priser'!$C$6:$H$16,6)+(E55-HLOOKUP(E55,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E55,'Variable priser'!$C$6:$H$16,7))/E55*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F55=0,\"Variabel pris\",IFERROR((HLOOKUP(F55,'Variable priser'!$C$6:$H$16,6)+(F55-HLOOKUP(F55,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F55,'Variable priser'!$C$6:$H$16,7))/F55*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},null,null,null,"","",null,{"$f":"IF(E56=0,\"Variabel pris\",IFERROR((HLOOKUP(E56,'Variable priser'!$C$6:$H$16,6)+(E56-HLOOKUP(E56,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E56,'Variable priser'!$C$6:$H$16,7))/E56*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F56=0,\"Variabel pris\",IFERROR((HLOOKUP(F56,'Variable priser'!$C$6:$H$16,6)+(F56-HLOOKUP(F56,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F56,'Variable priser'!$C$6:$H$16,7))/F56*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},null,null,null,"","",null,{"$f":"IF(E57=0,\"Variabel pris\",IFERROR((HLOOKUP(E57,'Variable priser'!$C$6:$H$18,12)+(E57-HLOOKUP(E57,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E57,'Variable priser'!$C$6:$H$18,13))/E57*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F57=0,\"Variabel pris\",IFERROR((HLOOKUP(F57,'Variable priser'!$C$6:$H$18,12)+(F57-HLOOKUP(F57,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F57,'Variable priser'!$C$6:$H$18,13))/F57*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},null,null,null,"","",null,{"$f":"IF(E58=0,\"Variabel pris\",IFERROR((HLOOKUP(E58,'Variable priser'!$C$6:$H$18,12)+(E58-HLOOKUP(E58,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E58,'Variable priser'!$C$6:$H$18,13))/E58*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F58=0,\"Variabel pris\",IFERROR((HLOOKUP(F58,'Variable priser'!$C$6:$H$18,12)+(F58-HLOOKUP(F58,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F58,'Variable priser'!$C$6:$H$18,13))/F58*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},null,null,null,"","",null,{"$f":"IF(E59=0,\"Variabel pris\",IFERROR((HLOOKUP(E59,'Variable priser'!$C$6:$H$16,8)+(E59-HLOOKUP(E59,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E59,'Variable priser'!$C$6:$H$16,9))/E59*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F59=0,\"Variabel pris\",IFERROR((HLOOKUP(F59,'Variable priser'!$C$6:$H$16,8)+(F59-HLOOKUP(F59,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F59,'Variable priser'!$C$6:$H$16,9))/F59*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},900,900,900,0,0,null,{"$f":"IF(E60=0,\"Variabel pris\",IFERROR((HLOOKUP(E60,'Variable priser'!$C$6:$H$16,10)+(E60-HLOOKUP(E60,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E60,'Variable priser'!$C$6:$H$16,11))/E60*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":477.24120888888882},{"$f":"IF(F60=0,\"Variabel pris\",IFERROR((HLOOKUP(F60,'Variable priser'!$C$6:$H$16,10)+(F60-HLOOKUP(F60,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F60,'Variable priser'!$C$6:$H$16,11))/F60*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":477.24120888888882},17180.683519999999,17180.683519999999,1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},null,null,null,"","",null,{"$f":"IF(E61=0,\"Variabel pris\",IFERROR((HLOOKUP(E61,'Variable priser'!$C$20:$G$24,3)+(E61-HLOOKUP(E61,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E61,'Variable priser'!$C$20:$G$24,4))/E61*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F61=0,\"Variabel pris\",IFERROR((HLOOKUP(F61,'Variable priser'!$C$20:$G$24,3)+(F61-HLOOKUP(F61,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F61,'Variable priser'!$C$20:$G$24,4))/F61*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},null,null,null,"","",null,{"$f":"IF(E62=0,\"Variabel pris\",IFERROR((HLOOKUP(E62,'Variable priser'!$C$20:$G$25,5)+(E62-HLOOKUP(E62,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E62,'Variable priser'!$C$20:$G$25,6))/E62*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F62=0,\"Variabel pris\",IFERROR((HLOOKUP(F62,'Variable priser'!$C$20:$G$25,5)+(F62-HLOOKUP(F62,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F62,'Variable priser'!$C$20:$G$25,6))/F62*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},null,null,null,"","",null,{"$f":"IF(E63=0,\"Variabel pris\",IFERROR((HLOOKUP(E63,'Variable priser'!$C$28:$G$38,9)+(E63-HLOOKUP(E63,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E63,'Variable priser'!$C$28:$G$38,10))/E63*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F63=0,\"Variabel pris\",IFERROR((HLOOKUP(F63,'Variable priser'!$C$28:$G$38,9)+(F63-HLOOKUP(F63,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F63,'Variable priser'!$C$28:$G$38,10))/F63*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},null,null,null,"","",null,{"$f":"IF(E64=0,\"Variabel pris\",IFERROR((HLOOKUP(E64,'Variable priser'!$C$28:$G$38,9)+(E64-HLOOKUP(E64,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E64,'Variable priser'!$C$28:$G$38,10))/E64*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F64=0,\"Variabel pris\",IFERROR((HLOOKUP(F64,'Variable priser'!$C$28:$G$38,9)+(F64-HLOOKUP(F64,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F64,'Variable priser'!$C$28:$G$38,10))/F64*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},null,null,null,"","",null,{"$f":"IF(E65=0,\"Variabel pris\",IFERROR((HLOOKUP(E65,'Variable priser'!$C$28:$G$38,6)+(E65-HLOOKUP(E65,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E65,'Variable priser'!$C$28:$G$38,7))/E65*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F65=0,\"Variabel pris\",IFERROR((HLOOKUP(F65,'Variable priser'!$C$28:$G$38,6)+(F65-HLOOKUP(F65,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F65,'Variable priser'!$C$28:$G$38,7))/F65*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},null,null,null,"","",null,{"$f":"IF(E66=0,\"Variabel pris\",IFERROR((HLOOKUP(E66,'Variable priser'!$C$28:$G$38,6)+(E66-HLOOKUP(E66,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E66,'Variable priser'!$C$28:$G$38,7))/E66*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F66=0,\"Variabel pris\",IFERROR((HLOOKUP(F66,'Variable priser'!$C$28:$G$38,6)+(F66-HLOOKUP(F66,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F66,'Variable priser'!$C$28:$G$38,7))/F66*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},null,null,null,"","",null,{"$f":"IF(E67=0,\"Variabel pris\",IFERROR((HLOOKUP(E67,'Variable priser'!$C$40:$H$42,2)+(E67-HLOOKUP(E67,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E67,'Variable priser'!$C$40:$H$42,3))/E67*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F67=0,\"Variabel pris\",IFERROR((HLOOKUP(F67,'Variable priser'!$C$40:$H$42,2)+(F67-HLOOKUP(F67,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F67,'Variable priser'!$C$40:$H$42,3))/F67*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},900,800,800,-0.1111111111111111,0,"4 linjer a' 200 m3/h",{"$f":"IF(E68=0,\"Variabel pris\",IFERROR((HLOOKUP(E68,'Variable priser'!$C$44:$H$46,2)+(E68-HLOOKUP(E68,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E68,'Variable priser'!$C$44:$H$46,3))/E68*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":12199.203450000003},{"$f":"IF(F68=0,\"Variabel pris\",IFERROR((HLOOKUP(F68,'Variable priser'!$C$44:$H$46,2)+(F68-HLOOKUP(F68,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F68,'Variable priser'!$C$44:$H$46,3))/F68*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":12199.203450000003},390374.51040000009,390374.51040000009,1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},4000,4000,4000,{"$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},0,"2 stk a' 2.000 m3",{"$f":"IF(E69=0,\"Variabel pris\",IFERROR((HLOOKUP(E69,'Variable priser'!$C$48:$H$50,2)+(E69-HLOOKUP(E69,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E69,'Variable priser'!$C$48:$H$50,3))/E69*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2285.2337400000001},{"$f":"IF(F69=0,\"Variabel pris\",IFERROR((HLOOKUP(F69,'Variable priser'!$C$48:$H$50,2)+(F69-HLOOKUP(F69,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F69,'Variable priser'!$C$48:$H$50,3))/F69*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2285.2337400000001},182818.69920000003,182818.69920000003,1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},null,null,null,"","",null,{"$f":"IF(E70=0,\"Variabel pris\",IFERROR((HLOOKUP(E70,'Variable priser'!$C$52:$H$54,2)+(E70-HLOOKUP(E70,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E70,'Variable priser'!$C$52:$H$54,3))/E70*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F70=0,\"Variabel pris\",IFERROR((HLOOKUP(F70,'Variable priser'!$C$52:$H$54,2)+(F70-HLOOKUP(F70,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F70,'Variable priser'!$C$52:$H$54,3))/F70*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},800,1667,1667,1.08375,0," pumpernes mærkeplade max ydelse",{"$f":"IF(E71=0,\"Variabel pris\",IFERROR((HLOOKUP(E71,'Variable priser'!$C$71:$H$73,2)+(E71-HLOOKUP(E71,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E71,'Variable priser'!$C$71:$H$73,3))/E71*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":872.95853829234147},{"$f":"IF(F71=0,\"Variabel pris\",IFERROR((HLOOKUP(F71,'Variable priser'!$C$71:$H$73,2)+(F71-HLOOKUP(F71,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F71,'Variable priser'!$C$71:$H$73,3))/F71*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":872.95853829234147},58208.87533333333,58208.87533333333,1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},135,127.5,127.5,-5.5555555555555552E-2,0,"udskift ag gammel VLT til mindre ny med mindre effekt",{"$f":"IF(E72=0,\"Variabel pris\",IFERROR((HLOOKUP(E72,'Variable priser'!$C$76:$J$78,2)+(E72-HLOOKUP(E72,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E72,'Variable priser'!$C$76:$J$78,3))/E72*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2284.2625882352995},{"$f":"IF(F72=0,\"Variabel pris\",IFERROR((HLOOKUP(F72,'Variable priser'!$C$76:$J$78,2)+(F72-HLOOKUP(F72,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F72,'Variable priser'!$C$76:$J$78,3))/F72*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2284.2625882352995},11649.739200000027,11649.739200000027,1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},null,null,null,"","",null,{"$f":"IF(E73=0,\"Variabel pris\",IFERROR((HLOOKUP(E73,'Variable priser'!$C$81:$J$83,2)+(E73-HLOOKUP(E73,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E73,'Variable priser'!$C$81:$J$83,3))/E73*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F73=0,\"Variabel pris\",IFERROR((HLOOKUP(F73,'Variable priser'!$C$81:$J$83,2)+(F73-HLOOKUP(F73,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F73,'Variable priser'!$C$81:$J$83,3))/F73*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},null,null,null,"","",null,{"$f":"IF(E74=0,\"Variabel pris\",IFERROR((HLOOKUP(E74,'Variable priser'!$C$59:$H$61,2)+(E74-HLOOKUP(E74,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E74,'Variable priser'!$C$59:$H$61,3))/E74*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F74=0,\"Variabel pris\",IFERROR((HLOOKUP(F74,'Variable priser'!$C$59:$H$61,2)+(F74-HLOOKUP(F74,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F74,'Variable priser'!$C$59:$H$61,3))/F74*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},null,600,600,"Ny data",0,"genetableret i 2022 ellers har alt skyllevandet blevet ledt til kloak systemet,  2x300 m3 anlæg",{"$f":"IF(E75=0,\"Variabel pris\",IFERROR((HLOOKUP(E75,'Variable priser'!$C$59:$H$64,5)+(E75-HLOOKUP(E75,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E75,'Variable priser'!$C$59:$H$64,6))/E75*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1712.2327552000002},{"$f":"IF(F75=0,\"Variabel pris\",IFERROR((HLOOKUP(F75,'Variable priser'!$C$59:$H$64,5)+(F75-HLOOKUP(F75,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F75,'Variable priser'!$C$59:$H$64,6))/F75*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1712.2327552000002},20546.793062400004,20546.793062400004,1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},null,null,null,"","",null,{"$f":"IF(E76=0,\"Variabel pris\",IFERROR((HLOOKUP(E76,'Variable priser'!$C$59:$H$67,8)+(E76-HLOOKUP(E76,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E76,'Variable priser'!$C$59:$H$67,9))/E76*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F76=0,\"Variabel pris\",IFERROR((HLOOKUP(F76,'Variable priser'!$C$59:$H$67,8)+(F76-HLOOKUP(F76,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F76,'Variable priser'!$C$59:$H$67,9))/F76*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},null,null,null,"","",null,{"$f":"IF(E77=0,\"Variabel pris\",IFERROR((HLOOKUP(E77,'Variable priser'!$C$108:$E$110,2)+(E77-HLOOKUP(E77,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E77,'Variable priser'!$C$108:$E$110,3))/E77*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F77=0,\"Variabel pris\",IFERROR((HLOOKUP(F77,'Variable priser'!$C$108:$E$110,2)+(F77-HLOOKUP(F77,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F77,'Variable priser'!$C$108:$E$110,3))/F77*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},null,null,null,"","",null,{"$f":"IF(E78=0,\"Variabel pris\",IFERROR((HLOOKUP(E78,'Variable priser'!$C$108:$E$110,2)+(E78-HLOOKUP(E78,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E78,'Variable priser'!$C$108:$E$110,3))/E78*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F78=0,\"Variabel pris\",IFERROR((HLOOKUP(F78,'Variable priser'!$C$108:$E$110,2)+(F78-HLOOKUP(F78,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F78,'Variable priser'!$C$108:$E$110,3))/F78*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},250,270,270,0.08,0,"anlægget er på 300 kVA,  kW er faktor 0,9",{"$f":"IF(E79=0,\"Variabel pris\",IFERROR((HLOOKUP(E79,'Variable priser'!$C$86:$H$88,2)+(E79-HLOOKUP(E79,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E79,'Variable priser'!$C$86:$H$88,3))/E79*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4641.9520000000002},{"$f":"IF(F79=0,\"Variabel pris\",IFERROR((HLOOKUP(F79,'Variable priser'!$C$86:$H$88,2)+(F79-HLOOKUP(F79,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F79,'Variable priser'!$C$86:$H$88,3))/F79*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4641.9520000000002},50133.081600000005,50133.081600000005,1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},1600,1667,1667,4.1875000000000002E-2,0,null,{"$f":"IF(E80=0,\"Variabel pris\",IFERROR((HLOOKUP(E80,'Variable priser'!$C$91:$J$95,4)+(E80-HLOOKUP(E80,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E80,'Variable priser'!$C$91:$J$95,5))/E80*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1497.4915919316136},{"$f":"IF(F80=0,\"Variabel pris\",IFERROR((HLOOKUP(F80,'Variable priser'!$C$91:$J$95,4)+(F80-HLOOKUP(F80,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F80,'Variable priser'!$C$91:$J$95,5))/F80*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1497.4915919316136},99852.739349999989,99852.739349999989,1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},null,1667,1667,"Ny data",0,null,{"$f":"IF(E81=0,\"Variabel pris\",IFERROR((HLOOKUP(E81,'Variable priser'!$C$91:$J$98,7)+(E81-HLOOKUP(E81,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E81,'Variable priser'!$C$91:$J$98,8))/E81*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":480.93389082183569},{"$f":"IF(F81=0,\"Variabel pris\",IFERROR((HLOOKUP(F81,'Variable priser'!$C$91:$J$98,7)+(F81-HLOOKUP(F81,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F81,'Variable priser'!$C$91:$J$98,8))/F81*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":480.93389082183569},80171.679600000003,80171.679600000003,1,1]
["Vandværk 2"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},null,null,null,"",{"$f":"IF($E83=\"\",IF($F83>0,\"Ny data\",IF($F83=\"\",\"\",0)),IF($E83=0,IF($F83=0,0,\"Ny data\"),($F83-$E83)/$E83))","v":""},null,{"$f":"IF(E83=0,\"Variabel pris\",IFERROR((HLOOKUP(E83,'Variable priser'!$C$6:$H$16,2)+(E83-HLOOKUP(E83,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E83,'Variable priser'!$C$6:$H$16,3))/E83*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F83=0,\"Variabel pris\",IFERROR((HLOOKUP(F83,'Variable priser'!$C$6:$H$16,2)+(F83-HLOOKUP(F83,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F83,'Variable priser'!$C$6:$H$16,3))/F83*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E83),\"\",IF(E83=0,\"\",IF(ISNUMBER(E83),((J83*E83)/C83)*N83,\"\")))","v":""},{"$f":"IF(ISBLANK(F83),\"\",IF(F83=0,\"\",IF(ISNUMBER(F83),((K83*F83)/C83)*N83,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},null,null,null,"","",null,{"$f":"IF(E84=0,\"Variabel pris\",IFERROR((HLOOKUP(E84,'Variable priser'!$C$6:$H$16,2)+(E84-HLOOKUP(E84,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E84,'Variable priser'!$C$6:$H$16,3))/E84*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F84=0,\"Variabel pris\",IFERROR((HLOOKUP(F84,'Variable priser'!$C$6:$H$16,2)+(F84-HLOOKUP(F84,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F84,'Variable priser'!$C$6:$H$16,3))/F84*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E84),\"\",IF(E84=0,\"\",IF(ISNUMBER(E84),((J84*E84)/C84)*N84,\"\")))","v":""},{"$f":"IF(ISBLANK(F84),\"\",IF(F84=0,\"\",IF(ISNUMBER(F84),((K84*F84)/C84)*N84,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},null,null,null,"","",null,{"$f":"IF(E85=0,\"Variabel pris\",IFERROR((HLOOKUP(E85,'Variable priser'!$C$6:$H$16,4)+(E85-HLOOKUP(E85,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E85,'Variable priser'!$C$6:$H$16,5))/E85*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F85=0,\"Variabel pris\",IFERROR((HLOOKUP(F85,'Variable priser'!$C$6:$H$16,4)+(F85-HLOOKUP(F85,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F85,'Variable priser'!$C$6:$H$16,5))/F85*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},null,null,null,"","",null,{"$f":"IF(E86=0,\"Variabel pris\",IFERROR((HLOOKUP(E86,'Variable priser'!$C$6:$H$16,4)+(E86-HLOOKUP(E86,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E86,'Variable priser'!$C$6:$H$16,5))/E86*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F86=0,\"Variabel pris\",IFERROR((HLOOKUP(F86,'Variable priser'!$C$6:$H$16,4)+(F86-HLOOKUP(F86,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F86,'Variable priser'!$C$6:$H$16,5))/F86*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},null,null,null,"","",null,{"$f":"IF(E87=0,\"Variabel pris\",IFERROR((HLOOKUP(E87,'Variable priser'!$C$6:$H$16,6)+(E87-HLOOKUP(E87,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E87,'Variable priser'!$C$6:$H$16,7))/E87*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F87=0,\"Variabel pris\",IFERROR((HLOOKUP(F87,'Variable priser'!$C$6:$H$16,6)+(F87-HLOOKUP(F87,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F87,'Variable priser'!$C$6:$H$16,7))/F87*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},null,null,null,"","",null,{"$f":"IF(E88=0,\"Variabel pris\",IFERROR((HLOOKUP(E88,'Variable priser'!$C$6:$H$16,6)+(E88-HLOOKUP(E88,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E88,'Variable priser'!$C$6:$H$16,7))/E88*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F88=0,\"Variabel pris\",IFERROR((HLOOKUP(F88,'Variable priser'!$C$6:$H$16,6)+(F88-HLOOKUP(F88,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F88,'Variable priser'!$C$6:$H$16,7))/F88*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},null,null,null,"","",null,{"$f":"IF(E89=0,\"Variabel pris\",IFERROR((HLOOKUP(E89,'Variable priser'!$C$6:$H$18,12)+(E89-HLOOKUP(E89,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E89,'Variable priser'!$C$6:$H$18,13))/E89*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F89=0,\"Variabel pris\",IFERROR((HLOOKUP(F89,'Variable priser'!$C$6:$H$18,12)+(F89-HLOOKUP(F89,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F89,'Variable priser'!$C$6:$H$18,13))/F89*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},null,null,null,"","",null,{"$f":"IF(E90=0,\"Variabel pris\",IFERROR((HLOOKUP(E90,'Variable priser'!$C$6:$H$18,12)+(E90-HLOOKUP(E90,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E90,'Variable priser'!$C$6:$H$18,13))/E90*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F90=0,\"Variabel pris\",IFERROR((HLOOKUP(F90,'Variable priser'!$C$6:$H$18,12)+(F90-HLOOKUP(F90,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F90,'Variable priser'!$C$6:$H$18,13))/F90*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},null,null,null,"","",null,{"$f":"IF(E91=0,\"Variabel pris\",IFERROR((HLOOKUP(E91,'Variable priser'!$C$6:$H$16,8)+(E91-HLOOKUP(E91,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E91,'Variable priser'!$C$6:$H$16,9))/E91*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F91=0,\"Variabel pris\",IFERROR((HLOOKUP(F91,'Variable priser'!$C$6:$H$16,8)+(F91-HLOOKUP(F91,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F91,'Variable priser'!$C$6:$H$16,9))/F91*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},750,10,10,-0.98666666666666669,0,"Tidligere kalkulation har været forkert",{"$f":"IF(E92=0,\"Variabel pris\",IFERROR((HLOOKUP(E92,'Variable priser'!$C$6:$H$16,10)+(E92-HLOOKUP(E92,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E92,'Variable priser'!$C$6:$H$16,11))/E92*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1171.4102399999999},{"$f":"IF(F92=0,\"Variabel pris\",IFERROR((HLOOKUP(F92,'Variable priser'!$C$6:$H$16,10)+(F92-HLOOKUP(F92,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F92,'Variable priser'!$C$6:$H$16,11))/F92*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1171.4102399999999},468.56409600000001,468.56409600000001,1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},null,null,null,"","",null,{"$f":"IF(E93=0,\"Variabel pris\",IFERROR((HLOOKUP(E93,'Variable priser'!$C$20:$G$24,3)+(E93-HLOOKUP(E93,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E93,'Variable priser'!$C$20:$G$24,4))/E93*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F93=0,\"Variabel pris\",IFERROR((HLOOKUP(F93,'Variable priser'!$C$20:$G$24,3)+(F93-HLOOKUP(F93,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F93,'Variable priser'!$C$20:$G$24,4))/F93*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},null,null,null,"","",null,{"$f":"IF(E94=0,\"Variabel pris\",IFERROR((HLOOKUP(E94,'Variable priser'!$C$20:$G$25,5)+(E94-HLOOKUP(E94,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E94,'Variable priser'!$C$20:$G$25,6))/E94*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F94=0,\"Variabel pris\",IFERROR((HLOOKUP(F94,'Variable priser'!$C$20:$G$25,5)+(F94-HLOOKUP(F94,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F94,'Variable priser'!$C$20:$G$25,6))/F94*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},1125,1125,1125,0,0,null,{"$f":"IF(E95=0,\"Variabel pris\",IFERROR((HLOOKUP(E95,'Variable priser'!$C$28:$G$38,9)+(E95-HLOOKUP(E95,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E95,'Variable priser'!$C$28:$G$38,10))/E95*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4288.2971502933333},{"$f":"IF(F95=0,\"Variabel pris\",IFERROR((HLOOKUP(F95,'Variable priser'!$C$28:$G$38,9)+(F95-HLOOKUP(F95,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F95,'Variable priser'!$C$28:$G$38,10))/F95*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4288.2971502933333},96486.685881600002,96486.685881600002,1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},1125,1125,1125,0,0,null,{"$f":"IF(E96=0,\"Variabel pris\",IFERROR((HLOOKUP(E96,'Variable priser'!$C$28:$G$38,9)+(E96-HLOOKUP(E96,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E96,'Variable priser'!$C$28:$G$38,10))/E96*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6432.4457254399995},{"$f":"IF(F96=0,\"Variabel pris\",IFERROR((HLOOKUP(F96,'Variable priser'!$C$28:$G$38,9)+(F96-HLOOKUP(F96,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F96,'Variable priser'!$C$28:$G$38,10))/F96*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6432.4457254399995},289460.05764479999,289460.05764479999,1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},null,null,null,"","",null,{"$f":"IF(E97=0,\"Variabel pris\",IFERROR((HLOOKUP(E97,'Variable priser'!$C$28:$G$38,6)+(E97-HLOOKUP(E97,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E97,'Variable priser'!$C$28:$G$38,7))/E97*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F97=0,\"Variabel pris\",IFERROR((HLOOKUP(F97,'Variable priser'!$C$28:$G$38,6)+(F97-HLOOKUP(F97,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F97,'Variable priser'!$C$28:$G$38,7))/F97*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},null,null,null,"","",null,{"$f":"IF(E98=0,\"Variabel pris\",IFERROR((HLOOKUP(E98,'Variable priser'!$C$28:$G$38,6)+(E98-HLOOKUP(E98,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E98,'Variable priser'!$C$28:$G$38,7))/E98*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F98=0,\"Variabel pris\",IFERROR((HLOOKUP(F98,'Variable priser'!$C$28:$G$38,6)+(F98-HLOOKUP(F98,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F98,'Variable priser'!$C$28:$G$38,7))/F98*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},null,null,null,"","",null,{"$f":"IF(E99=0,\"Variabel pris\",IFERROR((HLOOKUP(E99,'Variable priser'!$C$40:$H$42,2)+(E99-HLOOKUP(E99,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E99,'Variable priser'!$C$40:$H$42,3))/E99*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F99=0,\"Variabel pris\",IFERROR((HLOOKUP(F99,'Variable priser'!$C$40:$H$42,2)+(F99-HLOOKUP(F99,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F99,'Variable priser'!$C$40:$H$42,3))/F99*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},null,null,null,"","",null,{"$f":"IF(E100=0,\"Variabel pris\",IFERROR((HLOOKUP(E100,'Variable priser'!$C$44:$H$46,2)+(E100-HLOOKUP(E100,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E100,'Variable priser'!$C$44:$H$46,3))/E100*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F100=0,\"Variabel pris\",IFERROR((HLOOKUP(F100,'Variable priser'!$C$44:$H$46,2)+(F100-HLOOKUP(F100,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F100,'Variable priser'!$C$44:$H$46,3))/F100*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},3000,3000,3000,0,0,null,{"$f":"IF(E101=0,\"Variabel pris\",IFERROR((HLOOKUP(E101,'Variable priser'!$C$48:$H$50,2)+(E101-HLOOKUP(E101,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E101,'Variable priser'!$C$48:$H$50,3))/E101*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2500},{"$f":"IF(F101=0,\"Variabel pris\",IFERROR((HLOOKUP(F101,'Variable priser'!$C$48:$H$50,2)+(F101-HLOOKUP(F101,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F101,'Variable priser'!$C$48:$H$50,3))/F101*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2500},150000,150000,1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},null,null,null,"","",null,{"$f":"IF(E102=0,\"Variabel pris\",IFERROR((HLOOKUP(E102,'Variable priser'!$C$52:$H$54,2)+(E102-HLOOKUP(E102,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E102,'Variable priser'!$C$52:$H$54,3))/E102*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F102=0,\"Variabel pris\",IFERROR((HLOOKUP(F102,'Variable priser'!$C$52:$H$54,2)+(F102-HLOOKUP(F102,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F102,'Variable priser'!$C$52:$H$54,3))/F102*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},950,2279,2279,1.3989473684210527,0," pumpernes mærkeplade max ydelse",{"$f":"IF(E103=0,\"Variabel pris\",IFERROR((HLOOKUP(E103,'Variable priser'!$C$71:$H$73,2)+(E103-HLOOKUP(E103,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E103,'Variable priser'!$C$71:$H$73,3))/E103*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":862.22364341085267},{"$f":"IF(F103=0,\"Variabel pris\",IFERROR((HLOOKUP(F103,'Variable priser'!$C$71:$H$73,2)+(F103-HLOOKUP(F103,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F103,'Variable priser'!$C$71:$H$73,3))/F103*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":862.22364341085267},78600.30733333333,78600.30733333333,1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},15,53.5,53.5,2.5666666666666669,0,"der har været en misforståelse omkring installeret effekt ",{"$f":"IF(E104=0,\"Variabel pris\",IFERROR((HLOOKUP(E104,'Variable priser'!$C$76:$J$78,2)+(E104-HLOOKUP(E104,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E104,'Variable priser'!$C$76:$J$78,3))/E104*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":3015.8287850467336},{"$f":"IF(F104=0,\"Variabel pris\",IFERROR((HLOOKUP(F104,'Variable priser'!$C$76:$J$78,2)+(F104-HLOOKUP(F104,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F104,'Variable priser'!$C$76:$J$78,3))/F104*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":3015.8287850467336},6453.8736000000099,6453.8736000000099,1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},null,null,null,"","",null,{"$f":"IF(E105=0,\"Variabel pris\",IFERROR((HLOOKUP(E105,'Variable priser'!$C$81:$J$83,2)+(E105-HLOOKUP(E105,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E105,'Variable priser'!$C$81:$J$83,3))/E105*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F105=0,\"Variabel pris\",IFERROR((HLOOKUP(F105,'Variable priser'!$C$81:$J$83,2)+(F105-HLOOKUP(F105,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F105,'Variable priser'!$C$81:$J$83,3))/F105*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},null,null,null,"","",null,{"$f":"IF(E106=0,\"Variabel pris\",IFERROR((HLOOKUP(E106,'Variable priser'!$C$59:$H$61,2)+(E106-HLOOKUP(E106,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E106,'Variable priser'!$C$59:$H$61,3))/E106*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F106=0,\"Variabel pris\",IFERROR((HLOOKUP(F106,'Variable priser'!$C$59:$H$61,2)+(F106-HLOOKUP(F106,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F106,'Variable priser'!$C$59:$H$61,3))/F106*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},900,900,900,0,0,null,{"$f":"IF(E107=0,\"Variabel pris\",IFERROR((HLOOKUP(E107,'Variable priser'!$C$59:$H$64,5)+(E107-HLOOKUP(E107,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E107,'Variable priser'!$C$59:$H$64,6))/E107*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1613.8285738666666},{"$f":"IF(F107=0,\"Variabel pris\",IFERROR((HLOOKUP(F107,'Variable priser'!$C$59:$H$64,5)+(F107-HLOOKUP(F107,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F107,'Variable priser'!$C$59:$H$64,6))/F107*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1613.8285738666666},29048.9143296,29048.9143296,1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},null,null,null,"","",null,{"$f":"IF(E108=0,\"Variabel pris\",IFERROR((HLOOKUP(E108,'Variable priser'!$C$59:$H$67,8)+(E108-HLOOKUP(E108,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E108,'Variable priser'!$C$59:$H$67,9))/E108*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F108=0,\"Variabel pris\",IFERROR((HLOOKUP(F108,'Variable priser'!$C$59:$H$67,8)+(F108-HLOOKUP(F108,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F108,'Variable priser'!$C$59:$H$67,9))/F108*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},null,null,null,"","",null,{"$f":"IF(E109=0,\"Variabel pris\",IFERROR((HLOOKUP(E109,'Variable priser'!$C$108:$E$110,2)+(E109-HLOOKUP(E109,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E109,'Variable priser'!$C$108:$E$110,3))/E109*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F109=0,\"Variabel pris\",IFERROR((HLOOKUP(F109,'Variable priser'!$C$108:$E$110,2)+(F109-HLOOKUP(F109,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F109,'Variable priser'!$C$108:$E$110,3))/F109*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},null,null,null,"","",null,{"$f":"IF(E110=0,\"Variabel pris\",IFERROR((HLOOKUP(E110,'Variable priser'!$C$108:$E$110,2)+(E110-HLOOKUP(E110,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E110,'Variable priser'!$C$108:$E$110,3))/E110*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F110=0,\"Variabel pris\",IFERROR((HLOOKUP(F110,'Variable priser'!$C$108:$E$110,2)+(F110-HLOOKUP(F110,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F110,'Variable priser'!$C$108:$E$110,3))/F110*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},250,225,225,-0.1,0,"anlægget er på 250 kVA,  kW er faktor 0,9",{"$f":"IF(E111=0,\"Variabel pris\",IFERROR((HLOOKUP(E111,'Variable priser'!$C$86:$H$88,2)+(E111-HLOOKUP(E111,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E111,'Variable priser'!$C$86:$H$88,3))/E111*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4699.9763999999996},{"$f":"IF(F111=0,\"Variabel pris\",IFERROR((HLOOKUP(F111,'Variable priser'!$C$86:$H$88,2)+(F111-HLOOKUP(F111,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F111,'Variable priser'!$C$86:$H$88,3))/F111*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4699.9763999999996},42299.787599999996,42299.787599999996,1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},null,2279,2279,"Ny data",0,null,{"$f":"IF(E112=0,\"Variabel pris\",IFERROR((HLOOKUP(E112,'Variable priser'!$C$91:$J$95,4)+(E112-HLOOKUP(E112,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E112,'Variable priser'!$C$91:$J$95,5))/E112*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1430.4803197674416},{"$f":"IF(F112=0,\"Variabel pris\",IFERROR((HLOOKUP(F112,'Variable priser'!$C$91:$J$95,4)+(F112-HLOOKUP(F112,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F112,'Variable priser'!$C$91:$J$95,5))/F112*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1430.4803197674416},130402.58594999999,130402.58594999999,1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},null,2279,2279,"Ny data",0,null,{"$f":"IF(E113=0,\"Variabel pris\",IFERROR((HLOOKUP(E113,'Variable priser'!$C$91:$J$98,7)+(E113-HLOOKUP(E113,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E113,'Variable priser'!$C$91:$J$98,8))/E113*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":434.27637209302327},{"$f":"IF(F113=0,\"Variabel pris\",IFERROR((HLOOKUP(F113,'Variable priser'!$C$91:$J$98,7)+(F113-HLOOKUP(F113,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F113,'Variable priser'!$C$91:$J$98,8))/F113*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":434.27637209302327},98971.585200000001,98971.585200000001,1,1]
["Vandværk 3"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},null,null,null,"","",null,{"$f":"IF(E115=0,\"Variabel pris\",IFERROR((HLOOKUP(E115,'Variable priser'!$C$6:$H$16,2)+(E115-HLOOKUP(E115,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E115,'Variable priser'!$C$6:$H$16,3))/E115*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F115=0,\"Variabel pris\",IFERROR((HLOOKUP(F115,'Variable priser'!$C$6:$H$16,2)+(F115-HLOOKUP(F115,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F115,'Variable priser'!$C$6:$H$16,3))/F115*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E115),\"\",IF(E115=0,\"\",IF(ISNUMBER(E115),((J115*E115)/C115)*N115,\"\")))","v":""},{"$f":"IF(ISBLANK(F115),\"\",IF(F115=0,\"\",IF(ISNUMBER(F115),((K115*F115)/C115)*N115,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},null,null,null,"","",null,{"$f":"IF(E116=0,\"Variabel pris\",IFERROR((HLOOKUP(E116,'Variable priser'!$C$6:$H$16,2)+(E116-HLOOKUP(E116,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E116,'Variable priser'!$C$6:$H$16,3))/E116*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F116=0,\"Variabel pris\",IFERROR((HLOOKUP(F116,'Variable priser'!$C$6:$H$16,2)+(F116-HLOOKUP(F116,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F116,'Variable priser'!$C$6:$H$16,3))/F116*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E116),\"\",IF(E116=0,\"\",IF(ISNUMBER(E116),((J116*E116)/C116)*N116,\"\")))","v":""},{"$f":"IF(ISBLANK(F116),\"\",IF(F116=0,\"\",IF(ISNUMBER(F116),((K116*F116)/C116)*N116,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},null,null,null,"","",null,{"$f":"IF(E117=0,\"Variabel pris\",IFERROR((HLOOKUP(E117,'Variable priser'!$C$6:$H$16,4)+(E117-HLOOKUP(E117,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E117,'Variable priser'!$C$6:$H$16,5))/E117*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F117=0,\"Variabel pris\",IFERROR((HLOOKUP(F117,'Variable priser'!$C$6:$H$16,4)+(F117-HLOOKUP(F117,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F117,'Variable priser'!$C$6:$H$16,5))/F117*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},null,null,null,"","",null,{"$f":"IF(E118=0,\"Variabel pris\",IFERROR((HLOOKUP(E118,'Variable priser'!$C$6:$H$16,4)+(E118-HLOOKUP(E118,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E118,'Variable priser'!$C$6:$H$16,5))/E118*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F118=0,\"Variabel pris\",IFERROR((HLOOKUP(F118,'Variable priser'!$C$6:$H$16,4)+(F118-HLOOKUP(F118,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F118,'Variable priser'!$C$6:$H$16,5))/F118*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},null,null,null,"","",null,{"$f":"IF(E119=0,\"Variabel pris\",IFERROR((HLOOKUP(E119,'Variable priser'!$C$6:$H$16,6)+(E119-HLOOKUP(E119,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E119,'Variable priser'!$C$6:$H$16,7))/E119*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F119=0,\"Variabel pris\",IFERROR((HLOOKUP(F119,'Variable priser'!$C$6:$H$16,6)+(F119-HLOOKUP(F119,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F119,'Variable priser'!$C$6:$H$16,7))/F119*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},null,null,null,"","",null,{"$f":"IF(E120=0,\"Variabel pris\",IFERROR((HLOOKUP(E120,'Variable priser'!$C$6:$H$16,6)+(E120-HLOOKUP(E120,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E120,'Variable priser'!$C$6:$H$16,7))/E120*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F120=0,\"Variabel pris\",IFERROR((HLOOKUP(F120,'Variable priser'!$C$6:$H$16,6)+(F120-HLOOKUP(F120,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F120,'Variable priser'!$C$6:$H$16,7))/F120*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},null,null,null,"","",null,{"$f":"IF(E121=0,\"Variabel pris\",IFERROR((HLOOKUP(E121,'Variable priser'!$C$6:$H$18,12)+(E121-HLOOKUP(E121,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E121,'Variable priser'!$C$6:$H$18,13))/E121*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F121=0,\"Variabel pris\",IFERROR((HLOOKUP(F121,'Variable priser'!$C$6:$H$18,12)+(F121-HLOOKUP(F121,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F121,'Variable priser'!$C$6:$H$18,13))/F121*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},null,null,null,"","",null,{"$f":"IF(E122=0,\"Variabel pris\",IFERROR((HLOOKUP(E122,'Variable priser'!$C$6:$H$18,12)+(E122-HLOOKUP(E122,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E122,'Variable priser'!$C$6:$H$18,13))/E122*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F122=0,\"Variabel pris\",IFERROR((HLOOKUP(F122,'Variable priser'!$C$6:$H$18,12)+(F122-HLOOKUP(F122,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F122,'Variable priser'!$C$6:$H$18,13))/F122*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},50,50,50,0,0,null,{"$f":"IF(E123=0,\"Variabel pris\",IFERROR((HLOOKUP(E123,'Variable priser'!$C$6:$H$16,8)+(E123-HLOOKUP(E123,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E123,'Variable priser'!$C$6:$H$16,9))/E123*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1064.9184},{"$f":"IF(F123=0,\"Variabel pris\",IFERROR((HLOOKUP(F123,'Variable priser'!$C$6:$H$16,8)+(F123-HLOOKUP(F123,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F123,'Variable priser'!$C$6:$H$16,9))/F123*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1064.9184},2129.8368,2129.8368,1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},null,null,null,"","",null,{"$f":"IF(E124=0,\"Variabel pris\",IFERROR((HLOOKUP(E124,'Variable priser'!$C$6:$H$16,10)+(E124-HLOOKUP(E124,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E124,'Variable priser'!$C$6:$H$16,11))/E124*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F124=0,\"Variabel pris\",IFERROR((HLOOKUP(F124,'Variable priser'!$C$6:$H$16,10)+(F124-HLOOKUP(F124,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F124,'Variable priser'!$C$6:$H$16,11))/F124*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},null,null,null,"","",null,{"$f":"IF(E125=0,\"Variabel pris\",IFERROR((HLOOKUP(E125,'Variable priser'!$C$20:$G$24,3)+(E125-HLOOKUP(E125,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E125,'Variable priser'!$C$20:$G$24,4))/E125*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F125=0,\"Variabel pris\",IFERROR((HLOOKUP(F125,'Variable priser'!$C$20:$G$24,3)+(F125-HLOOKUP(F125,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F125,'Variable priser'!$C$20:$G$24,4))/F125*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},null,null,null,"","",null,{"$f":"IF(E126=0,\"Variabel pris\",IFERROR((HLOOKUP(E126,'Variable priser'!$C$20:$G$25,5)+(E126-HLOOKUP(E126,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E126,'Variable priser'!$C$20:$G$25,6))/E126*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F126=0,\"Variabel pris\",IFERROR((HLOOKUP(F126,'Variable priser'!$C$20:$G$25,5)+(F126-HLOOKUP(F126,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F126,'Variable priser'!$C$20:$G$25,6))/F126*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},null,null,null,"","",null,{"$f":"IF(E127=0,\"Variabel pris\",IFERROR((HLOOKUP(E127,'Variable priser'!$C$28:$G$38,9)+(E127-HLOOKUP(E127,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E127,'Variable priser'!$C$28:$G$38,10))/E127*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F127=0,\"Variabel pris\",IFERROR((HLOOKUP(F127,'Variable priser'!$C$28:$G$38,9)+(F127-HLOOKUP(F127,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F127,'Variable priser'!$C$28:$G$38,10))/F127*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},null,null,null,"","",null,{"$f":"IF(E128=0,\"Variabel pris\",IFERROR((HLOOKUP(E128,'Variable priser'!$C$28:$G$38,9)+(E128-HLOOKUP(E128,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E128,'Variable priser'!$C$28:$G$38,10))/E128*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F128=0,\"Variabel pris\",IFERROR((HLOOKUP(F128,'Variable priser'!$C$28:$G$38,9)+(F128-HLOOKUP(F128,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F128,'Variable priser'!$C$28:$G$38,10))/F128*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},null,null,null,"","",null,{"$f":"IF(E129=0,\"Variabel pris\",IFERROR((HLOOKUP(E129,'Variable priser'!$C$28:$G$38,6)+(E129-HLOOKUP(E129,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E129,'Variable priser'!$C$28:$G$38,7))/E129*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F129=0,\"Variabel pris\",IFERROR((HLOOKUP(F129,'Variable priser'!$C$28:$G$38,6)+(F129-HLOOKUP(F129,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F129,'Variable priser'!$C$28:$G$38,7))/F129*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},null,null,null,"","",null,{"$f":"IF(E130=0,\"Variabel pris\",IFERROR((HLOOKUP(E130,'Variable priser'!$C$28:$G$38,6)+(E130-HLOOKUP(E130,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E130,'Variable priser'!$C$28:$G$38,7))/E130*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F130=0,\"Variabel pris\",IFERROR((HLOOKUP(F130,'Variable priser'!$C$28:$G$38,6)+(F130-HLOOKUP(F130,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F130,'Variable priser'!$C$28:$G$38,7))/F130*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},50,50,50,0,0,null,{"$f":"IF(E131=0,\"Variabel pris\",IFERROR((HLOOKUP(E131,'Variable priser'!$C$40:$H$42,2)+(E131-HLOOKUP(E131,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E131,'Variable priser'!$C$40:$H$42,3))/E131*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":14753.382857142858},{"$f":"IF(F131=0,\"Variabel pris\",IFERROR((HLOOKUP(F131,'Variable priser'!$C$40:$H$42,2)+(F131-HLOOKUP(F131,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F131,'Variable priser'!$C$40:$H$42,3))/F131*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":14753.382857142858},29506.765714285717,29506.765714285717,1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},null,null,null,"","",null,{"$f":"IF(E132=0,\"Variabel pris\",IFERROR((HLOOKUP(E132,'Variable priser'!$C$44:$H$46,2)+(E132-HLOOKUP(E132,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E132,'Variable priser'!$C$44:$H$46,3))/E132*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F132=0,\"Variabel pris\",IFERROR((HLOOKUP(F132,'Variable priser'!$C$44:$H$46,2)+(F132-HLOOKUP(F132,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F132,'Variable priser'!$C$44:$H$46,3))/F132*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},null,null,null,{"$f":"IF($D133=\"\",IF($E133>0,\"Ny data\",IF($E133=\"\",\"\",0)),IF($D133=0,IF($E133=0,0,\"Ny data\"),($E133-$D133)/$D133))","v":""},"",null,{"$f":"IF(E133=0,\"Variabel pris\",IFERROR((HLOOKUP(E133,'Variable priser'!$C$48:$H$50,2)+(E133-HLOOKUP(E133,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E133,'Variable priser'!$C$48:$H$50,3))/E133*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F133=0,\"Variabel pris\",IFERROR((HLOOKUP(F133,'Variable priser'!$C$48:$H$50,2)+(F133-HLOOKUP(F133,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F133,'Variable priser'!$C$48:$H$50,3))/F133*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},300,300,300,0,0,null,{"$f":"IF(E134=0,\"Variabel pris\",IFERROR((HLOOKUP(E134,'Variable priser'!$C$52:$H$54,2)+(E134-HLOOKUP(E134,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E134,'Variable priser'!$C$52:$H$54,3))/E134*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":3867.027284210526},{"$f":"IF(F134=0,\"Variabel pris\",IFERROR((HLOOKUP(F134,'Variable priser'!$C$52:$H$54,2)+(F134-HLOOKUP(F134,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F134,'Variable priser'!$C$52:$H$54,3))/F134*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":3867.027284210526},23202.163705263156,23202.163705263156,1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},100,127,127,0.27,0," pumpernes mærkeplade max ydelse",{"$f":"IF(E135=0,\"Variabel pris\",IFERROR((HLOOKUP(E135,'Variable priser'!$C$71:$H$73,2)+(E135-HLOOKUP(E135,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E135,'Variable priser'!$C$71:$H$73,3))/E135*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1357.697244094488},{"$f":"IF(F135=0,\"Variabel pris\",IFERROR((HLOOKUP(F135,'Variable priser'!$C$71:$H$73,2)+(F135-HLOOKUP(F135,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F135,'Variable priser'!$C$71:$H$73,3))/F135*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1357.697244094488},6897.1019999999999,6897.1019999999999,1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},23,23,22,0,-4.3478260869565216E-2,"udskiftning af pumper til anden type",{"$f":"IF(E136=0,\"Variabel pris\",IFERROR((HLOOKUP(E136,'Variable priser'!$C$76:$J$78,2)+(E136-HLOOKUP(E136,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E136,'Variable priser'!$C$76:$J$78,3))/E136*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4687.3200000000043},{"$f":"IF(F136=0,\"Variabel pris\",IFERROR((HLOOKUP(F136,'Variable priser'!$C$76:$J$78,2)+(F136-HLOOKUP(F136,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F136,'Variable priser'!$C$76:$J$78,3))/F136*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4820.5909090909126},4312.3344000000043,4242.1200000000026,1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},null,null,null,"","",null,{"$f":"IF(E137=0,\"Variabel pris\",IFERROR((HLOOKUP(E137,'Variable priser'!$C$81:$J$83,2)+(E137-HLOOKUP(E137,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E137,'Variable priser'!$C$81:$J$83,3))/E137*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F137=0,\"Variabel pris\",IFERROR((HLOOKUP(F137,'Variable priser'!$C$81:$J$83,2)+(F137-HLOOKUP(F137,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F137,'Variable priser'!$C$81:$J$83,3))/F137*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},15,15,15,0,0,null,{"$f":"IF(E138=0,\"Variabel pris\",IFERROR((HLOOKUP(E138,'Variable priser'!$C$59:$H$61,2)+(E138-HLOOKUP(E138,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E138,'Variable priser'!$C$59:$H$61,3))/E138*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5207.5679999999993},{"$f":"IF(F138=0,\"Variabel pris\",IFERROR((HLOOKUP(F138,'Variable priser'!$C$59:$H$61,2)+(F138-HLOOKUP(F138,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F138,'Variable priser'!$C$59:$H$61,3))/F138*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5207.5679999999993},1562.2703999999999,1562.2703999999999,1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},null,null,null,"","",null,{"$f":"IF(E139=0,\"Variabel pris\",IFERROR((HLOOKUP(E139,'Variable priser'!$C$59:$H$64,5)+(E139-HLOOKUP(E139,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E139,'Variable priser'!$C$59:$H$64,6))/E139*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F139=0,\"Variabel pris\",IFERROR((HLOOKUP(F139,'Variable priser'!$C$59:$H$64,5)+(F139-HLOOKUP(F139,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F139,'Variable priser'!$C$59:$H$64,6))/F139*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},null,null,null,"","",null,{"$f":"IF(E140=0,\"Variabel pris\",IFERROR((HLOOKUP(E140,'Variable priser'!$C$59:$H$67,8)+(E140-HLOOKUP(E140,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E140,'Variable priser'!$C$59:$H$67,9))/E140*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F140=0,\"Variabel pris\",IFERROR((HLOOKUP(F140,'Variable priser'!$C$59:$H$67,8)+(F140-HLOOKUP(F140,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F140,'Variable priser'!$C$59:$H$67,9))/F140*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},null,null,null,"","",null,{"$f":"IF(E141=0,\"Variabel pris\",IFERROR((HLOOKUP(E141,'Variable priser'!$C$108:$E$110,2)+(E141-HLOOKUP(E141,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E141,'Variable priser'!$C$108:$E$110,3))/E141*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F141=0,\"Variabel pris\",IFERROR((HLOOKUP(F141,'Variable priser'!$C$108:$E$110,2)+(F141-HLOOKUP(F141,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F141,'Variable priser'!$C$108:$E$110,3))/F141*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},null,null,null,"","",null,{"$f":"IF(E142=0,\"Variabel pris\",IFERROR((HLOOKUP(E142,'Variable priser'!$C$108:$E$110,2)+(E142-HLOOKUP(E142,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E142,'Variable priser'!$C$108:$E$110,3))/E142*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F142=0,\"Variabel pris\",IFERROR((HLOOKUP(F142,'Variable priser'!$C$108:$E$110,2)+(F142-HLOOKUP(F142,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F142,'Variable priser'!$C$108:$E$110,3))/F142*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},80,72,72,-0.1,0,"anlægget er på 80 kVa,  kW er faktor 0,9",{"$f":"IF(E143=0,\"Variabel pris\",IFERROR((HLOOKUP(E143,'Variable priser'!$C$86:$H$88,2)+(E143-HLOOKUP(E143,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E143,'Variable priser'!$C$86:$H$88,3))/E143*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5439.7875000000004},{"$f":"IF(F143=0,\"Variabel pris\",IFERROR((HLOOKUP(F143,'Variable priser'!$C$86:$H$88,2)+(F143-HLOOKUP(F143,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F143,'Variable priser'!$C$86:$H$88,3))/F143*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5439.7875000000004},15666.588,15666.588,1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},150,127,127,-0.15333333333333332,0,null,{"$f":"IF(E144=0,\"Variabel pris\",IFERROR((HLOOKUP(E144,'Variable priser'!$C$91:$J$95,4)+(E144-HLOOKUP(E144,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E144,'Variable priser'!$C$91:$J$95,5))/E144*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4147.6714960629924},{"$f":"IF(F144=0,\"Variabel pris\",IFERROR((HLOOKUP(F144,'Variable priser'!$C$91:$J$95,4)+(F144-HLOOKUP(F144,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F144,'Variable priser'!$C$91:$J$95,5))/F144*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4147.6714960629924},21070.171200000001,21070.171200000001,1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},null,127,127,"Ny data",0,null,{"$f":"IF(E145=0,\"Variabel pris\",IFERROR((HLOOKUP(E145,'Variable priser'!$C$91:$J$98,7)+(E145-HLOOKUP(E145,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E145,'Variable priser'!$C$91:$J$98,8))/E145*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2540.1272440944881},{"$f":"IF(F145=0,\"Variabel pris\",IFERROR((HLOOKUP(F145,'Variable priser'!$C$91:$J$98,7)+(F145-HLOOKUP(F145,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F145,'Variable priser'!$C$91:$J$98,8))/F145*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2540.1272440944881},32259.615999999998,32259.615999999998,1,1]
["Vandværk 4"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},null,null,null,{"$f":"IF($D147=\"\",IF($E147>0,\"Ny data\",IF($E147=\"\",\"\",0)),IF($D147=0,IF($E147=0,0,\"Ny data\"),($E147-$D147)/$D147))","v":""},"",null,{"$f":"IF(E147=0,\"Variabel pris\",IFERROR((HLOOKUP(E147,'Variable priser'!$C$6:$H$16,2)+(E147-HLOOKUP(E147,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E147,'Variable priser'!$C$6:$H$16,3))/E147*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F147=0,\"Variabel pris\",IFERROR((HLOOKUP(F147,'Variable priser'!$C$6:$H$16,2)+(F147-HLOOKUP(F147,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F147,'Variable priser'!$C$6:$H$16,3))/F147*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E147),\"\",IF(E147=0,\"\",IF(ISNUMBER(E147),((J147*E147)/C147)*N147,\"\")))","v":""},{"$f":"IF(ISBLANK(F147),\"\",IF(F147=0,\"\",IF(ISNUMBER(F147),((K147*F147)/C147)*N147,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},null,null,null,"",{"$f":"IF($E148=\"\",IF($F148>0,\"Ny data\",IF($F148=\"\",\"\",0)),IF($E148=0,IF($F148=0,0,\"Ny data\"),($F148-$E148)/$E148))","v":""},null,{"$f":"IF(E148=0,\"Variabel pris\",IFERROR((HLOOKUP(E148,'Variable priser'!$C$6:$H$16,2)+(E148-HLOOKUP(E148,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E148,'Variable priser'!$C$6:$H$16,3))/E148*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F148=0,\"Variabel pris\",IFERROR((HLOOKUP(F148,'Variable priser'!$C$6:$H$16,2)+(F148-HLOOKUP(F148,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F148,'Variable priser'!$C$6:$H$16,3))/F148*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E148),\"\",IF(E148=0,\"\",IF(ISNUMBER(E148),((J148*E148)/C148)*N148,\"\")))","v":""},{"$f":"IF(ISBLANK(F148),\"\",IF(F148=0,\"\",IF(ISNUMBER(F148),((K148*F148)/C148)*N148,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},null,null,null,"","",null,{"$f":"IF(E149=0,\"Variabel pris\",IFERROR((HLOOKUP(E149,'Variable priser'!$C$6:$H$16,4)+(E149-HLOOKUP(E149,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E149,'Variable priser'!$C$6:$H$16,5))/E149*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F149=0,\"Variabel pris\",IFERROR((HLOOKUP(F149,'Variable priser'!$C$6:$H$16,4)+(F149-HLOOKUP(F149,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F149,'Variable priser'!$C$6:$H$16,5))/F149*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},null,null,null,"","",null,{"$f":"IF(E150=0,\"Variabel pris\",IFERROR((HLOOKUP(E150,'Variable priser'!$C$6:$H$16,4)+(E150-HLOOKUP(E150,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E150,'Variable priser'!$C$6:$H$16,5))/E150*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F150=0,\"Variabel pris\",IFERROR((HLOOKUP(F150,'Variable priser'!$C$6:$H$16,4)+(F150-HLOOKUP(F150,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F150,'Variable priser'!$C$6:$H$16,5))/F150*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},null,null,null,"","",null,{"$f":"IF(E151=0,\"Variabel pris\",IFERROR((HLOOKUP(E151,'Variable priser'!$C$6:$H$16,6)+(E151-HLOOKUP(E151,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E151,'Variable priser'!$C$6:$H$16,7))/E151*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F151=0,\"Variabel pris\",IFERROR((HLOOKUP(F151,'Variable priser'!$C$6:$H$16,6)+(F151-HLOOKUP(F151,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F151,'Variable priser'!$C$6:$H$16,7))/F151*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},null,null,null,"","",null,{"$f":"IF(E152=0,\"Variabel pris\",IFERROR((HLOOKUP(E152,'Variable priser'!$C$6:$H$16,6)+(E152-HLOOKUP(E152,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E152,'Variable priser'!$C$6:$H$16,7))/E152*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F152=0,\"Variabel pris\",IFERROR((HLOOKUP(F152,'Variable priser'!$C$6:$H$16,6)+(F152-HLOOKUP(F152,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F152,'Variable priser'!$C$6:$H$16,7))/F152*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},null,null,null,"","",null,{"$f":"IF(E153=0,\"Variabel pris\",IFERROR((HLOOKUP(E153,'Variable priser'!$C$6:$H$18,12)+(E153-HLOOKUP(E153,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E153,'Variable priser'!$C$6:$H$18,13))/E153*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F153=0,\"Variabel pris\",IFERROR((HLOOKUP(F153,'Variable priser'!$C$6:$H$18,12)+(F153-HLOOKUP(F153,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F153,'Variable priser'!$C$6:$H$18,13))/F153*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},null,null,null,"","",null,{"$f":"IF(E154=0,\"Variabel pris\",IFERROR((HLOOKUP(E154,'Variable priser'!$C$6:$H$18,12)+(E154-HLOOKUP(E154,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E154,'Variable priser'!$C$6:$H$18,13))/E154*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F154=0,\"Variabel pris\",IFERROR((HLOOKUP(F154,'Variable priser'!$C$6:$H$18,12)+(F154-HLOOKUP(F154,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F154,'Variable priser'!$C$6:$H$18,13))/F154*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},20,20,20,0,0,null,{"$f":"IF(E155=0,\"Variabel pris\",IFERROR((HLOOKUP(E155,'Variable priser'!$C$6:$H$16,8)+(E155-HLOOKUP(E155,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E155,'Variable priser'!$C$6:$H$16,9))/E155*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1104.85284},{"$f":"IF(F155=0,\"Variabel pris\",IFERROR((HLOOKUP(F155,'Variable priser'!$C$6:$H$16,8)+(F155-HLOOKUP(F155,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F155,'Variable priser'!$C$6:$H$16,9))/F155*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1104.85284},883.88227199999994,883.88227199999994,1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},null,null,null,"","",null,{"$f":"IF(E156=0,\"Variabel pris\",IFERROR((HLOOKUP(E156,'Variable priser'!$C$6:$H$16,10)+(E156-HLOOKUP(E156,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E156,'Variable priser'!$C$6:$H$16,11))/E156*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F156=0,\"Variabel pris\",IFERROR((HLOOKUP(F156,'Variable priser'!$C$6:$H$16,10)+(F156-HLOOKUP(F156,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F156,'Variable priser'!$C$6:$H$16,11))/F156*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},null,null,null,"","",null,{"$f":"IF(E157=0,\"Variabel pris\",IFERROR((HLOOKUP(E157,'Variable priser'!$C$20:$G$24,3)+(E157-HLOOKUP(E157,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E157,'Variable priser'!$C$20:$G$24,4))/E157*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F157=0,\"Variabel pris\",IFERROR((HLOOKUP(F157,'Variable priser'!$C$20:$G$24,3)+(F157-HLOOKUP(F157,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F157,'Variable priser'!$C$20:$G$24,4))/F157*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},null,null,null,"","",null,{"$f":"IF(E158=0,\"Variabel pris\",IFERROR((HLOOKUP(E158,'Variable priser'!$C$20:$G$25,5)+(E158-HLOOKUP(E158,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E158,'Variable priser'!$C$20:$G$25,6))/E158*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F158=0,\"Variabel pris\",IFERROR((HLOOKUP(F158,'Variable priser'!$C$20:$G$25,5)+(F158-HLOOKUP(F158,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F158,'Variable priser'!$C$20:$G$25,6))/F158*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},null,null,null,"","",null,{"$f":"IF(E159=0,\"Variabel pris\",IFERROR((HLOOKUP(E159,'Variable priser'!$C$28:$G$38,9)+(E159-HLOOKUP(E159,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E159,'Variable priser'!$C$28:$G$38,10))/E159*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F159=0,\"Variabel pris\",IFERROR((HLOOKUP(F159,'Variable priser'!$C$28:$G$38,9)+(F159-HLOOKUP(F159,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F159,'Variable priser'!$C$28:$G$38,10))/F159*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},null,null,null,"","",null,{"$f":"IF(E160=0,\"Variabel pris\",IFERROR((HLOOKUP(E160,'Variable priser'!$C$28:$G$38,9)+(E160-HLOOKUP(E160,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E160,'Variable priser'!$C$28:$G$38,10))/E160*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F160=0,\"Variabel pris\",IFERROR((HLOOKUP(F160,'Variable priser'!$C$28:$G$38,9)+(F160-HLOOKUP(F160,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F160,'Variable priser'!$C$28:$G$38,10))/F160*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},null,null,null,"","",null,{"$f":"IF(E161=0,\"Variabel pris\",IFERROR((HLOOKUP(E161,'Variable priser'!$C$28:$G$38,6)+(E161-HLOOKUP(E161,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E161,'Variable priser'!$C$28:$G$38,7))/E161*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F161=0,\"Variabel pris\",IFERROR((HLOOKUP(F161,'Variable priser'!$C$28:$G$38,6)+(F161-HLOOKUP(F161,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F161,'Variable priser'!$C$28:$G$38,7))/F161*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},null,null,null,"","",null,{"$f":"IF(E162=0,\"Variabel pris\",IFERROR((HLOOKUP(E162,'Variable priser'!$C$28:$G$38,6)+(E162-HLOOKUP(E162,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E162,'Variable priser'!$C$28:$G$38,7))/E162*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F162=0,\"Variabel pris\",IFERROR((HLOOKUP(F162,'Variable priser'!$C$28:$G$38,6)+(F162-HLOOKUP(F162,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F162,'Variable priser'!$C$28:$G$38,7))/F162*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},null,null,null,"","",null,{"$f":"IF(E163=0,\"Variabel pris\",IFERROR((HLOOKUP(E163,'Variable priser'!$C$40:$H$42,2)+(E163-HLOOKUP(E163,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E163,'Variable priser'!$C$40:$H$42,3))/E163*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F163=0,\"Variabel pris\",IFERROR((HLOOKUP(F163,'Variable priser'!$C$40:$H$42,2)+(F163-HLOOKUP(F163,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F163,'Variable priser'!$C$40:$H$42,3))/F163*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},20,20,20,0,0,null,{"$f":"IF(E164=0,\"Variabel pris\",IFERROR((HLOOKUP(E164,'Variable priser'!$C$44:$H$46,2)+(E164-HLOOKUP(E164,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E164,'Variable priser'!$C$44:$H$46,3))/E164*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":24097.191999999999},{"$f":"IF(F164=0,\"Variabel pris\",IFERROR((HLOOKUP(F164,'Variable priser'!$C$44:$H$46,2)+(F164-HLOOKUP(F164,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F164,'Variable priser'!$C$44:$H$46,3))/F164*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":24097.191999999999},19277.7536,19277.7536,1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},75,75,75,0,0,null,{"$f":"IF(E165=0,\"Variabel pris\",IFERROR((HLOOKUP(E165,'Variable priser'!$C$48:$H$50,2)+(E165-HLOOKUP(E165,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E165,'Variable priser'!$C$48:$H$50,3))/E165*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5207.5679999999993},{"$f":"IF(F165=0,\"Variabel pris\",IFERROR((HLOOKUP(F165,'Variable priser'!$C$48:$H$50,2)+(F165-HLOOKUP(F165,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F165,'Variable priser'!$C$48:$H$50,3))/F165*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5207.5679999999993},7811.3519999999999,7811.3519999999999,1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},null,null,null,"","",null,{"$f":"IF(E166=0,\"Variabel pris\",IFERROR((HLOOKUP(E166,'Variable priser'!$C$52:$H$54,2)+(E166-HLOOKUP(E166,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E166,'Variable priser'!$C$52:$H$54,3))/E166*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F166=0,\"Variabel pris\",IFERROR((HLOOKUP(F166,'Variable priser'!$C$52:$H$54,2)+(F166-HLOOKUP(F166,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F166,'Variable priser'!$C$52:$H$54,3))/F166*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},45,70,70,0.55555555555555558,0," pumpernes mærkeplade max ydelse",{"$f":"IF(E167=0,\"Variabel pris\",IFERROR((HLOOKUP(E167,'Variable priser'!$C$71:$H$73,2)+(E167-HLOOKUP(E167,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E167,'Variable priser'!$C$71:$H$73,3))/E167*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1591.1681632653062},{"$f":"IF(F167=0,\"Variabel pris\",IFERROR((HLOOKUP(F167,'Variable priser'!$C$71:$H$73,2)+(F167-HLOOKUP(F167,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F167,'Variable priser'!$C$71:$H$73,3))/F167*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1591.1681632653062},4455.2708571428575,4455.2708571428575,1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},20,4.4000000000000004,4.4000000000000004,-0.78,0,"udskiftning af pumper til anden type",{"$f":"IF(E168=0,\"Variabel pris\",IFERROR((HLOOKUP(E168,'Variable priser'!$C$76:$J$78,2)+(E168-HLOOKUP(E168,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E168,'Variable priser'!$C$76:$J$78,3))/E168*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":17081.514545454545},{"$f":"IF(F168=0,\"Variabel pris\",IFERROR((HLOOKUP(F168,'Variable priser'!$C$76:$J$78,2)+(F168-HLOOKUP(F168,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F168,'Variable priser'!$C$76:$J$78,3))/F168*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":17081.514545454545},3006.34656,3006.34656,1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},null,null,null,"","",null,{"$f":"IF(E169=0,\"Variabel pris\",IFERROR((HLOOKUP(E169,'Variable priser'!$C$81:$J$83,2)+(E169-HLOOKUP(E169,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E169,'Variable priser'!$C$81:$J$83,3))/E169*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F169=0,\"Variabel pris\",IFERROR((HLOOKUP(F169,'Variable priser'!$C$81:$J$83,2)+(F169-HLOOKUP(F169,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F169,'Variable priser'!$C$81:$J$83,3))/F169*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},null,null,null,"","",null,{"$f":"IF(E170=0,\"Variabel pris\",IFERROR((HLOOKUP(E170,'Variable priser'!$C$59:$H$61,2)+(E170-HLOOKUP(E170,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E170,'Variable priser'!$C$59:$H$61,3))/E170*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F170=0,\"Variabel pris\",IFERROR((HLOOKUP(F170,'Variable priser'!$C$59:$H$61,2)+(F170-HLOOKUP(F170,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F170,'Variable priser'!$C$59:$H$61,3))/F170*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},null,null,null,"","",null,{"$f":"IF(E171=0,\"Variabel pris\",IFERROR((HLOOKUP(E171,'Variable priser'!$C$59:$H$64,5)+(E171-HLOOKUP(E171,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E171,'Variable priser'!$C$59:$H$64,6))/E171*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F171=0,\"Variabel pris\",IFERROR((HLOOKUP(F171,'Variable priser'!$C$59:$H$64,5)+(F171-HLOOKUP(F171,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F171,'Variable priser'!$C$59:$H$64,6))/F171*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},null,null,null,"","",null,{"$f":"IF(E172=0,\"Variabel pris\",IFERROR((HLOOKUP(E172,'Variable priser'!$C$59:$H$67,8)+(E172-HLOOKUP(E172,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E172,'Variable priser'!$C$59:$H$67,9))/E172*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F172=0,\"Variabel pris\",IFERROR((HLOOKUP(F172,'Variable priser'!$C$59:$H$67,8)+(F172-HLOOKUP(F172,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F172,'Variable priser'!$C$59:$H$67,9))/F172*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},null,null,null,"","",null,{"$f":"IF(E173=0,\"Variabel pris\",IFERROR((HLOOKUP(E173,'Variable priser'!$C$108:$E$110,2)+(E173-HLOOKUP(E173,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E173,'Variable priser'!$C$108:$E$110,3))/E173*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F173=0,\"Variabel pris\",IFERROR((HLOOKUP(F173,'Variable priser'!$C$108:$E$110,2)+(F173-HLOOKUP(F173,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F173,'Variable priser'!$C$108:$E$110,3))/F173*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},null,null,null,"","",null,{"$f":"IF(E174=0,\"Variabel pris\",IFERROR((HLOOKUP(E174,'Variable priser'!$C$108:$E$110,2)+(E174-HLOOKUP(E174,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E174,'Variable priser'!$C$108:$E$110,3))/E174*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F174=0,\"Variabel pris\",IFERROR((HLOOKUP(F174,'Variable priser'!$C$108:$E$110,2)+(F174-HLOOKUP(F174,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F174,'Variable priser'!$C$108:$E$110,3))/F174*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},80,36,36,-0.55000000000000004,0,"anlægget er på 40 kVA,  kW er faktor 0,9",{"$f":"IF(E175=0,\"Variabel pris\",IFERROR((HLOOKUP(E175,'Variable priser'!$C$86:$H$88,2)+(E175-HLOOKUP(E175,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E175,'Variable priser'!$C$86:$H$88,3))/E175*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6527.7449999999999},{"$f":"IF(F175=0,\"Variabel pris\",IFERROR((HLOOKUP(F175,'Variable priser'!$C$86:$H$88,2)+(F175-HLOOKUP(F175,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F175,'Variable priser'!$C$86:$H$88,3))/F175*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6527.7449999999999},9399.9528000000009,9399.9528000000009,1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},70,70,70,0,0,null,{"$f":"IF(E176=0,\"Variabel pris\",IFERROR((HLOOKUP(E176,'Variable priser'!$C$91:$J$95,4)+(E176-HLOOKUP(E176,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E176,'Variable priser'!$C$91:$J$95,5))/E176*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5976.5828571428574},{"$f":"IF(F176=0,\"Variabel pris\",IFERROR((HLOOKUP(F176,'Variable priser'!$C$91:$J$95,4)+(F176-HLOOKUP(F176,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F176,'Variable priser'!$C$91:$J$95,5))/F176*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5976.5828571428574},16734.432000000001,16734.432000000001,1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},null,70,70,"Ny data",0,null,{"$f":"IF(E177=0,\"Variabel pris\",IFERROR((HLOOKUP(E177,'Variable priser'!$C$91:$J$98,7)+(E177-HLOOKUP(E177,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E177,'Variable priser'!$C$91:$J$98,8))/E177*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4290.88},{"$f":"IF(F177=0,\"Variabel pris\",IFERROR((HLOOKUP(F177,'Variable priser'!$C$91:$J$98,7)+(F177-HLOOKUP(F177,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F177,'Variable priser'!$C$91:$J$98,8))/F177*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4290.88},30036.160000000003,30036.160000000003,1,1]
["Bygninger"]
["Etageareal vandbehandlingsbygning","m²",{"$f":"Genanskaffelsespriser!E62","v":75},4725,4725,4725,0,{"$f":"IF($E179=\"\",IF($F179>0,\"Ny data\",IF($F179=\"\",\"\",0)),IF($E179=0,IF($F179=0,0,\"Ny data\"),($F179-$E179)/$E179))","v":0},null,{"$f":"Genanskaffelsespriser!$D62","v":18108},{"$f":"J179","v":18108},{"$f":"IF(ISNUMBER(E179),((J179*E179)/C179)*N179,\"\")","v":1140804},{"$f":"IF(ISNUMBER(F179),((K179*F179)/C179)*O179,\"\")","v":1140804},1,1]
["Etageareal kontor og mandskabsfaciliteter","m²",{"$f":"Genanskaffelsespriser!E63","v":75},650,650,650,0,0,null,{"$f":"Genanskaffelsespriser!$D63","v":19309},{"$f":"J180","v":19309},167344.66666666666,167344.66666666666,1,1]
["Værksted","m²",{"$f":"Genanskaffelsespriser!E64","v":75},150,150,150,0,0,null,{"$f":"Genanskaffelsespriser!$D64","v":14921},14921,29842,29842,1,1]
["Lager","m²",{"$f":"Genanskaffelsespriser!E65","v":75},170,170,170,0,0,null,{"$f":"Genanskaffelsespriser!$D65","v":14921},14921,33820.933333333334,33820.933333333334,1,1]
["Garage og rørlager","m²",{"$f":"Genanskaffelsespriser!E66","v":75},112,112,112,0,0,null,{"$f":"Genanskaffelsespriser!$D66","v":10444},10444,15596.373333333333,15596.373333333333,1,1]
["Bygning for trykforøgere","m²",{"$f":"Genanskaffelsespriser!E67","v":75},908,908,908,0,0,"Højbovej - ny trykøger station",{"$f":"Genanskaffelsespriser!$D67","v":20318},20318,245983.25333333333,245983.25333333333,1,1]
["Laboratorium (bygning, inkl. inventar+udstyr), Konstruktioner","m²",{"$f":"Genanskaffelsespriser!E68","v":75},33,43,43,0.30303030303030304,0,"Laboratorium i Vandhuset",{"$f":"Genanskaffelsespriser!$D68","v":20362},20362,11674.213333333333,11674.213333333333,1,1]
["Laboratorium (bygning, inkl. inventar+udstyr), Mek./EL","m²",{"$f":"Genanskaffelsespriser!E69","v":10},16,43,43,1.6875,0,"Laboratorium i Vandhuset",{"$f":"Genanskaffelsespriser!$D69","v":13575},13575,58372.5,58372.5,1,1]
["Andre"]
["Sikring (terror, hærværk), Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E71","v":25},null,25,25,"Ny data",0,"25 stk boringer",{"$f":"Genanskaffelsespriser!$D71","v":6372},{"$f":"J188","v":6372},6372,6372,1,1]
["Sikring (terror, hærværk), SRO","stk.",{"$f":"Genanskaffelsespriser!E72","v":10},17,25,25,0.47058823529411764,0,"25 stk boringer ",{"$f":"Genanskaffelsespriser!$D72","v":14868},{"$f":"J189","v":14868},37170,37170,1,1]
["Sikring, mindre avanceret (hegn, porte), Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E73","v":25},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D73","v":26067},26067,"","",1,1]
["Sikring, mindre avanceret (hegn, porte), SRO","stk.",{"$f":"Genanskaffelsespriser!E74","v":10},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D74","v":60823},60823,"","",1,1]
["Sikring, avanceret (hegn, porte og overvågningssystemer), Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E75","v":25},null,19,19,"Ny data",0," 4 stk vandværker, 15 stk trykforøgere. Kameraer og adgangskontrol",{"$f":"Genanskaffelsespriser!$D75","v":56318},56318,42801.68,42801.68,1,1]
["Sikring, avanceret (hegn, porte og overvågningssystemer), SRO","stk.",{"$f":"Genanskaffelsespriser!E76","v":10},17,19,19,0.11764705882352941,0," 4 stk vandværker, 15 stk trykforøgere. Kameraer og adgangskontrol",{"$f":"Genanskaffelsespriser!$D76","v":225271},225271,428014.9,428014.9,1,1]

{"sheet":"Distributionsanlæg","index":1,"n_rows":206,"n_cols":15,"rows_kept":206,"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",{"$f":"Genanskaffelsespriser!E81","v":75},14252,{"$f":"15494.41-E8-E13","v":15378.14},{"$f":"15597.28-F8-F13","v":15481.01},{"$f":"IF($D3=\"\",IF($E3>0,\"Ny data\",IF($E3=\"\",\"\",0)),IF($D3=0,IF($E3=0,0,\"Ny data\"),($E3-$D3)/$D3))","v":7.9016278417064226E-2},{"$f":"IF($E3=\"\",IF($F3>0,\"Ny data\",IF($F3=\"\",\"\",0)),IF($E3=0,IF($F3=0,0,\"Ny data\"),($F3-$E3)/$E3))","v":6.6893655539617151E-3},null,{"$f":"Genanskaffelsespriser!$D81","v":529},{"$f":"J3","v":529},{"$f":"IF(ISNUMBER(E3),((J3*E3)/C3)*N3,\"\")","v":108467.14746666666},{"$f":"IF(ISNUMBER(F3),((K3*F3)/C3)*O3,\"\")","v":109192.72386666667},1,1]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E82","v":75},103132,{"$f":"103074.1-E9-E14","v":102756.3},{"$f":"104748.45-F9-F14","v":104544.31},{"$f":"IF($D4=\"\",IF($E4>0,\"Ny data\",IF($E4=\"\",\"\",0)),IF($D4=0,IF($E4=0,0,\"Ny data\"),($E4-$D4)/$D4))","v":-3.6429042392273699E-3},{"$f":"IF($E4=\"\",IF($F4>0,\"Ny data\",IF($F4=\"\",\"\",0)),IF($E4=0,IF($F4=0,0,\"Ny data\"),($F4-$E4)/$E4))","v":1.7400490286240307E-2},null,{"$f":"Genanskaffelsespriser!$D82","v":808},{"$f":"J4","v":808},{"$f":"IF(ISNUMBER(E4),((J4*E4)/C4)*N4,\"\")","v":1107027.872},{"$f":"IF(ISNUMBER(F4),((K4*F4)/C4)*O4,\"\")","v":1126290.6997333334},1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E83","v":75},23116,{"$f":"19368.68-E10-E15","v":19365.510000000002},{"$f":"23255.81-F10-F15","v":23252.640000000003},-0.16224649593355242,0.20072438061274919,"Byggemodninger og renoveringer",{"$f":"Genanskaffelsespriser!$D83","v":1513},1513,390666.88840000005,469083.25760000013,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E84","v":75},10048,{"$f":"10047.81-E11-E16","v":10047.81},{"$f":"10199.51-F11-F16","v":10199.51},-1.8909235668840496E-5,1.5097817335319908E-2,null,{"$f":"Genanskaffelsespriser!$D84","v":2944},2944,394410.03519999998,400364.76586666668,1,1]
["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},116,116.27,116.27,2.3275862068965173E-3,0,null,{"$f":"Genanskaffelsespriser!$D86","v":899},899,1045.2673,1045.2673,1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E87","v":100},318,317.8,204.14,-6.2893081761002719E-4,-0.35764631843927003,"Renoveringer mm",{"$f":"Genanskaffelsespriser!$D87","v":1053},1053,3346.4340000000002,2149.5942,1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E88","v":100},0,3.17,3.17,"Ny data",0,null,{"$f":"Genanskaffelsespriser!$D88","v":1490},1490,47.233000000000004,47.233000000000004,1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E89","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D89","v":2762},2762,0,0,1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$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},129,5,5,-0.96124031007751942,0,"Fejl i tidligere indberetning",{"$f":"Genanskaffelsespriser!$D96","v":10415},10415,1041.5,1041.5,1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E97","v":15},129,5,5,-0.96124031007751942,0,"Fejl i tidligere indberetning",{"$f":"Genanskaffelsespriser!$D97","v":15623},15623,5207.666666666667,5207.666666666667,1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E98","v":50},0,11,11,"Ny data",0,null,{"$f":"Genanskaffelsespriser!$D98","v":10415},10415,2291.3000000000002,2291.3000000000002,1,1]
["Inspektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E99","v":15},0,3,3,"Ny data",0,null,{"$f":"Genanskaffelsespriser!$D99","v":13019},13019,2603.8000000000002,2603.8000000000002,1,1]
["Stik på ledningsnet, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E100","v":75},1127,1166,1195,3.4605146406388641E-2,2.4871355060034305E-2,null,{"$f":"Genanskaffelsespriser!$D100","v":4722},4722,73411.360000000001,75237.2,1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E101","v":75},0,{"$f":"678+385","v":1063},{"$f":"406+689","v":1095},"Ny data",3.0103480714957668E-2,null,{"$f":"Genanskaffelsespriser!$D101","v":4722},4722,66926.48,68941.2,1,1]
["Ledningsnet - By"]
["Ledningsnet ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E103","v":75},4979,{"$f":"4675.36-E30-E35","v":4344.4400000000005},{"$f":"4677.36-F30-F35","v":4346.4400000000005},-0.12744727856999388,4.6035852722099967E-4,null,{"$f":"Genanskaffelsespriser!$D103","v":650},{"$f":"J25","v":650},37651.813333333339,37669.146666666675,1,1]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E104","v":75},188803,{"$f":"186589.82-E31-E36","v":176893.8},{"$f":"188163.2-F31-F36","v":178467.18},-6.3077387541511584E-2,8.8944892359144566E-3,null,{"$f":"Genanskaffelsespriser!$D104","v":958},{"$f":"J26","v":958},2259523.4719999996,2279620.7791999998,1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E105","v":75},86705,{"$f":"87483.27-E32-E37","v":84476.950000000012},{"$f":"87759.88-F32-F37","v":84753.560000000012},-2.5696903292774215E-2,3.2743843143011263E-3,null,{"$f":"Genanskaffelsespriser!$D105","v":1684},1684,1896789.1173333335,1902999.9338666669,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E106","v":75},20150,{"$f":"20025.81-E33-E38","v":16918},{"$f":"20025.81-F33-F38","v":16918},-0.16039702233250622,0,null,{"$f":"Genanskaffelsespriser!$D106","v":3153},3153,711232.72,711232.72,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E107","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D107","v":5998},5998,0,0,1,1]
["Støbejernsledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E108","v":100},154,156.47999999999999,156.47999999999999,1.6103896103896037E-2,0,null,{"$f":"Genanskaffelsespriser!$D108","v":1020},1020,1596.0959999999998,1596.0959999999998,1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E109","v":100},10463,9309.64,9309.64,-0.11023224696549752,0,null,{"$f":"Genanskaffelsespriser!$D109","v":1203},1203,111994.96919999999,111994.96919999999,1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E110","v":100},565,564.65,564.65,-6.1946902654871276E-4,0,"Opgravet",{"$f":"Genanskaffelsespriser!$D110","v":1661},1661,9378.8364999999994,9378.8364999999994,1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E111","v":100},1798,1798.91,1798.91,5.0611790878758722E-4,0,null,{"$f":"Genanskaffelsespriser!$D111","v":2971},2971,53445.616100000007,53445.616100000007,1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E112","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D112","v":5731},5731,0,0,1,1]
["Eternitledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E113","v":75},174,174.44,174.44,2.5287356321838949E-3,0,null,{"$f":"Genanskaffelsespriser!$D113","v":776},776,1804.8725333333334,1804.8725333333334,1,1]
["Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E114","v":75},386,386.38,386.38,9.8445595854921111E-4,0,null,{"$f":"Genanskaffelsespriser!$D114","v":1035},1035,5332.0439999999999,5332.0439999999999,1,1]
["Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E115","v":75},2091,2441.67,2441.67,0.16770444763271167,0,null,{"$f":"Genanskaffelsespriser!$D115","v":1456},1456,47400.953600000001,47400.953600000001,1,1]
["Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E116","v":75},1309,1308.9000000000001,1308.9000000000001,-7.639419404118339E-5,0,null,{"$f":"Genanskaffelsespriser!$D116","v":3265},3265,56980.78,56980.78,1,1]
["Eternitledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E117","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D117","v":8724},8724,0,0,1,1]
["Skelbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E118","v":50},53,5,5,-0.90566037735849059,0,"Fejl i tidligere indberetning",{"$f":"Genanskaffelsespriser!$D118","v":11457},11457,1145.7,1145.7,1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E119","v":15},53,5,5,-0.90566037735849059,0,"Fejl i tidligere indberetning",{"$f":"Genanskaffelsespriser!$D119","v":17185},17185,5728.333333333333,5728.333333333333,1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E120","v":50},0,8,8,"Ny data",0,null,{"$f":"Genanskaffelsespriser!$D120","v":11457},11457,1833.12,1833.12,1,1]
["Inspektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E121","v":15},0,1,1,"Ny data",0,null,{"$f":"Genanskaffelsespriser!$D121","v":14321},14321,954.73333333333335,954.73333333333335,1,1]
["Stik på ledningsnet, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E122","v":75},12497,12387,12531,-8.802112507001681E-3,1.162509082102204E-2,null,{"$f":"Genanskaffelsespriser!$D122","v":5666},5666,935796.56,946675.28,1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E123","v":75},0,{"$f":"9635+1927","v":11562},{"$f":"9814+1929","v":11743},"Ny data",1.565473101539526E-2,null,{"$f":"Genanskaffelsespriser!$D123","v":5666},5666,873470.56,887144.50666666671,1,1]
["Ledningsnet - City"]
["Ledningsnet ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E125","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D125","v":1078},{"$f":"J47","v":1078},0,0,1,1]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E126","v":75},31263,{"$f":"32478.32-E53-E58","v":28129.55},{"$f":"32845.18-F53-F58","v":28504.41},-0.10022870485877877,1.3326199672586322E-2,null,{"$f":"Genanskaffelsespriser!$D126","v":1495},{"$f":"J48","v":1495},560715.69666666666,568187.90600000008,1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E127","v":75},24878,{"$f":"23328.21-E54-E59","v":22375.93},{"$f":"23330.33-F54-F59","v":22378.050000000003},-0.10057359916391992,9.4744665361512088E-5,null,{"$f":"Genanskaffelsespriser!$D127","v":2192},2192,653973.84746666672,654035.80800000008,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E128","v":75},5204,{"$f":"4936.76-E55-E60","v":3695.01},{"$f":"4936.76-F55-F60","v":3695.01},-0.28996733282090698,0,"Opgravet",{"$f":"Genanskaffelsespriser!$D128","v":3773},3773,185883.63640000002,185883.63640000002,1,1]
["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},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D130","v":1448},1448,0,0,1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E131","v":100},4124,4348.7700000000004,4340.7700000000004,5.4502909796314364E-2,-1.8396006227048105E-3,null,{"$f":"Genanskaffelsespriser!$D131","v":1740},1740,75668.598000000013,75529.398000000001,1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E132","v":100},694,692.55,692.55,-2.0893371757925729E-3,0,null,{"$f":"Genanskaffelsespriser!$D132","v":2169},2169,15021.4095,15021.4095,1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E133","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D133","v":3591},3591,0,0,1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$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",{"$f":"Genanskaffelsespriser!E137","v":75},969,259.73,259.73,-0.73196078431372547,0,"Sløjfet og erstattet med PE",{"$f":"Genanskaffelsespriser!$D137","v":1966},1966,6808.3890666666675,6808.3890666666675,1,1]
["Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E138","v":75},1242,1241.75,1241.75,-2.0128824476650564E-4,0,null,{"$f":"Genanskaffelsespriser!$D138","v":3885},3885,64322.65,64322.65,1,1]
["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},15,1,1,-0.93333333333333335,0,"Fejl i tidligere indberetning",{"$f":"Genanskaffelsespriser!$D140","v":12498},12498,249.96,249.96,1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E141","v":15},15,1,1,-0.93333333333333335,0,"Fejl i tidligere indberetning",{"$f":"Genanskaffelsespriser!$D141","v":18747},18747,1249.8,1249.8,1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$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},2773,2931,2947,5.6978002163721599E-2,5.4588877516206077E-3,null,{"$f":"Genanskaffelsespriser!$D144","v":6139},6139,239912.12,241221.77333333335,1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E145","v":75},0,{"$f":"2365+262","v":2627},{"$f":"262+2368","v":2630},"Ny data",1.1419870574800152E-3,null,{"$f":"Genanskaffelsespriser!$D145","v":6139},6139,215028.70666666667,215274.26666666666,1,1]
["Ledningsnet - Indre city"]
["Ledningsnet ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E147","v":75},null,null,null,{"$f":"IF($D69=\"\",IF($E69>0,\"Ny data\",IF($E69=\"\",\"\",0)),IF($D69=0,IF($E69=0,0,\"Ny data\"),($E69-$D69)/$D69))","v":""},{"$f":"IF($E69=\"\",IF($F69>0,\"Ny data\",IF($F69=\"\",\"\",0)),IF($E69=0,IF($F69=0,0,\"Ny data\"),($F69-$E69)/$E69))","v":""},null,{"$f":"Genanskaffelsespriser!$D147","v":1697},{"$f":"J69","v":1697},{"$f":"IF(ISNUMBER(E69),((J69*E69)/C69)*N69,\"\")","v":""},{"$f":"IF(ISNUMBER(F69),((K69*F69)/C69)*O69,\"\")","v":""},1,1]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E148","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D148","v":2268},{"$f":"J70","v":2268},"","",1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E149","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D149","v":3009},3009,"","",1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E150","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D150","v":4773},4773,"","",1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E151","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D151","v":7915},7915,"","",1,1]
["Støbejernsledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E152","v":100},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D152","v":2067},2067,"","",1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E153","v":100},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D153","v":2513},2513,"","",1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E154","v":100},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D154","v":2986},2986,"","",1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E155","v":100},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D155","v":4591},4591,"","",1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E156","v":100},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D156","v":7648},7648,"","",1,1]
["Eternitledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E157","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D157","v":1823},1823,"","",1,1]
["Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E158","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D158","v":2345},2345,"","",1,1]
["Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E159","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D159","v":2783},2783,"","",1,1]
["Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E160","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D160","v":4885},4885,"","",1,1]
["Eternitledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E161","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D161","v":10641},10641,"","",1,1]
["Skelbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E162","v":50},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D162","v":13540},13540,"","",1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E163","v":15},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D163","v":20310},20310,"","",1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E164","v":50},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D164","v":13540},13540,"","",1,1]
["Inspektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E165","v":15},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D165","v":16925},16925,"","",1,1]
["Stik på ledningsnet, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E166","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D166","v":7555},7555,"","",1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E167","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D167","v":7555},7555,"","",1,1]
["Ventiler"]
["Ventiler på ledningsnet ≤ Ø50 mm","stk.",{"$f":"Genanskaffelsespriser!E169","v":75},558,69,67,-0.87634408602150538,-2.8985507246376812E-2,"Anboringsventiler og stophaner fjernet ift. sidste indberetning",{"$f":"Genanskaffelsespriser!$D169","v":7732},{"$f":"J91","v":7732},7113.44,6907.2533333333331,1,1]
["Ventiler på Ø 50mm < Ledningsnet ≤ Ø110 mm","stk.",{"$f":"Genanskaffelsespriser!E170","v":75},14291,2370,2346,-0.83416136029669019,-1.0126582278481013E-2,"Anboringsventiler og stophaner fjernet ift. sidste indberetning",{"$f":"Genanskaffelsespriser!$D170","v":8980},{"$f":"J92","v":8980},283768,280894.40000000002,1,1]
["Ventiler på Ø110 mm < Ledningsnet ≤ Ø 250 mm","stk.",{"$f":"Genanskaffelsespriser!E171","v":75},2693,985,983,-0.63423691050872633,-2.0304568527918783E-3,"Anboringsventiler og stophaner fjernet ift. sidste indberetning",{"$f":"Genanskaffelsespriser!$D171","v":21736},21736,285466.13333333336,284886.50666666665,1,1]
["Ventiler på Ø 250 mm < Ledningsnet ≤ Ø 500mm","stk.",{"$f":"Genanskaffelsespriser!E172","v":75},186,143,141,{"$f":"IF($D94=\"\",IF($E94>0,\"Ny data\",IF($E94=\"\",\"\",0)),IF($D94=0,IF($E94=0,0,\"Ny data\"),($E94-$D94)/$D94))","v":-0.23118279569892472},{"$f":"IF($E94=\"\",IF($F94>0,\"Ny data\",IF($F94=\"\",\"\",0)),IF($E94=0,IF($F94=0,0,\"Ny data\"),($F94-$E94)/$E94))","v":-1.3986013986013986E-2},"Anboringsventiler og stophaner fjernet ift. sidste indberetning",{"$f":"Genanskaffelsespriser!$D172","v":78299},78299,149290.09333333332,147202.12,1,1]
["Ventiler på ledningsnet > Ø 500 mm","stk.",{"$f":"Genanskaffelsespriser!E173","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D173","v":223733},223733,0,0,1,1]
["Pumpestationer, bygværker og bassiner 1"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},61,83.97,83.97,0.3765573770491803,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":1175.9512044480171},{"$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$203),\"Fejl\"))","v":1175.9512044480171},{"$f":"IF(ISBLANK(E97),\"\",IF(E97=0,\"\",IF(ISNUMBER(E97),((J97*E97)/$C97)*N97,\"\")))","v":1974.8924527499998},{"$f":"IF(ISBLANK(F97),\"\",IF(F97=0,\"\",IF(ISNUMBER(F97),((K97*F97)/$C97)*O97,\"\")))","v":1974.8924527499998},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},61,83.97,83.97,0.3765573770491803,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":3057.4731315648446},{"$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$203),\"Fejl\"))","v":3057.4731315648446},{"$f":"IF(ISBLANK(E98),\"\",IF(E98=0,\"\",IF(ISNUMBER(E98),((J98*E98)/$C98)*N97,\"\")))","v":10269.4407543},{"$f":"IF(ISBLANK(F98),\"\",IF(F98=0,\"\",IF(ISNUMBER(F98),((K98*F98)/$C98)*O97,\"\")))","v":10269.4407543},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},61,83.97,83.97,0.3765573770491803,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":470.38048177920683},{"$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$203),\"Fejl\"))","v":470.38048177920683},{"$f":"IF(ISBLANK(E99),\"\",IF(E99=0,\"\",IF(ISNUMBER(E99),((J99*E99)/$C99)*N97,\"\")))","v":3949.7849054999997},{"$f":"IF(ISBLANK(F99),\"\",IF(F99=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F99),((K99*F99)/$C99)*O97,\"\")))","v":3949.7849054999997},1,1]
["Beholderanlæg - højdebeholder","m³",{"$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$175","v":50},570,760.5,760.5,0.33421052631578946,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":776.41824704142016},{"$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$203),\"Fejl\"))","v":776.41824704142016},{"$f":"IF(ISBLANK(E103),\"\",IF(E103=0,\"\",IF(ISNUMBER(E103),((J103*E103)/$C103)*N103,\"\")))","v":11809.3215375},{"$f":"IF(ISBLANK(F103),\"\",IF(F103=0,\"\",IF(ISNUMBER(F103),((K103*F103)/$C103)*O103,\"\")))","v":11809.3215375},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},570,760.5,760.5,0.33421052631578946,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":2018.6874423076924},{"$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$203),\"Fejl\"))","v":2018.6874423076924},{"$f":"IF(ISBLANK(E104),\"\",IF(E104=0,\"\",IF(ISNUMBER(E104),((J104*E104)/$C104)*N103,\"\")))","v":61408.471995},{"$f":"IF(ISBLANK(F104),\"\",IF(F104=0,\"\",IF(ISNUMBER(F104),((K104*F104)/$C104)*O103,\"\")))","v":61408.471995},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},570,760.5,760.5,0.33421052631578946,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":310.5672988165681},{"$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$203),\"Fejl\"))","v":310.5672988165681},{"$f":"IF(ISBLANK(E105),\"\",IF(E105=0,\"\",IF(ISNUMBER(E105),((J105*E105)/$C105)*N103,\"\")))","v":23618.643075000004},{"$f":"IF(ISBLANK(F105),\"\",IF(F105=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F105),((K105*F105)/$C105)*O103,\"\")))","v":23618.643075000004},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},2000,2000,2000,0,0,null,{"$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$203),\"Fejl\"))","v":2929.5325200000007},{"$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$203),\"Fejl\"))","v":2929.5325200000007},{"$f":"IF(ISBLANK(E106),\"\",IF(E106=0,\"\",IF(ISNUMBER(E106),((J106*E106)/$C106)*N103,\"\")))","v":117181.30080000003},{"$f":"IF(ISBLANK(F106),\"\",IF(F106=0,\"\",IF(ISNUMBER(F106),((K106*F106)/$C106)*O103,\"\")))","v":117181.30080000003},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,0,0,0,0,null,{"$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$175","v":50},461,456,501,-1.0845986984815618E-2,9.8684210526315791E-2," pumpernes mærkeplade max ydelse - nye pumper i 2025",{"$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$203),\"Fejl\"))","v":809.53228618421042},{"$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$203),\"Fejl\"))","v":802.10382485029936},{"$f":"IF(ISBLANK(E109),\"\",IF(E109=0,\"\",IF(ISNUMBER(E109),((J109*E109)/$C109)*N109,\"\")))","v":7382.9344499999997},{"$f":"IF(ISBLANK(F109),\"\",IF(F109=0,\"\",IF(ISNUMBER(F109),((K109*F109)/$C109)*O109,\"\")))","v":8037.0803249999999},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},461,456,501,-1.0845986984815618E-2,9.8684210526315791E-2," pumpernes mærkeplade max ydelse - nye pumper i 2025",{"$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$203),\"Fejl\"))","v":2104.7839440789471},{"$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$203),\"Fejl\"))","v":2085.4699446107784},{"$f":"IF(ISBLANK(E110),\"\",IF(E110=0,\"\",IF(ISNUMBER(E110),((J110*E110)/$C110)*N109,\"\")))","v":38391.259139999995},{"$f":"IF(ISBLANK(F110),\"\",IF(F110=0,\"\",IF(ISNUMBER(F110),((K110*F110)/$C110)*O109,\"\")))","v":41792.817689999996},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},461,456,501,-1.0845986984815618E-2,9.8684210526315791E-2," pumpernes mærkeplade max ydelse - nye pumper i 2025",{"$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$203),\"Fejl\"))","v":323.8129144736842},{"$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$203),\"Fejl\"))","v":320.84152994011976},{"$f":"IF(ISBLANK(E111),\"\",IF(E111=0,\"\",IF(ISNUMBER(E111),((J111*E111)/$C111)*N109,\"\")))","v":14765.868899999998},{"$f":"IF(ISBLANK(F111),\"\",IF(F111=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F111),((K111*F111)/$C111)*O109,\"\")))","v":16074.16065},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,0,0,0,0,null,{"$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$179","v":50},0,0,0,0,0,null,{"$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$175","v":50},90,121.5,121.5,0.35,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":1037.2222685185184},{"$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$203),\"Fejl\"))","v":1037.2222685185184},{"$f":"IF(ISBLANK(E115),\"\",IF(E115=0,\"\",IF(ISNUMBER(E115),((J115*E115)/$C115)*N115,\"\")))","v":2520.4501124999997},{"$f":"IF(ISBLANK(F115),\"\",IF(F115=0,\"\",IF(ISNUMBER(F115),((K115*F115)/$C115)*O115,\"\")))","v":2520.4501124999997},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},90,121.5,121.5,0.35,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":2696.7778981481483},{"$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$203),\"Fejl\"))","v":2696.7778981481483},{"$f":"IF(ISBLANK(E116),\"\",IF(E116=0,\"\",IF(ISNUMBER(E116),((J116*E116)/$C116)*N115,\"\")))","v":13106.340585},{"$f":"IF(ISBLANK(F116),\"\",IF(F116=0,\"\",IF(ISNUMBER(F116),((K116*F116)/$C116)*O115,\"\")))","v":13106.340585},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},90,121.5,121.5,0.35,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":414.88890740740737},{"$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$203),\"Fejl\"))","v":414.88890740740737},{"$f":"IF(ISBLANK(E117),\"\",IF(E117=0,\"\",IF(ISNUMBER(E117),((J117*E117)/$C117)*N115,\"\")))","v":5040.9002249999994},{"$f":"IF(ISBLANK(F117),\"\",IF(F117=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F117),((K117*F117)/$C117)*O115,\"\")))","v":5040.9002249999994},1,1]
["Beholderanlæg - højdebeholder","m³",{"$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$175","v":50},285,372,372,0.30526315789473685,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":828.20727822580636},{"$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$203),\"Fejl\"))","v":828.20727822580636},{"$f":"IF(ISBLANK(E121),\"\",IF(E121=0,\"\",IF(ISNUMBER(E121),((J121*E121)/$C121)*N121,\"\")))","v":6161.8621499999999},{"$f":"IF(ISBLANK(F121),\"\",IF(F121=0,\"\",IF(ISNUMBER(F121),((K121*F121)/$C121)*O121,\"\")))","v":6161.8621499999999},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},285,372,372,0.30526315789473685,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":2153.3389233870967},{"$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$203),\"Fejl\"))","v":2153.3389233870967},{"$f":"IF(ISBLANK(E122),\"\",IF(E122=0,\"\",IF(ISNUMBER(E122),((J122*E122)/$C122)*N121,\"\")))","v":32041.68318},{"$f":"IF(ISBLANK(F122),\"\",IF(F122=0,\"\",IF(ISNUMBER(F122),((K122*F122)/$C122)*O121,\"\")))","v":32041.68318},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},285,372,372,0.30526315789473685,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":331.2829112903226},{"$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$203),\"Fejl\"))","v":331.2829112903226},{"$f":"IF(ISBLANK(E123),\"\",IF(E123=0,\"\",IF(ISNUMBER(E123),((J123*E123)/$C123)*N121,\"\")))","v":12323.7243},{"$f":"IF(ISBLANK(F123),\"\",IF(F123=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F123),((K123*F123)/$C123)*O121,\"\")))","v":12323.7243},1,1]
["Beholderanlæg - højdebeholder","m³",{"$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$179","v":50},2000,2000,2000,0,0,null,{"$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$203),\"Fejl\"))","v":4394.2987799999992},{"$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$203),\"Fejl\"))","v":4394.2987799999992},{"$f":"IF(ISBLANK(E125),\"\",IF(E125=0,\"\",IF(ISNUMBER(E125),((J125*E125)/$C125)*N121,\"\")))","v":175771.95119999998},{"$f":"IF(ISBLANK(F125),\"\",IF(F125=0,\"\",IF(ISNUMBER(F125),((K125*F125)/$C125)*O121,\"\")))","v":175771.95119999998},1,1]
["Pumpestationer, bygværker og bassiner 6"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},42,70,70,0.66666666666666663,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":1265.5832142857143},{"$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$203),\"Fejl\"))","v":1265.5832142857143},{"$f":"IF(ISBLANK(E127),\"\",IF(E127=0,\"\",IF(ISNUMBER(E127),((J127*E127)/$C127)*N127,\"\")))","v":1771.8165000000001},{"$f":"IF(ISBLANK(F127),\"\",IF(F127=0,\"\",IF(ISNUMBER(F127),((K127*F127)/$C127)*O127,\"\")))","v":1771.8165000000001},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},42,70,70,0.66666666666666663,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":3290.516357142857},{"$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$203),\"Fejl\"))","v":3290.516357142857},{"$f":"IF(ISBLANK(E128),\"\",IF(E128=0,\"\",IF(ISNUMBER(E128),((J128*E128)/$C128)*N127,\"\")))","v":9213.4457999999995},{"$f":"IF(ISBLANK(F128),\"\",IF(F128=0,\"\",IF(ISNUMBER(F128),((K128*F128)/$C128)*O127,\"\")))","v":9213.4457999999995},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},42,70,70,0.66666666666666663,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":506.23328571428573},{"$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$203),\"Fejl\"))","v":506.23328571428573},{"$f":"IF(ISBLANK(E129),\"\",IF(E129=0,\"\",IF(ISNUMBER(E129),((J129*E129)/$C129)*N127,\"\")))","v":3543.6330000000003},{"$f":"IF(ISBLANK(F129),\"\",IF(F129=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F129),((K129*F129)/$C129)*O127,\"\")))","v":3543.6330000000003},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,0,0,0,0,null,{"$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$179","v":50},2000,2000,2000,0,0,null,{"$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$203),\"Fejl\"))","v":4394.2987799999992},{"$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$203),\"Fejl\"))","v":4394.2987799999992},{"$f":"IF(ISBLANK(E131),\"\",IF(E131=0,\"\",IF(ISNUMBER(E131),((J131*E131)/$C131)*N127,\"\")))","v":175771.95119999998},{"$f":"IF(ISBLANK(F131),\"\",IF(F131=0,\"\",IF(ISNUMBER(F131),((K131*F131)/$C131)*O127,\"\")))","v":175771.95119999998},1,1]
["Pumpestationer, bygværker og bassiner 7"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},165,214.5,214.5,0.3,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":902.64605769230752},{"$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$203),\"Fejl\"))","v":902.64605769230752},{"$f":"IF(ISBLANK(E133),\"\",IF(E133=0,\"\",IF(ISNUMBER(E133),((J133*E133)/$C133)*N133,\"\")))","v":3872.3515874999994},{"$f":"IF(ISBLANK(F133),\"\",IF(F133=0,\"\",IF(ISNUMBER(F133),((K133*F133)/$C133)*O133,\"\")))","v":3872.3515874999994},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},165,214.5,214.5,0.3,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":2346.8797499999996},{"$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$203),\"Fejl\"))","v":2346.8797499999996},{"$f":"IF(ISBLANK(E134),\"\",IF(E134=0,\"\",IF(ISNUMBER(E134),((J134*E134)/$C134)*N133,\"\")))","v":20136.228254999995},{"$f":"IF(ISBLANK(F134),\"\",IF(F134=0,\"\",IF(ISNUMBER(F134),((K134*F134)/$C134)*O133,\"\")))","v":20136.228254999995},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},165,214.5,214.5,0.3,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":361.05842307692308},{"$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$203),\"Fejl\"))","v":361.05842307692308},{"$f":"IF(ISBLANK(E135),\"\",IF(E135=0,\"\",IF(ISNUMBER(E135),((J135*E135)/$C135)*N133,\"\")))","v":7744.7031749999996},{"$f":"IF(ISBLANK(F135),\"\",IF(F135=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F135),((K135*F135)/$C135)*O133,\"\")))","v":7744.7031749999996},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,0,0,0,0,null,{"$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$179","v":50},0,0,0,0,0,null,{"$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$175","v":50},790,308,308,-0.61012658227848104,0,"Pumperne renoveret og erstattet med mindre typer,  pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":849.27294642857146},{"$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$203),\"Fejl\"))","v":849.27294642857146},{"$f":"IF(ISBLANK(E139),\"\",IF(E139=0,\"\",IF(ISNUMBER(E139),((J139*E139)/$C139)*N139,\"\")))","v":5231.52135},{"$f":"IF(ISBLANK(F139),\"\",IF(F139=0,\"\",IF(ISNUMBER(F139),((K139*F139)/$C139)*O139,\"\")))","v":5231.52135},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},790,308,308,-0.61012658227848104,0,"Pumperne renoveret og erstattet med mindre typer",{"$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$203),\"Fejl\"))","v":2208.1096607142858},{"$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$203),\"Fejl\"))","v":2208.1096607142858},{"$f":"IF(ISBLANK(E140),\"\",IF(E140=0,\"\",IF(ISNUMBER(E140),((J140*E140)/$C140)*N139,\"\")))","v":27203.91102},{"$f":"IF(ISBLANK(F140),\"\",IF(F140=0,\"\",IF(ISNUMBER(F140),((K140*F140)/$C140)*O139,\"\")))","v":27203.91102},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},790,308,308,-0.61012658227848104,0,"Pumperne renoveret og erstattet med mindre typer",{"$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$203),\"Fejl\"))","v":339.70917857142859},{"$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$203),\"Fejl\"))","v":339.70917857142859},{"$f":"IF(ISBLANK(E141),\"\",IF(E141=0,\"\",IF(ISNUMBER(E141),((J141*E141)/$C141)*N139,\"\")))","v":10463.042700000002},{"$f":"IF(ISBLANK(F141),\"\",IF(F141=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F141),((K141*F141)/$C141)*O139,\"\")))","v":10463.042700000002},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},1800,1800,1800,0,0,null,{"$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$203),\"Fejl\"))","v":3072.7100266666671},{"$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$203),\"Fejl\"))","v":3072.7100266666671},{"$f":"IF(ISBLANK(E142),\"\",IF(E142=0,\"\",IF(ISNUMBER(E142),((J142*E142)/$C142)*N139,\"\")))","v":110617.56096},{"$f":"IF(ISBLANK(F142),\"\",IF(F142=0,\"\",IF(ISNUMBER(F142),((K142*F142)/$C142)*O139,\"\")))","v":110617.56096},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,0,0,0,0,null,{"$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$175","v":50},108,145.5,145.5,0.34722222222222221,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":986.02333762886599},{"$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$203),\"Fejl\"))","v":986.02333762886599},{"$f":"IF(ISBLANK(E145),\"\",IF(E145=0,\"\",IF(ISNUMBER(E145),((J145*E145)/$C145)*N145,\"\")))","v":2869.3279124999999},{"$f":"IF(ISBLANK(F145),\"\",IF(F145=0,\"\",IF(ISNUMBER(F145),((K145*F145)/$C145)*O145,\"\")))","v":2869.3279124999999},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},108,145.5,145.5,0.34722222222222221,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":2563.6606778350515},{"$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$203),\"Fejl\"))","v":2563.6606778350515},{"$f":"IF(ISBLANK(E146),\"\",IF(E146=0,\"\",IF(ISNUMBER(E146),((J146*E146)/$C146)*N145,\"\")))","v":14920.505145000001},{"$f":"IF(ISBLANK(F146),\"\",IF(F146=0,\"\",IF(ISNUMBER(F146),((K146*F146)/$C146)*O145,\"\")))","v":14920.505145000001},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},108,145.5,145.5,0.34722222222222221,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":394.40933505154641},{"$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$203),\"Fejl\"))","v":394.40933505154641},{"$f":"IF(ISBLANK(E147),\"\",IF(E147=0,\"\",IF(ISNUMBER(E147),((J147*E147)/$C147)*N145,\"\")))","v":5738.6558249999998},{"$f":"IF(ISBLANK(F147),\"\",IF(F147=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F147),((K147*F147)/$C147)*O145,\"\")))","v":5738.6558249999998},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},3500,3500,3500,0,0,null,{"$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$203),\"Fejl\"))","v":2377.2764228571432},{"$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$203),\"Fejl\"))","v":2377.2764228571432},{"$f":"IF(ISBLANK(E148),\"\",IF(E148=0,\"\",IF(ISNUMBER(E148),((J148*E148)/$C148)*N145,\"\")))","v":166409.34960000002},{"$f":"IF(ISBLANK(F148),\"\",IF(F148=0,\"\",IF(ISNUMBER(F148),((K148*F148)/$C148)*O145,\"\")))","v":166409.34960000002},1,1]
["Beholderanlæg - vandtårn","m³",{"$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$175","v":50},11.6,20,20,0.72413793103448276,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":1919.925},{"$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$203),\"Fejl\"))","v":1919.925},{"$f":"IF(ISBLANK(E151),\"\",IF(E151=0,\"\",IF(ISNUMBER(E151),((J151*E151)/$C151)*N151,\"\")))","v":767.97},{"$f":"IF(ISBLANK(F151),\"\",IF(F151=0,\"\",IF(ISNUMBER(F151),((K151*F151)/$C151)*O151,\"\")))","v":767.97},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},11.6,20,20,0.72413793103448276,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":4991.8050000000003},{"$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$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(ISBLANK(E152),\"\",IF(E152=0,\"\",IF(ISNUMBER(E152),((J152*E152)/$C152)*N151,\"\")))","v":3993.4440000000004},{"$f":"IF(ISBLANK(F152),\"\",IF(F152=0,\"\",IF(ISNUMBER(F152),((K152*F152)/$C152)*O151,\"\")))","v":3993.4440000000004},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},11.6,20,20,0.72413793103448276,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":767.97},{"$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$203),\"Fejl\"))","v":767.97},{"$f":"IF(ISBLANK(E153),\"\",IF(E153=0,\"\",IF(ISNUMBER(E153),((J153*E153)/$C153)*N151,\"\")))","v":1535.94},{"$f":"IF(ISBLANK(F153),\"\",IF(F153=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F153),((K153*F153)/$C153)*O151,\"\")))","v":1535.94},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,0,0,0,0,null,{"$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$179","v":50},0,0,0,0,0,null,{"$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$175","v":50},41,59.2,59.2,0.44390243902439031,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":1363.8695016891891},{"$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$203),\"Fejl\"))","v":1363.8695016891891},{"$f":"IF(ISBLANK(E157),\"\",IF(E157=0,\"\",IF(ISNUMBER(E157),((J157*E157)/$C157)*N157,\"\")))","v":1614.82149},{"$f":"IF(ISBLANK(F157),\"\",IF(F157=0,\"\",IF(ISNUMBER(F157),((K157*F157)/$C157)*O157,\"\")))","v":1614.82149},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},41,59.2,59.2,0.44390243902439031,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":3546.0607043918917},{"$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$203),\"Fejl\"))","v":3546.0607043918917},{"$f":"IF(ISBLANK(E158),\"\",IF(E158=0,\"\",IF(ISNUMBER(E158),((J158*E158)/$C158)*N157,\"\")))","v":8397.0717480000003},{"$f":"IF(ISBLANK(F158),\"\",IF(F158=0,\"\",IF(ISNUMBER(F158),((K158*F158)/$C158)*O157,\"\")))","v":8397.0717480000003},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},41,59.2,59.2,0.44390243902439031,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":545.54780067567572},{"$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$203),\"Fejl\"))","v":545.54780067567572},{"$f":"IF(ISBLANK(E159),\"\",IF(E159=0,\"\",IF(ISNUMBER(E159),((J159*E159)/$C159)*N157,\"\")))","v":3229.6429800000005},{"$f":"IF(ISBLANK(F159),\"\",IF(F159=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F159),((K159*F159)/$C159)*O157,\"\")))","v":3229.6429800000005},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,0,0,0,0,null,{"$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$179","v":50},0,0,0,0,0,null,{"$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$175","v":50},5.6,7.4,7.4,0.32142857142857156,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":1919.925},{"$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$203),\"Fejl\"))","v":1919.925},{"$f":"IF(ISBLANK(E163),\"\",IF(E163=0,\"\",IF(ISNUMBER(E163),((J163*E163)/$C163)*N163,\"\")))","v":284.14889999999997},{"$f":"IF(ISBLANK(F163),\"\",IF(F163=0,\"\",IF(ISNUMBER(F163),((K163*F163)/$C163)*O163,\"\")))","v":284.14889999999997},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},5.6,7.4,7.4,0.32142857142857156,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":4991.8050000000003},{"$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$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(ISBLANK(E164),\"\",IF(E164=0,\"\",IF(ISNUMBER(E164),((J164*E164)/$C164)*N163,\"\")))","v":1477.57428},{"$f":"IF(ISBLANK(F164),\"\",IF(F164=0,\"\",IF(ISNUMBER(F164),((K164*F164)/$C164)*O163,\"\")))","v":1477.57428},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,7.4,7.4,"Ny data",0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":767.97},{"$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$203),\"Fejl\"))","v":767.97},{"$f":"IF(ISBLANK(E165),\"\",IF(E165=0,\"\",IF(ISNUMBER(E165),((J165*E165)/$C165)*N163,\"\")))","v":568.29780000000005},{"$f":"IF(ISBLANK(F165),\"\",IF(F165=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F165),((K165*F165)/$C165)*O163,\"\")))","v":568.29780000000005},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,0,0,0,0,null,{"$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$179","v":50},0,0,0,0,0,null,{"$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$175","v":50},281,394.9,394.9,0.40533807829181484,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":822.32840181058486},{"$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$203),\"Fejl\"))","v":822.32840181058486},{"$f":"IF(ISBLANK(E169),\"\",IF(E169=0,\"\",IF(ISNUMBER(E169),((J169*E169)/$C169)*N169,\"\")))","v":6494.749717499999},{"$f":"IF(ISBLANK(F169),\"\",IF(F169=0,\"\",IF(ISNUMBER(F169),((K169*F169)/$C169)*O169,\"\")))","v":6494.749717499999},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},281,395,395,0.40569395017793597,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":2137.9909841772146},{"$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$203),\"Fejl\"))","v":2137.9909841772146},{"$f":"IF(ISBLANK(E170),\"\",IF(E170=0,\"\",IF(ISNUMBER(E170),((J170*E170)/$C170)*N169,\"\")))","v":33780.257549999988},{"$f":"IF(ISBLANK(F170),\"\",IF(F170=0,\"\",IF(ISNUMBER(F170),((K170*F170)/$C170)*O169,\"\")))","v":33780.257549999988},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},281,394.9,394.9,0.40533807829181484,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":328.93136072423397},{"$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$203),\"Fejl\"))","v":328.93136072423397},{"$f":"IF(ISBLANK(E171),\"\",IF(E171=0,\"\",IF(ISNUMBER(E171),((J171*E171)/$C171)*N169,\"\")))","v":12989.499435},{"$f":"IF(ISBLANK(F171),\"\",IF(F171=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F171),((K171*F171)/$C171)*O169,\"\")))","v":12989.499435},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},1200,1200,1200,0,0,null,{"$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$203),\"Fejl\"))","v":3788.5975600000006},{"$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$203),\"Fejl\"))","v":3788.5975600000006},{"$f":"IF(ISBLANK(E172),\"\",IF(E172=0,\"\",IF(ISNUMBER(E172),((J172*E172)/$C172)*N169,\"\")))","v":90926.341440000018},{"$f":"IF(ISBLANK(F172),\"\",IF(F172=0,\"\",IF(ISNUMBER(F172),((K172*F172)/$C172)*O169,\"\")))","v":90926.341440000018},1,1]
["Beholderanlæg - vandtårn","m³",{"$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$175","v":50},113,153.1,153.1,0.35486725663716812,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":973.15672191378178},{"$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$203),\"Fejl\"))","v":973.15672191378178},{"$f":"IF(ISBLANK(E175),\"\",IF(E175=0,\"\",IF(ISNUMBER(E175),((J175*E175)/$C175)*N175,\"\")))","v":2979.8058824999998},{"$f":"IF(ISBLANK(F175),\"\",IF(F175=0,\"\",IF(ISNUMBER(F175),((K175*F175)/$C175)*O175,\"\")))","v":2979.8058824999998},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},113,153.1,153.1,0.35486725663716812,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":2530.2074769758324},{"$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$203),\"Fejl\"))","v":2530.2074769758324},{"$f":"IF(ISBLANK(E176),\"\",IF(E176=0,\"\",IF(ISNUMBER(E176),((J176*E176)/$C176)*N175,\"\")))","v":15494.990588999995},{"$f":"IF(ISBLANK(F176),\"\",IF(F176=0,\"\",IF(ISNUMBER(F176),((K176*F176)/$C176)*O175,\"\")))","v":15494.990588999995},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},113,153.1,153.1,0.35486725663716812,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":389.26268876551273},{"$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$203),\"Fejl\"))","v":389.26268876551273},{"$f":"IF(ISBLANK(E177),\"\",IF(E177=0,\"\",IF(ISNUMBER(E177),((J177*E177)/$C177)*N175,\"\")))","v":5959.6117649999997},{"$f":"IF(ISBLANK(F177),\"\",IF(F177=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F177),((K177*F177)/$C177)*O175,\"\")))","v":5959.6117649999997},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,0,0,0,0,null,{"$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$179","v":50},0,0,0,0,0,null,{"$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$175","v":50},12,16,16,0.33333333333333331,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":1919.925},{"$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$203),\"Fejl\"))","v":1919.925},{"$f":"IF(ISBLANK(E181),\"\",IF(E181=0,\"\",IF(ISNUMBER(E181),((J181*E181)/$C181)*N181,\"\")))","v":614.37599999999998},{"$f":"IF(ISBLANK(F181),\"\",IF(F181=0,\"\",IF(ISNUMBER(F181),((K181*F181)/$C181)*O181,\"\")))","v":614.37599999999998},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},12,16,16,0.33333333333333331,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":4991.8050000000003},{"$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$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(ISBLANK(E182),\"\",IF(E182=0,\"\",IF(ISNUMBER(E182),((J182*E182)/$C182)*N181,\"\")))","v":3194.7552000000001},{"$f":"IF(ISBLANK(F182),\"\",IF(F182=0,\"\",IF(ISNUMBER(F182),((K182*F182)/$C182)*O181,\"\")))","v":3194.7552000000001},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},12,16,16,0.33333333333333331,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":767.97},{"$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$203),\"Fejl\"))","v":767.97},{"$f":"IF(ISBLANK(E183),\"\",IF(E183=0,\"\",IF(ISNUMBER(E183),((J183*E183)/$C183)*N181,\"\")))","v":1228.752},{"$f":"IF(ISBLANK(F183),\"\",IF(F183=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F183),((K183*F183)/$C183)*O181,\"\")))","v":1228.752},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,0,0,0,0,null,{"$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$179","v":50},0,0,0,0,0,null,{"$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$175","v":50},3.5,4.4000000000000004,4.4000000000000004,0.25714285714285723,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":1919.925},{"$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$203),\"Fejl\"))","v":1919.925},{"$f":"IF(ISBLANK(E187),\"\",IF(E187=0,\"\",IF(ISNUMBER(E187),((J187*E187)/$C187)*N187,\"\")))","v":168.95339999999999},{"$f":"IF(ISBLANK(F187),\"\",IF(F187=0,\"\",IF(ISNUMBER(F187),((K187*F187)/$C187)*O187,\"\")))","v":168.95339999999999},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},3.5,4.4000000000000004,4.4000000000000004,0.25714285714285723,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":4991.8050000000003},{"$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$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(ISBLANK(E188),\"\",IF(E188=0,\"\",IF(ISNUMBER(E188),((J188*E188)/$C188)*N187,\"\")))","v":878.55768000000012},{"$f":"IF(ISBLANK(F188),\"\",IF(F188=0,\"\",IF(ISNUMBER(F188),((K188*F188)/$C188)*O187,\"\")))","v":878.55768000000012},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,0,0,0,0,"ingen SRO",{"$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)/$C189)*O187,\"\")))","v":"Samlet mængde kan ikke være nul i 2025"},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,0,0,0,0,null,{"$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$179","v":50},0,0,0,0,0,null,{"$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$175","v":50},72,97,97,0.34722222222222221,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":1115.6206314432989},{"$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$203),\"Fejl\"))","v":1115.6206314432989},{"$f":"IF(ISBLANK(E193),\"\",IF(E193=0,\"\",IF(ISNUMBER(E193),((J193*E193)/$C193)*N193,\"\")))","v":2164.3040249999995},{"$f":"IF(ISBLANK(F193),\"\",IF(F193=0,\"\",IF(ISNUMBER(F193),((K193*F193)/$C193)*O193,\"\")))","v":2164.3040249999995},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},72,97,97,0.34722222222222221,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":2900.6136417525777},{"$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$203),\"Fejl\"))","v":2900.6136417525777},{"$f":"IF(ISBLANK(E194),\"\",IF(E194=0,\"\",IF(ISNUMBER(E194),((J194*E194)/$C194)*N193,\"\")))","v":11254.380930000001},{"$f":"IF(ISBLANK(F194),\"\",IF(F194=0,\"\",IF(ISNUMBER(F194),((K194*F194)/$C194)*O193,\"\")))","v":11254.380930000001},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},72,97,97,0.34722222222222221,0," pumpernes mærkeplade max ydelse",{"$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$203),\"Fejl\"))","v":446.24825257731965},{"$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$203),\"Fejl\"))","v":446.24825257731965},{"$f":"IF(ISBLANK(E195),\"\",IF(E195=0,\"\",IF(ISNUMBER(E195),((J195*E195)/$C195)*N193,\"\")))","v":4328.6080500000007},{"$f":"IF(ISBLANK(F195),\"\",IF(F195=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F195),((K195*F195)/$C195)*O193,\"\")))","v":4328.6080500000007},1,1]
["Beholderanlæg - højdebeholder","m³",{"$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)/$C197)*O193,\"\")))","v":""},1,1]
["Andre"]
["Afregningsmålere, mekaniske, ","stk.",{"$f":"Genanskaffelsespriser!E181","v":8},15965,268,109,-0.98321327904791733,-0.59328358208955223,"Installation af fjernaflæste målere. Størstedelen af vores mekaniske målere er blevet udskiftet i den forbindelse.",{"$f":"Genanskaffelsespriser!$D181","v":1300},{"$f":"J199","v":1300},43550,17712.5,1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning ≤ 4 m3/t","stk.",10,1612,16831,17049,9.441066997518611,1.2952290416493374E-2,"Installation af fjernaflæste målere. Størstedelen af vores mekaniske målere er blevet udskiftet i den forbindelse.",{"$f":"Genanskaffelsespriser!$D182","v":1450},{"$f":"J200","v":1450},2440495,2472105,1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning > 4 m3/t ≤ 15 m3/t","stk.",10,0,526,553,"Ny data",5.1330798479087454E-2,null,{"$f":"Genanskaffelsespriser!$D183","v":2076},2076,109197.6,114802.8,1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning > 15 m3/t ≤ 300 m3/t ","stk.",10,11,156,169,13.181818181818182,8.3333333333333329E-2,"Fjernaflæste målere, som tidligere fejlagtigt er blevet indberettet som mekaniske",{"$f":"Genanskaffelsespriser!$D184","v":20000},20000,312000,338000,1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning > 300 m3/t","stk.",10,2,2,2,0,0,"Fjernaflæste målere, som tidligere fejlagtigt er blevet indberettet som mekaniske",{"$f":"Genanskaffelsespriser!$D185","v":26000},26000,5200,5200,1,1]
["SRO-brønd/kvarterbrønd/sektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E186","v":50},11,7,7,{"$f":"IF($D204=\"\",IF($E204>0,\"Ny data\",IF($E204=\"\",\"\",0)),IF($D204=0,IF($E204=0,0,\"Ny data\"),($E204-$D204)/$D204))","v":-0.36363636363636365},{"$f":"IF($E204=\"\",IF($F204>0,\"Ny data\",IF($F204=\"\",\"\",0)),IF($E204=0,IF($F204=0,0,\"Ny data\"),($F204-$E204)/$E204))","v":0},"Korrigeret iht forklaring fra DANVA",{"$f":"Genanskaffelsespriser!$D186","v":78845},78845,{"$f":"IF(ISNUMBER(E204),((J204*E204)/C204)*N204,\"\")","v":11038.3},{"$f":"IF(ISNUMBER(F204),((K204*F204)/C204)*O204,\"\")","v":11038.3},1,1]
["SRO-brønd/kvarterbrønd/sektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E187","v":15},11,7,7,-0.36363636363636365,0,"Korrigeret iht forklaring fra DANVA",{"$f":"Genanskaffelsespriser!$D187","v":90108},90108,42050.400000000001,42050.400000000001,1,1]
["SRO-brønd/kvarterbrønd/sektionsbrønd, SRO","stk.",{"$f":"Genanskaffelsespriser!E188","v":10},7,7,7,0,0,null,{"$f":"Genanskaffelsespriser!$D188","v":56318},56318,39422.6,39422.6,1,1]

{"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$2))","v":""},null,null,null,null,null,1]
["Arbejdsplads og kontor","stk.",5,26,11,11,{"$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$3))","v":-0.57692307692307687},{"$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$3))","v":0},"Ny opgørelse af antal arbejdspladser",{"$f":"Genanskaffelsespriser!D193","v":35000},{"$f":"J3","v":35000},{"$f":"IF(ISNUMBER(E3),((J3*E3)/C3)*N3,\"\")","v":77000},{"$f":"IF(ISNUMBER(F3),((K3*F3)/C3)*O3,\"\")","v":77000},1,1]
["Køretøjer, personbil","stk.",5,null,null,null,{"$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$4))","v":""},{"$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$4))","v":""},null,{"$f":"Genanskaffelsespriser!D194","v":225000},{"$f":"J4","v":225000},{"$f":"IF(ISNUMBER(E4),((J4*E4)/C4)*N4,\"\")","v":""},{"$f":"IF(ISNUMBER(F4),((K4*F4)/C4)*O4,\"\")","v":""},1,1]
["Køretøjer, små lastvogne (< 3.500 kg.)","stk.",5,7,7,7,{"$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$5))","v":0},{"$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$5))","v":0},null,{"$f":"Genanskaffelsespriser!D195","v":250000},250000,350000,350000,1,1]
["Køretøjer, store lastvogne (> 3.500 kg.)","stk.",5,null,null,null,{"$f":"IF($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$6))","v":""},{"$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$6))","v":""},null,{"$f":"Genanskaffelsespriser!$D196","v":1300000},1300000,"","",1,1]
["Køretøjer, entreprenørmaskiner","stk.",5,null,null,null,{"$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$7))","v":""},{"$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$7))","v":""},null,{"$f":"Genanskaffelsespriser!D197","v":400000},400000,"","",1,1]
["Solcelleanlæg ekskl. Inverter","kWp",25,0,null,null,{"$f":"IF($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$8))","v":""},null,{"$f":"Genanskaffelsespriser!D199","v":5400},5400,{"$f":"IF(OR(ISBLANK(E8),ISBLANK(N8)),\"\",(((E8*J8)/C8)*N8)*(IF(SUM(E10:E11)<>0,E11/SUM(E10:E11),1)))","v":""},{"$f":"IF(OR(ISBLANK(F8),ISBLANK(O8)),\"\",(((F8*K8)/C8)*O8)*(IF(SUM(F10:F11)<>0,F11/SUM(F10:F11),1)))","v":""},1,1]
["Inverter til solcelleanlæg","kWp",10,0,null,null,{"$f":"IF($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$9))","v":""},null,{"$f":"Genanskaffelsespriser!D200","v":600},600,{"$f":"IF(OR(ISBLANK(E9),ISBLANK(N9)),\"\",(((E9*J9)/C9)*N9)*(IF(SUM(E10:E11)<>0,E11/SUM(E10:E11),1)))","v":""},{"$f":"IF(OR(ISBLANK(F9),ISBLANK(O9)),\"\",(((F9*K9)/C9)*O9)*(IF(SUM(F10:F11)<>0,F11/SUM(F10:F11),1)))","v":""},1,1]
["Internt brug af produceret solcellestrøm 2024","MWh",null,0,null,null,{"$f":"IF($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$10))","v":""},null,null,null,null,null,1,1]
["Eksternt afsat produceret solcellestrøm 2024","MWh",null,0,null,null,{"$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":""},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"]